Market Cap ₹2 Cr.
Stock P/E 130.6
P/B 0.1
Current Price ₹1.8
Book Value ₹ 13.3
Face Value 10
52W High ₹1.9
Dividend Yield 0%
52W Low ₹ 1.7
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 4 | 4 | 2 | 1 | 1 | 2 | 3 | 1 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 4 | 4 | 2 | 1 | 1 | 2 | 3 | 1 | 1 | 0 |
Total Expenditure | 4 | 4 | 2 | 1 | 1 | 2 | 3 | 1 | 1 | 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 | 0.1 | -0 | 0 | 0 | -0 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 99 | 78 | 48 | 32 | 22 | 13 | 14 | 15 | 12 | 6 | 5 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 99 | 78 | 48 | 32 | 22 | 13 | 14 | 15 | 12 | 6 | 5 |
Total Expenditure | 78 | 69 | 46 | 31 | 21 | 62 | 14 | 15 | 12 | 6 | 5 |
Operating Profit | 20 | 10 | 2 | 2 | 0 | -49 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 20 | 9 | 2 | 1 | 0 | -55 | 0 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Tax | 20 | 9 | 2 | 1 | 0 | -55 | 0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 20 | 9 | 2 | 1 | 0 | -55 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 1.7 | 1.1 | 0 | -60.6 | 0.1 | 0.3 | 0.1 | 0.1 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -50% | -25% | -23% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -1% | -6% | -21% | -12% |
ROE Average | 1% | 1% | -26% | -7% |
ROCE Average | 1% | 1% | -22% | -5% |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 57 | 67 | 68 | 69 | 69 | 11 | 12 | 12 | 12 | 12 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 7 | 7 | 0 | 0 | 0 | 1 | 1 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 12 | 12 | 11 | 2 | 2 | 11 | 12 | 14 | 13 | 13 |
Total Liabilities | 69 | 79 | 80 | 78 | 79 | 23 | 24 | 26 | 26 | 26 |
Fixed Assets | 7 | 6 | 6 | 6 | 5 | 2 | 2 | 2 | 2 | 1 |
Other Non-Current Assets | 27 | 30 | 30 | 27 | 37 | 17 | 17 | 17 | 17 | 17 |
Total Current Assets | 36 | 43 | 44 | 46 | 36 | 4 | 6 | 7 | 7 | 8 |
Total Assets | 69 | 79 | 80 | 78 | 79 | 23 | 24 | 26 | 26 | 26 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 5 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Cash Flow from Operating Activities | 10 | 2 | -0 | -3 | -0 | 0 | -1 | -0 | -1 | -0 |
Cash Flow from Investing Activities | -21 | -3 | 0 | 0 | -0 | -2 | -0 | -1 | 0 | 0 |
Cash Flow from Financing Activities | 7 | 0 | 0 | 3 | 0 | 2 | 2 | 0 | 1 | 0 |
Net Cash Inflow / Outflow | -4 | -1 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 |
Closing Cash & Cash Equivalent | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
# | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 1.74 | 1.09 | 0.02 | -60.59 | 0.15 | 0.29 | 0.09 | 0.07 |
CEPS(Rs) | 22.56 | 10.96 | 2.21 | 1.56 | 0.42 | -54.78 | 0.29 | 0.44 | 0.24 | 0.18 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 75.94 | 77.11 | 77.18 | 12.68 | 12.83 | 13.12 | 13.22 | 13.29 |
Core EBITDA Margin(%) | 20.67 | 12.62 | 4.18 | 4.77 | 1.81 | -391.72 | 2.28 | 3 | 2.79 | 4.49 |
EBIT Margin(%) | 20.25 | 12.08 | 3.31 | 3.47 | 0.16 | -432.35 | 1.54 | 2.18 | 1.75 | 2.98 |
Pre Tax Margin(%) | 20.24 | 12.08 | 3.31 | 3.47 | 0.16 | -432.42 | 1.42 | 1.48 | 0.97 | 1.45 |
PAT Margin (%) | 20.17 | 12.04 | 3.25 | 3.04 | 0.06 | -432.45 | 0.92 | 1.75 | 0.68 | 0.96 |
Cash Profit Margin (%) | 20.59 | 12.57 | 4.13 | 4.34 | 1.71 | -390.99 | 1.83 | 2.62 | 1.73 | 2.47 |
ROA(%) | 36.62 | 12.75 | 1.98 | 1.24 | 0.02 | -107.4 | 0.56 | 1.06 | 0.32 | 0.24 |
ROE(%) | 41.97 | 15.21 | 2.32 | 1.43 | 0.02 | -134.85 | 1.14 | 2.27 | 0.7 | 0.51 |
ROCE(%) | 39.33 | 13.75 | 2.14 | 1.48 | 0.05 | -113.37 | 1.04 | 1.46 | 0.92 | 0.8 |
Receivable days | 39.15 | 74.67 | 160.16 | 325.96 | 569.3 | 538.56 | 92.82 | 114.21 | 178.18 | 407 |
Inventory Days | 27.67 | 48.73 | 75.59 | 49.45 | 7.63 | 21.36 | 19.06 | 8.27 | 1.22 | 0.36 |
Payable days | 55.9 | 36.24 | 39.89 | 34.49 | 32.14 | 73.81 | 67.7 | 47.92 | 47.91 | 85.34 |
PER(x) | 0 | 0 | 5.51 | 4.12 | 222.93 | 0 | 0 | 15.3 | 10.91 | 26.54 |
Price/Book(x) | 0 | 0 | 0.13 | 0.06 | 0.05 | 0.43 | 0 | 0.34 | 0.08 | 0.14 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.15 | 0.2 | 0.33 | 0.49 | 0.72 | 1.38 | 1.32 | 1.01 | 0.99 | 2.09 |
EV/Core EBITDA(x) | 0.73 | 1.57 | 7.89 | 10.19 | 39.73 | -0.35 | 54.25 | 33.24 | 35.49 | 46.6 |
Net Sales Growth(%) | 14.77 | -20.47 | -38.62 | -32.92 | -32.35 | -42.33 | 12.38 | 6.47 | -18.57 | -48.19 |
EBIT Growth(%) | -7.62 | -52.56 | -83.18 | -29.72 | -96.84 | 0 | 100.4 | 50.89 | -34.58 | -11.69 |
PAT Growth(%) | -7.76 | -52.54 | -83.4 | -37.34 | -98.56 | 0 | 100.24 | 102 | -68.51 | -26.34 |
EPS Growth(%) | 0 | 0 | 0 | -37.27 | -98.56 | 0 | 100.24 | 102.04 | -68.52 | -26.35 |
Debt/Equity(x) | 0.12 | 0.1 | 0.1 | 0.1 | 0.1 | 0.74 | 0.9 | 0.96 | 0.96 | 1 |
Current Ratio(x) | 3.08 | 3.57 | 4.01 | 23.46 | 16.38 | 0.39 | 0.46 | 0.49 | 0.55 | 0.58 |
Quick Ratio(x) | 2.26 | 2.61 | 3.24 | 23.3 | 16.11 | 0.31 | 0.41 | 0.49 | 0.55 | 0.58 |
Interest Cover(x) | 1095.13 | 3213.63 | 1669.9 | 4493.44 | 116.05 | -6216.88 | 12.81 | 3.13 | 2.24 | 1.95 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.81 | 12.6 | 7.32 |
# | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 26.08 | 26.08 | 26.75 | 26.75 | 26.75 | 26.75 | 26.75 | 26.75 | 26.75 | 26.75 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 73.92 | 73.92 | 73.25 | 73.25 | 73.25 | 73.25 | 73.25 | 73.25 | 73.25 | 73.25 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
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