WEBSITE BSE:511122 NSE : FIRST CUSTO. 18 May, 12:50
Market Cap ₹10 Cr.
Stock P/E 9.5
P/B 0.7
Current Price ₹64.5
Book Value ₹ 88.7
Face Value 10
52W High ₹66
Dividend Yield 1.55%
52W Low ₹ 29.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Adjustments | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 1 |
Adjusted Earnings Per Share | 1.1 | 2.7 | 1.3 | 1.6 | 2 | 0.5 | 0.9 | 0 | 2.1 | 3.8 |
#(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 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Total Income | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 |
Total Expenditure | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 2 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 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 | 0 |
Profit Before Tax | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 |
Provision for Tax | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 |
Adjusted Earnings Per Share | 1.7 | 0.7 | 0.1 | -1.2 | 1.6 | 3.6 | 1.5 | 0.9 | 1.1 | 6.7 | 3.1 | 6.8 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | -100% | 0% | -100% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 94% | 27% | 13% | 18% |
ROE Average | 4% | 5% | 4% | 2% |
ROCE Average | 6% | 7% | 5% | 3% |
#(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 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 12 | 12 |
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 | 4 | 5 | 5 | 3 | 0 | 1 | 1 | 4 | 2 | 2 | 1 |
Total Liabilities | 13 | 15 | 15 | 12 | 10 | 11 | 12 | 15 | 13 | 14 | 14 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 13 | 15 | 15 | 12 | 10 | 11 | 11 | 14 | 13 | 14 | 13 |
Total Assets | 13 | 15 | 15 | 12 | 10 | 11 | 12 | 15 | 13 | 14 | 14 |
#(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 | 4 | 3 | 5 | 4 | 5 | 5 | 6 | 7 | 10 | 8 | 6 |
Cash Flow from Operating Activities | 0 | 1 | -0 | -1 | 0 | 1 | 1 | 3 | -2 | -1 | -1 |
Cash Flow from Investing Activities | -1 | 0 | 0 | 1 | -0 | -0 | 0 | -0 | 0 | -1 | -0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 |
Net Cash Inflow / Outflow | -1 | 1 | -0 | 0 | 0 | 1 | 1 | 3 | -2 | -2 | -1 |
Closing Cash & Cash Equivalent | 3 | 5 | 4 | 5 | 5 | 6 | 7 | 10 | 8 | 6 | 5 |
# | 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) | 1.71 | 0.67 | 0.05 | -1.23 | 1.6 | 3.6 | 1.53 | 0.93 | 1.07 | 6.7 | 3.13 |
CEPS(Rs) | 1.76 | 0.7 | 0.26 | -1.14 | 1.7 | 3.96 | 2.11 | 1.51 | 1.56 | 7.28 | 3.78 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Book NAV/Share(Rs) | 64.77 | 65.44 | 65.49 | 64.26 | 65.86 | 69.46 | 70.99 | 71.92 | 72.98 | 79.69 | 82.81 |
Core EBITDA Margin(%) | 48.61 | 38.25 | 9.23 | -25.47 | 49.28 | 68.36 | 32.27 | 40.89 | 33.35 | 31.47 | 29.88 |
EBIT Margin(%) | 47.31 | 37.09 | 3.48 | -28.14 | 47.09 | 63.25 | 68.28 | 39.72 | 42.54 | 221.79 | 111.63 |
Pre Tax Margin(%) | 43.02 | 32.34 | 0.72 | -30.72 | 45.65 | 60.91 | 60.26 | 35.11 | 37.99 | 212.76 | 89.7 |
PAT Margin (%) | 47.02 | 23.18 | 1.37 | -36.66 | 35.96 | 51.35 | 42.66 | 24.78 | 24.79 | 164.53 | 75.96 |
Cash Profit Margin (%) | 48.32 | 24.34 | 7.12 | -34 | 38.15 | 56.5 | 58.85 | 40.24 | 36.2 | 178.83 | 91.9 |
ROA(%) | 1.88 | 0.71 | 0.05 | -1.35 | 2.15 | 5.03 | 1.99 | 1.05 | 1.15 | 7.35 | 3.35 |
ROE(%) | 2.68 | 1.03 | 0.08 | -1.9 | 2.47 | 5.31 | 2.17 | 1.3 | 1.47 | 8.78 | 3.85 |
ROCE(%) | 2.69 | 1.65 | 0.19 | -1.46 | 3.23 | 6.4 | 3.35 | 2.03 | 2.5 | 11.7 | 5.58 |
Receivable days | 3185.7 | 4041.94 | 3584.21 | 3438.68 | 1345.15 | 431.8 | 775.15 | 553.55 | 532.68 | 1328.16 | 1943.58 |
Inventory Days | 2176.71 | 2786.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 4.15 | 16.93 | 213.97 | 0 | 8.67 | 7.65 | 22.72 | 0 | 27.15 | 8.24 | 12.15 |
Price/Book(x) | 0.11 | 0.17 | 0.16 | 0.12 | 0.21 | 0.4 | 0.49 | 0 | 0.4 | 0.69 | 0.46 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.63 |
EV/Net Sales(x) | -4.18 | -6.49 | -4.75 | -6.6 | -4.35 | -1.13 | -2.63 | -14.61 | -5.63 | 4.17 | 0.91 |
EV/Core EBITDA(x) | -8.6 | -16.96 | -51.5 | 25.92 | -8.83 | -1.64 | -3.12 | -26.48 | -10.44 | 1.77 | 0.71 |
Net Sales Growth(%) | -16.39 | -20.51 | 26.12 | -7.86 | 32.62 | 57.02 | -48.88 | 4.65 | 14.97 | -5.46 | 1.08 |
EBIT Growth(%) | -18.16 | -37.68 | -88.17 | -844.94 | 321.91 | 110.93 | -44.81 | -39.11 | 23.13 | 392.87 | -49.13 |
PAT Growth(%) | 63.1 | -60.82 | -92.53 | -2560.73 | 230.09 | 124.2 | -57.53 | -39.22 | 15.06 | 527.41 | -53.34 |
EPS Growth(%) | 63.1 | -60.82 | -92.53 | -2561.06 | 230.09 | 124.2 | -57.53 | -39.22 | 15.06 | 527.39 | -53.34 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.03 | 0.02 | 0.01 | 0.02 | 0.01 |
Current Ratio(x) | 3.5 | 2.87 | 2.8 | 4.26 | 34.37 | 16.75 | 14.78 | 3.68 | 6.14 | 5.98 | 12.18 |
Quick Ratio(x) | 2.64 | 2.22 | 2.8 | 4.26 | 34.37 | 16.75 | 14.78 | 3.68 | 6.14 | 5.98 | 12.18 |
Interest Cover(x) | 11.03 | 7.81 | 1.26 | -10.89 | 32.73 | 26.97 | 8.52 | 8.6 | 9.34 | 24.55 | 5.09 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.07 | 0 | 0.02 | 0.02 | 0.03 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 52.57 | 52.57 | 52.57 | 52.57 | 52.57 | 52.57 | 52.57 | 52.57 | 52.57 | 52.57 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 47.43 | 47.43 | 47.43 | 47.43 | 47.43 | 47.43 | 47.43 | 47.43 | 47.43 | 47.43 |
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 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
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