Market Cap ₹4 Cr.
Stock P/E -66.8
P/B -0
Current Price ₹1.4
Book Value ₹ -100.5
Face Value 5
52W High ₹1.4
Dividend Yield 0%
52W Low ₹ 0.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
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 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
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 | -0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Adjusted Earnings Per Share | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
#(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 | 87 | 81 | 74 | 26 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 87 | 81 | 75 | 26 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 91 | 80 | 72 | 31 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -5 | 1 | 3 | -5 | 0 | 1 | -0 | -0 | -0 | -0 | -0 | 0 |
Interest | 31 | 28 | 29 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 18 | 18 | 23 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | -54 | -10 | 4 | -19 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -108 | -55 | -46 | -39 | -0 | 1 | -0 | -0 | -0 | -0 | -0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Profit After Tax | -108 | -55 | -46 | -39 | -1 | 1 | -0 | -0 | -0 | -0 | -1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -108 | -55 | -46 | -39 | -1 | 1 | -0 | -0 | -0 | -0 | -1 | 0 |
Adjusted Earnings Per Share | -33.3 | -16.8 | -14.1 | -11.9 | -0.2 | 0.4 | -0.1 | -0 | -0 | -0 | -0.3 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | -100% | -100% |
Operating Profit CAGR | 0% | 0% | -100% | 0% |
PAT CAGR | 0% | 0% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 35% | 24% | 4% | 5% |
ROE Average | 0% | 0% | 0% | 0% |
ROCE Average | 0% | 0% | 0% | -6% |
#(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 | -78 | -132 | -197 | -235 | -236 | -235 | -236 | -236 | -236 | -236 | -237 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 5 | 4 | 18 | 14 | 12 | 10 | 11 | 11 | 11 | 11 | 11 |
Total Current Liabilities | 343 | 367 | 370 | 281 | 242 | 241 | 241 | 241 | 241 | 241 | 241 |
Total Liabilities | 284 | 239 | 192 | 59 | 18 | 17 | 16 | 16 | 16 | 16 | 15 |
Fixed Assets | 217 | 194 | 158 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 24 | 19 | 19 | 17 | 16 | 16 | 16 | 16 | 16 | 16 | 15 |
Total Current Assets | 42 | 25 | 15 | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 284 | 239 | 192 | 59 | 18 | 17 | 16 | 16 | 16 | 16 | 15 |
#(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 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 42 | 35 | 14 | -11 | 1 | 2 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Investing Activities | 2 | 5 | 13 | 96 | 37 | -2 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Financing Activities | -44 | -40 | -28 | -85 | -39 | -0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 |
Closing Cash & Cash Equivalent | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | 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) | -33.25 | -16.78 | -14.08 | -11.9 | -0.16 | 0.41 | -0.06 | -0 | -0.01 | -0.01 | -0.26 |
CEPS(Rs) | -27.72 | -11.4 | -7.04 | -11.41 | -0.16 | 0.41 | -0.06 | -0 | -0.01 | -0.01 | -0.26 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -51.49 | -68.32 | -88 | -99.9 | -100.19 | -99.78 | -99.99 | -99.99 | -100.25 | -100.26 | -100.52 |
Core EBITDA Margin(%) | -5.56 | 0.82 | 3.32 | -19.62 | -239.33 | -19.63 | 0 | 0 | 0 | 0 | 0 |
EBIT Margin(%) | -88.86 | -33.13 | -22.33 | -99.77 | -86.36 | 90.99 | 0 | 0 | 0 | 0 | 0 |
Pre Tax Margin(%) | -125.19 | -67.7 | -61.77 | -149.06 | -86.53 | 90.95 | 0 | 0 | 0 | 0 | 0 |
PAT Margin (%) | -125.2 | -67.7 | -61.77 | -149.06 | -91.95 | 90.95 | 0 | 0 | 0 | 0 | 0 |
Cash Profit Margin (%) | -104.38 | -46 | -30.88 | -142.89 | -91.79 | 90.98 | 0 | 0 | 0 | 0 | 0 |
ROA(%) | -33.86 | -20.94 | -21.32 | -30.87 | -1.37 | 7.64 | -1.12 | -0.1 | -0.21 | -0.17 | -5.51 |
ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | -25.81 | -11.24 | -8.49 | -24.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Receivable days | 72.8 | 69.58 | 28.17 | 34.42 | 484.47 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 64.92 | 55.63 | 51.76 | 62.56 | 164.33 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 79.85 | 119.69 | 43.11 | 20.68 | 123.75 | 80.28 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | -0.04 | -0.01 | -0.02 | -0.01 | -0.01 | -0 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 4.94 | 5.53 | 6.18 | 14.4 | 162.25 | 61.95 | 0 | 0 | 0 | 0 | 0 |
EV/Core EBITDA(x) | -93.05 | 583.62 | 163.78 | -73.62 | 215.74 | 68.07 | -1844.94 | -5900.92 | -2853.68 | -3448.66 | -1413.5 |
Net Sales Growth(%) | -46.44 | -6.68 | -8.02 | -64.99 | -97.78 | 153.56 | -100 | 0 | 0 | 0 | 0 |
EBIT Growth(%) | -366.35 | 65.21 | 38.01 | -56.45 | 98.08 | 367.16 | -113.72 | 91.17 | -104.89 | 15.83 | -139.53 |
PAT Growth(%) | -147 | 49.54 | 16.07 | 15.51 | 98.63 | 350.8 | -113.74 | 91.17 | -105.06 | 15.85 | -2980.45 |
EPS Growth(%) | -147 | 49.54 | 16.07 | 15.51 | 98.63 | 350.8 | -113.74 | 91.25 | -106.12 | 15.84 | -2992.94 |
Debt/Equity(x) | -4.28 | -2.68 | -1.86 | -1.19 | 0 | 0 | -1.02 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 0.12 | 0.07 | 0.04 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick Ratio(x) | 0.09 | 0.03 | 0.02 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Cover(x) | -2.45 | -0.96 | -0.57 | -2.02 | -501.16 | 2704.5 | -1804.05 | -1151.11 | -588.56 | -661.68 | 0 |
Total Debt/Mcap(x) | 46.39 | 141.42 | 82.93 | 57.96 | 0 | 0 | 45.23 | 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 | 24.53 | 24.53 | 24.53 | 24.53 | 24.53 | 24.53 | 24.53 | 24.53 | 24.53 | 24.53 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 6.8 | 6.8 | 6.8 | 6.78 | 6.78 | 6.78 | 6.78 | 6.78 | 6.78 | 6.78 |
Public | 68.67 | 68.67 | 68.67 | 68.69 | 68.69 | 68.69 | 68.69 | 68.69 | 68.69 | 68.69 |
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 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
Public | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 |
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.
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