Market Cap ₹0 Cr.
Stock P/E 0.0
P/B 0
Current Price ₹3.4
Book Value ₹ 641181
Face Value 10
52W High ₹3.4
Dividend Yield 741.84%
52W Low ₹ 3.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 21 | 24 | 3 | 64 | 32 | 28 | 3 | 128 | 23 | 60 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Total Income | 21 | 24 | 3 | 64 | 32 | 28 | 3 | 128 | 23 | 60 |
Total Expenditure | 1 | 1 | 1 | 18 | 1 | 2 | 2 | 1 | 1 | 1 |
Operating Profit | 20 | 23 | 2 | 45 | 30 | 26 | 1 | 128 | 22 | 59 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 20 | 23 | 2 | 45 | 30 | 26 | 1 | 127 | 22 | 59 |
Provision for Tax | 4 | 6 | -1 | 14 | 8 | 7 | 1 | 30 | 6 | 13 |
Profit After Tax | 16 | 17 | 3 | 32 | 22 | 19 | -0 | 97 | 16 | 46 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 |
Profit After Adjustments | 16 | 17 | 3 | 32 | 22 | 19 | -0 | 97 | 16 | 46 |
Adjusted Earnings Per Share | 791.3 | 836 | 127.8 | 1578.7 | 1114.9 | 958 | -18.4 | 4870.4 | 778.2 | 2311.1 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 0 | 1 | 0 | 0 | 0 | 0 | 61 | 78 | 108 | 135 | 109 | 214 |
Other Income | 19 | 22 | 31 | 30 | 37 | 47 | 0 | 0 | 0 | 0 | 0 | 2 |
Total Income | 19 | 23 | 31 | 31 | 37 | 48 | 61 | 78 | 108 | 135 | 109 | 214 |
Total Expenditure | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 6 | 1 | 3 | 6 | 5 |
Operating Profit | 19 | 23 | 31 | 30 | 36 | 47 | 59 | 72 | 107 | 132 | 103 | 210 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Profit Before Tax | 19 | 23 | 31 | 30 | 36 | 47 | 59 | 72 | 107 | 131 | 102 | 209 |
Provision for Tax | 0 | 1 | 1 | 0 | 1 | 0 | 5 | -2 | 25 | 31 | 29 | 50 |
Profit After Tax | 19 | 23 | 30 | 30 | 35 | 46 | 55 | 73 | 81 | 100 | 73 | 159 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 19 | 23 | 30 | 30 | 35 | 46 | 55 | 73 | 81 | 100 | 73 | 159 |
Adjusted Earnings Per Share | 943.9 | 1132.3 | 1490.7 | 1476.2 | 1757 | 2315.7 | 2727.2 | 3659 | 4052.5 | 5001.9 | 3670.6 | 7941.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -19% | 12% | 0% | 0% |
Operating Profit CAGR | -22% | 13% | 17% | 18% |
PAT CAGR | -27% | 0% | 10% | 14% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 10% | -40% | -12% | NA% |
ROE Average | 1% | 1% | 1% | 12% |
ROCE Average | 1% | 1% | 1% | 12% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 96 | 118 | 148 | 177 | 212 | 258 | 5133 | 6952 | 10165 | 12329 | 11192 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Liability | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 12 | 35 | 72 |
Other Liabilities & Provisions | -0 | -0 | -0 | -0 | -0 | -0 | 1306 | 268 | 688 | 835 | 744 |
Total Liabilities | 97 | 119 | 148 | 177 | 213 | 259 | 6440 | 7221 | 10865 | 13199 | 12008 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 88 | 115 | 145 | 174 | 206 | 254 | 6438 | 7212 | 10831 | 13159 | 11916 |
Fixed Assets | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 16 | 17 | 17 |
Other Loans | 1 | 0 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 8 | 4 | 1 | 1 | 4 | 3 | 2 | 8 | 17 | 21 | 73 |
Total Assets | 97 | 119 | 148 | 177 | 213 | 259 | 6440 | 7221 | 10865 | 13199 | 12008 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 2 | 1 | 1 | 1 | 0 | 4 | 1 | 1 | 7 | 9 | 1 |
Cash Flow from Operating Activities | -4 | 5 | -1 | -0 | -1 | -1 | -1 | -1 | 14 | 61 | 37 |
Cash Flow from Investing Activities | 3 | -4 | 0 | 0 | 5 | 0 | 1 | 8 | -12 | -68 | -27 |
Cash Flow from Financing Activities | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Net Cash Inflow / Outflow | -1 | 0 | -1 | -0 | 3 | -1 | -0 | 6 | 2 | -7 | 10 |
Closing Cash & Cash Equivalent | 1 | 1 | 1 | 0 | 4 | 3 | 1 | 7 | 9 | 1 | 11 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 943.93 | 1132.31 | 1490.72 | 1476.16 | 1757.03 | 2315.68 | 2727.2 | 3659.01 | 4052.47 | 5001.94 | 3670.64 |
CEPS(Rs) | 948.19 | 1135.46 | 1497.01 | 1487.28 | 1769.21 | 2325.01 | 2736.53 | 3668.21 | 4066.21 | 5032.04 | 3709.15 |
DPS(Rs) | 10 | 10 | 10 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 25 |
Book NAV/Share(Rs) | 4802.75 | 5923.36 | 7406.7 | 8864.8 | 10603.77 | 12901.39 | 256673.38 | 347598.04 | 508261.02 | 616440.32 | 559608.7 |
Net Profit Margin | 4659.92 | 1622.49 | 0 | 7278.87 | 0 | 0 | 89.59 | 94.4 | 75.23 | 74.22 | 67.43 |
Operating Margin | 4708.96 | 1659.98 | 0 | 7324.58 | 0 | 0 | 97 | 92.25 | 98.88 | 97.25 | 93.68 |
PBT Margin | 4708.96 | 1659.97 | 0 | 7324.53 | 0 | 0 | 97 | 92.25 | 98.88 | 97.25 | 93.68 |
ROA(%) | 21.61 | 20.95 | 22.26 | 18.12 | 18.02 | 19.66 | 1.63 | 1.07 | 0.9 | 0.83 | 0.58 |
ROE(%) | 21.76 | 21.11 | 22.37 | 18.14 | 18.05 | 19.7 | 2.02 | 1.21 | 0.95 | 0.89 | 0.62 |
ROCE(%) | 21.98 | 21.6 | 22.91 | 18.26 | 18.41 | 19.85 | 2.19 | 1.18 | 1.24 | 1.17 | 0.87 |
Price/Earnings(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | -2.04 | -0.76 | -1.99 | -0.57 | -19.93 | -10.86 | -0.01 | -0.08 | -0.08 | -0.01 | -0.1 |
EV/Core EBITDA(x) | -0.04 | -0.05 | -0.02 | -0.01 | -0.1 | -0.05 | -0.01 | -0.09 | -0.08 | -0.01 | -0.11 |
Interest Earned Growth(%) | 60.01 | 244.52 | -82.1 | 62.37 | -56.58 | 27.83 | 0 | 27.32 | 38.98 | 25.1 | -19.22 |
Net Profit Growth | 27.24 | 19.96 | 31.65 | -0.98 | 19.03 | 31.8 | 17.77 | 34.17 | 10.75 | 23.43 | -26.62 |
EPS Growth(%) | 27.24 | 19.96 | 31.65 | -0.98 | 19.03 | 31.8 | 17.77 | 34.17 | 10.75 | 23.43 | -26.62 |
Interest Coverage(x) % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 75 | 75 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25 | 25 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About