Market Cap ₹91 Cr.
Stock P/E -625.5
P/B 16
Current Price ₹604.7
Book Value ₹ 37.8
Face Value 10
52W High ₹764
Dividend Yield 0%
52W Low ₹ 264.2
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 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 1 | 1 | 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 | 1 | 1 | 0 | -0 | -0 | -0 | -0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 1 | 1 | 0 | -0 | -0 | -0 | -0 |
Adjustments | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 1 | 1 | 0 | -0 | -0 | -0 | -0 |
Adjusted Earnings Per Share | 0 | 0 | 1.5 | 4.1 | 3.4 | 0.8 | -0.1 | -0.1 | -0.1 | -0.7 |
#(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 | 6 | 5 | 4 | 4 | 4 | 2 | 2 | 1 | 0 | 2 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 6 | 5 | 4 | 4 | 4 | 2 | 2 | 1 | 0 | 2 | 1 | 0 |
Total Expenditure | 6 | 5 | 4 | 3 | 4 | 2 | 2 | 1 | 0 | 1 | 0 | 0 |
Operating Profit | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Adjusted Earnings Per Share | 2.5 | 2.1 | 1.3 | 0.9 | 1.1 | 0.5 | 1.5 | 0.1 | 0.2 | 5.7 | 3.2 | -1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -50% | 0% | -13% | -16% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | -100% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 140% | 95% | 50% | NA% |
ROE Average | 9% | 9% | 7% | 7% |
ROCE Average | 10% | 12% | 9% | 9% |
#(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 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 6 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 |
Total Liabilities | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 7 | 6 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 3 | 3 |
Total Current Assets | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 1 | 1 | 3 | 3 |
Total Assets | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 7 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 |
Cash Flow from Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Cash Flow from Financing Activities | 0 | -0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 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) | 2.52 | 2.11 | 1.35 | 0.91 | 1.12 | 0.54 | 1.46 | 0.1 | 0.16 | 5.69 | 3.25 |
CEPS(Rs) | 2.52 | 2.11 | 1.35 | 0.91 | 1.12 | 0.54 | 1.46 | 0.1 | 0.16 | 5.71 | 3.25 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 20.11 | 22.22 | 23.57 | 24.48 | 25.6 | 26.14 | 27.6 | 27.71 | 27.87 | 35.5 | 38.75 |
Core EBITDA Margin(%) | 8.38 | 8.9 | 7.39 | 5.57 | 6.03 | 4.85 | 12.28 | 2.42 | 9.73 | 60.72 | 60.78 |
EBIT Margin(%) | 9.07 | 8.9 | 8.35 | 5.57 | 6.03 | 4.91 | 12.28 | 2.57 | 9.92 | 60.61 | 60.78 |
Pre Tax Margin(%) | 9.07 | 8.8 | 8.32 | 5.53 | 5.93 | 4.76 | 12.26 | 2.52 | 9.52 | 60.58 | 60.78 |
PAT Margin (%) | 6.23 | 6.03 | 5.24 | 3.81 | 4.04 | 3.64 | 9.1 | 1.86 | 7.05 | 45.22 | 51.31 |
Cash Profit Margin (%) | 6.23 | 6.03 | 5.24 | 3.81 | 4.04 | 3.64 | 9.1 | 1.86 | 7.05 | 45.34 | 51.31 |
ROA(%) | 11.59 | 8.77 | 5.36 | 3.68 | 4.44 | 2.1 | 5.34 | 0.34 | 0.54 | 15.57 | 7.38 |
ROE(%) | 13.35 | 9.99 | 5.88 | 3.8 | 4.47 | 2.11 | 5.44 | 0.37 | 0.59 | 17.97 | 8.75 |
ROCE(%) | 19.43 | 14.75 | 9.37 | 5.56 | 6.67 | 2.84 | 7.34 | 0.51 | 0.83 | 24.09 | 10.32 |
Receivable days | 71.56 | 131.16 | 151.3 | 203.54 | 279.33 | 548.46 | 271.09 | 178.18 | 793.91 | 145.68 | 299.34 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.77 | 41.07 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2435.43 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.36 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.59 | 0 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.23 | 0.27 | 0.39 | 0.42 | 0.36 | 0.66 | 0.62 | 1.83 | 4.27 | 9.98 | 1.57 |
EV/Core EBITDA(x) | 2.57 | 3.04 | 4.62 | 7.46 | 5.92 | 13.38 | 5.05 | 71.28 | 42.98 | 16.44 | 2.58 |
Net Sales Growth(%) | 11.7 | -13.11 | -26.8 | -6.69 | 15.49 | -45.93 | 7.39 | -66.04 | -57.49 | 442.82 | -49.7 |
EBIT Growth(%) | 26.18 | -14.75 | -31.32 | -37.73 | 25.01 | -56.01 | 168.71 | -92.91 | 64.45 | 3215.34 | -49.56 |
PAT Growth(%) | 47.08 | -15.99 | -36.32 | -32.18 | 22.51 | -51.26 | 168.41 | -93.04 | 60.68 | 3382.92 | -42.93 |
EPS Growth(%) | 47.08 | -15.99 | -36.32 | -32.18 | 22.51 | -51.26 | 168.41 | -93.05 | 60.77 | 3382.57 | -42.93 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
Current Ratio(x) | 9.34 | 8.27 | 18.47 | 124 | 331.33 | 173.03 | 32.69 | 1.24 | 16.02 | 2.29 | 4.5 |
Quick Ratio(x) | 9.34 | 8.27 | 18.47 | 124 | 331.33 | 173.03 | 32.69 | 1.16 | 15.55 | 2.29 | 4.5 |
Interest Cover(x) | 4585.16 | 86.46 | 255.98 | 132.69 | 57.48 | 32.18 | 607.47 | 56.49 | 24.86 | 1907.83 | 0 |
Total Debt/Mcap(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 | 74.98 | 74.98 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 25.02 | 25.02 | 25.02 | 25.02 | 25.02 | 25.02 | 25.02 | 25.02 | 25.02 | 25.02 |
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 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
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.
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