Market Cap ₹27 Cr.
Stock P/E -13.5
P/B 0.6
Current Price ₹18
Book Value ₹ 32.5
Face Value 2
52W High ₹26.5
Dividend Yield 0%
52W Low ₹ 11.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | 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 | 2 | 0 |
Operating Profit | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | -2 | 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 | -2 | 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 | -2 | 0 |
Adjustments | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | -2 | 0 |
Adjusted Earnings Per Share | -0.2 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | -1.3 | 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 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Operating Profit | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -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 | -0 | -0 | -0 | -0 | -0 | -0 | -2 |
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 | -0 | -0 | -2 |
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 | -0 | -0 | -2 |
Adjusted Earnings Per Share | -0 | -0 | -0.3 | -0.2 | -0.1 | -0 | -0.2 | -0.1 | -0 | -0.2 | -0 | -1.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | -100% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 29% | 43% | 36% | 21% |
ROE Average | -0% | -0% | -0% | -0% |
ROCE Average | -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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 53 | 53 | 52 | 52 | 66 | 79 | 69 | 56 | 56 | 54 | 52 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 9 | 12 | 11 | 11 | 11 | 22 | 22 |
Other Non-Current Liabilities | -1 | -1 | 0 | 0 | 5 | 10 | 6 | 2 | 1 | 1 | 0 |
Total Current Liabilities | 3 | 9 | 8 | 3 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
Total Liabilities | 56 | 61 | 60 | 55 | 80 | 101 | 86 | 69 | 69 | 77 | 73 |
Fixed Assets | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 38 | 48 | 43 | 47 | 78 | 101 | 86 | 69 | 68 | 76 | 73 |
Total Current Assets | 17 | 13 | 17 | 8 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 56 | 61 | 60 | 55 | 80 | 101 | 86 | 69 | 69 | 77 | 73 |
#(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 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 10 | -6 | 4 | 2 | -2 | 0 | 8 | -0 | 10 | -0 |
Cash Flow from Investing Activities | 0 | -10 | 5 | -4 | 0 | 0 | -0 | -8 | 0 | -10 | 0 |
Cash Flow from Financing Activities | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 |
Net Cash Inflow / Outflow | 0 | 1 | -0 | -0 | 2 | -2 | -0 | -0 | 0 | -0 | -0 |
Closing Cash & Cash Equivalent | 0 | 1 | 0 | 0 | 2 | 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) | -0.04 | -0.04 | -0.26 | -0.16 | -0.08 | -0 | -0.15 | -0.11 | -0.02 | -0.24 | -0.01 |
CEPS(Rs) | -0.04 | -0.04 | -0.27 | -0.17 | -0.08 | -0 | -0.15 | -0.11 | -0.02 | -0.24 | -0.01 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 36.25 | 36.2 | 35.57 | 35.4 | 44.87 | 54.03 | 47.96 | 36.97 | 36.67 | 35.49 | 33.84 |
Core EBITDA Margin(%) | -0.71 | 0 | 0 | -856.58 | 0 | -1.39 | -119.38 | -70.8 | -13.71 | -23.79 | -3.73 |
EBIT Margin(%) | -0.36 | 0 | 0 | -851.79 | 0 | -1.33 | -119.38 | -70.78 | -13.46 | -23.47 | -3.5 |
Pre Tax Margin(%) | -0.36 | 0 | 0 | -852.2 | 0 | -1.37 | -119.51 | -70.82 | -13.75 | -23.47 | -3.5 |
PAT Margin (%) | -0.37 | 0 | 0 | -852.2 | 0 | -1.37 | -119.51 | -70.82 | -13.75 | -162.3 | -3.5 |
Cash Profit Margin (%) | -0.37 | 0 | 0 | -852.2 | 0 | -1.37 | -119.51 | -70.82 | -13.75 | -162.3 | -3.5 |
ROA(%) | -0.1 | -0.11 | -0.62 | -0.41 | -0.17 | -0 | -0.23 | -0.21 | -0.05 | -0.5 | -0.01 |
ROE(%) | -0.11 | -0.12 | -0.72 | -0.46 | -0.2 | -0 | -0.3 | -0.26 | -0.06 | -0.67 | -0.01 |
ROCE(%) | -0.11 | -0.11 | -0.27 | -0.41 | -0.18 | -0 | -0.25 | -0.22 | -0.05 | -0.07 | -0.01 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 42.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.19 | 0.07 | 0.15 | 0.13 | 0.06 | 0.06 | 0.1 | 0 | 0.21 | 0.26 | 0.28 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.72 | 0 | 0 | 375.2 | 0 | 86.62 | 108.55 | 66.9 | 99.96 | 163.81 | 166.36 |
EV/Core EBITDA(x) | -197.22 | -161.69 | -100.5 | -44.05 | -106.86 | -6532.52 | -90.93 | -94.52 | -742.73 | -697.85 | -4746.54 |
Net Sales Growth(%) | 0 | -100 | 0 | 0 | -100 | 0 | -14.74 | 25.71 | 5.35 | -7.17 | -1.39 |
EBIT Growth(%) | 0 | -10.53 | -160.03 | -44.9 | 50.26 | 97.59 | -7576.33 | 25.47 | 79.97 | -61.92 | 85.28 |
PAT Growth(%) | 0 | -10.47 | -499.22 | 37.32 | 50.23 | 97.5 | -7311.52 | 25.51 | 79.54 | -995.76 | 97.87 |
EPS Growth(%) | 0 | -10.47 | -499.22 | 37.32 | 50.23 | 97.5 | -7496.12 | 29.75 | 79.56 | -996.38 | 97.85 |
Debt/Equity(x) | 0 | 0.11 | 0.15 | 0.05 | 0.14 | 0.16 | 0.17 | 0.2 | 0.21 | 0.4 | 0.42 |
Current Ratio(x) | 4.94 | 1.5 | 2.22 | 3.05 | 11.04 | 0.83 | 0.22 | 0.24 | 8.62 | 8.64 | 7.53 |
Quick Ratio(x) | 4.94 | 1.5 | 2.22 | 3.05 | 11.04 | 0.83 | 0.22 | 0.24 | 8.62 | 8.64 | 7.53 |
Interest Cover(x) | -3340.29 | -273.54 | -0.76 | -2067.67 | -946.03 | -27.15 | -939.8 | -1973.65 | -46.14 | 0 | 0 |
Total Debt/Mcap(x) | 0 | 1.57 | 0.97 | 0.36 | 2.24 | 2.52 | 1.63 | 0 | 0.98 | 1.55 | 1.54 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 |
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 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 |
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