Market Cap ₹77 Cr.
Stock P/E 0.0
P/B 3.8
Current Price ₹94
Book Value ₹ 24.5
Face Value 10
52W High ₹108
Dividend Yield 0%
52W Low ₹ 32.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) |
---|
Net Sales |
Other Income |
Total Income |
Total Expenditure |
Operating Profit |
Interest |
Depreciation |
Exceptional Income / Expenses |
Profit Before Tax |
Provision for Tax |
Profit After Tax |
Adjustments |
Profit After Adjustments |
Adjusted Earnings Per Share |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 27 | 25 | 28 | 38 | 45 | 53 | 53 | 56 | 57 | 74 | 91 | |
Other Income | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
Total Income | 27 | 25 | 28 | 38 | 46 | 54 | 54 | 56 | 57 | 74 | 91 | |
Total Expenditure | 25 | 23 | 26 | 36 | 44 | 50 | 51 | 54 | 55 | 70 | 86 | |
Operating Profit | 2 | 2 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 4 | 5 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | |
Profit Before Tax | 2 | 2 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 4 | 5 | |
Provision for Tax | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Profit After Tax | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 3 | 3 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 3 | 3 | |
Adjusted Earnings Per Share | 0 | 0 | 0 | 1.6 | 1.4 | 2.7 | 2.2 | 2 | 1.6 | 3.7 | 4.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 23% | 18% | 11% | 13% |
Operating Profit CAGR | 25% | 36% | 11% | 10% |
PAT CAGR | 0% | 14% | 8% | 12% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 124% | 123% | 49% | NA% |
ROE Average | 19% | 16% | 16% | 23% |
ROCE Average | 25% | 22% | 22% | 34% |
#(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 | 2 | 4 | 4 | 8 | 9 | 11 | 11 | 12 | 14 | 17 | 20 |
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 |
Other Non-Current Liabilities | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 5 | 4 | 5 | 9 | 8 | 11 | 12 | 11 | 12 | 14 | 12 |
Total Liabilities | 8 | 8 | 10 | 17 | 17 | 22 | 22 | 23 | 26 | 31 | 33 |
Fixed Assets | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 3 | 4 | 3 | 4 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Total Current Assets | 7 | 7 | 9 | 16 | 17 | 22 | 19 | 20 | 22 | 27 | 29 |
Total Assets | 8 | 8 | 10 | 17 | 17 | 22 | 22 | 23 | 26 | 31 | 33 |
#(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 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | 2 | 0 | 1 | 1 |
Cash Flow from Operating Activities | 0 | 0 | 0 | 1 | 0 | -0 | 2 | -2 | 1 | 2 | 3 |
Cash Flow from Investing Activities | -0 | -0 | -0 | -3 | -0 | 1 | -2 | 1 | -0 | -1 | -2 |
Cash Flow from Financing Activities | 0 | -0 | 0 | 3 | -0 | -0 | -1 | -1 | -1 | -0 | 0 |
Net Cash Inflow / Outflow | 0 | -0 | 0 | 1 | -0 | 1 | -1 | -1 | 0 | 1 | 2 |
Closing Cash & Cash Equivalent | 1 | 1 | 2 | 3 | 2 | 3 | 2 | 0 | 1 | 1 | 3 |
# | 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) | 0 | 0 | 0 | 1.65 | 1.36 | 2.66 | 2.24 | 2.03 | 1.59 | 3.66 | 4.19 |
CEPS(Rs) | 2.02 | 2.02 | 1.32 | 1.74 | 1.5 | 2.82 | 2.4 | 2.23 | 1.79 | 3.87 | 4.4 |
DPS(Rs) | 2 | 0 | 0 | 0 | 0 | 0 | 2.75 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 9.8 | 11.16 | 13.82 | 13.04 | 15.07 | 16.67 | 20.33 | 24.51 |
Core EBITDA Margin(%) | 6.6 | 7.44 | 3.94 | 4.76 | 2.67 | 3.54 | 3.71 | 3.43 | 2.83 | 4.71 | 4.17 |
EBIT Margin(%) | 6.74 | 7.35 | 3.44 | 5.43 | 3.64 | 4.97 | 4.27 | 3.48 | 2.91 | 4.88 | 4.3 |
Pre Tax Margin(%) | 6.72 | 7.33 | 3.42 | 5.39 | 3.63 | 4.94 | 4.24 | 3.36 | 2.82 | 4.8 | 4.27 |
PAT Margin (%) | 4.36 | 4.75 | 2.15 | 3.6 | 2.47 | 3.62 | 2.95 | 2.56 | 1.98 | 3.48 | 3.25 |
Cash Profit Margin (%) | 4.47 | 4.95 | 2.87 | 3.8 | 2.74 | 3.83 | 3.16 | 2.81 | 2.23 | 3.69 | 3.41 |
ROA(%) | 18.23 | 15.4 | 6.79 | 10.09 | 6.51 | 11.04 | 8.21 | 7.33 | 5.35 | 10.63 | 10.83 |
ROE(%) | 64.02 | 39.14 | 15.32 | 22.13 | 12.94 | 21.33 | 16.66 | 14.46 | 10.04 | 19.78 | 18.68 |
ROCE(%) | 99 | 60.6 | 23.73 | 32.75 | 19.07 | 29.31 | 24.13 | 19.04 | 14.21 | 27.58 | 24.59 |
Receivable days | 49.18 | 52.7 | 39.31 | 37.82 | 40.24 | 41.99 | 45.78 | 37.73 | 40.42 | 34.89 | 28.77 |
Inventory Days | 19.07 | 25.08 | 34.79 | 37.77 | 37.29 | 31.2 | 38.67 | 53.23 | 64.22 | 57.68 | 49.97 |
Payable days | 66.74 | 64.02 | 60.58 | 70.54 | 68.69 | 66.17 | 73.56 | 68.52 | 72.61 | 63.96 | 49.88 |
PER(x) | 0 | 0 | 0 | 6.55 | 13.95 | 6.91 | 7.55 | 5.66 | 5.18 | 4.02 | 9.9 |
Price/Book(x) | 0 | 0 | 0 | 1.1 | 1.7 | 1.33 | 1.3 | 0.76 | 0.49 | 0.72 | 1.69 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 16.27 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | -0.03 | -0.03 | 0.02 | 0.17 | 0.3 | 0.23 | 0.23 | 0.18 | 0.11 | 0.15 | 0.34 |
EV/Core EBITDA(x) | -0.44 | -0.38 | 0.38 | 2.95 | 7.56 | 3.92 | 4.39 | 4.12 | 3.07 | 2.43 | 6.59 |
Net Sales Growth(%) | 205.77 | -9.32 | 12.3 | 36.41 | 20.17 | 16.45 | 1.56 | 4.75 | 1.12 | 30.63 | 22.66 |
EBIT Growth(%) | 51.85 | -1.07 | -47.44 | 115.41 | -19.49 | 83.11 | -11.46 | -14.68 | -15.63 | 119.62 | 8.36 |
PAT Growth(%) | 45.51 | -1.2 | -49.03 | 127.97 | -17.62 | 96.56 | -16.04 | -9.12 | -21.62 | 129.52 | 14.47 |
EPS Growth(%) | 0 | 0 | 0 | 0 | -17.62 | 96.56 | -16.04 | -9.12 | -21.62 | 129.52 | 14.47 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.01 | 0 | 0.01 |
Current Ratio(x) | 1.4 | 1.74 | 1.73 | 1.86 | 2.03 | 1.97 | 1.61 | 1.82 | 1.87 | 1.98 | 2.35 |
Quick Ratio(x) | 1.08 | 1.32 | 1.07 | 1.38 | 1.42 | 1.48 | 0.93 | 0.78 | 0.85 | 0.87 | 1.22 |
Interest Cover(x) | 319.81 | 359.3 | 220.93 | 116.66 | 264.45 | 172.22 | 153.12 | 28.53 | 36.13 | 63.36 | 117.68 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.02 | 0 | 0.01 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 73.18 | 73.18 | 73.18 | 73.18 | 73.18 | 73.18 | 73.18 | 72.45 | 72.45 | 72.45 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 26.82 | 26.82 | 26.82 | 26.82 | 26.82 | 26.82 | 26.82 | 27.55 | 27.55 | 27.55 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.23 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.82 | 0.82 | 0.82 | 0.82 | 0.82 | 0.82 | 0.82 | 0.82 | 0.82 | 0.82 |
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