Market Cap ₹9 Cr.
Stock P/E 111.7
P/B 1.3
Current Price ₹16.4
Book Value ₹ 13.1
Face Value 10
52W High ₹16.5
Dividend Yield 0%
52W Low ₹ 6.6
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 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 Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 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 | 0.3 | 0.1 | 0.7 | -0.1 | -0.1 | -0.1 | -0.1 | 0.1 | 0.1 | 0.1 |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 22 | 27 | 29 | 30 | 52 | 33 | 11 | 9 | 5 | 1 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 22 | 27 | 29 | 30 | 52 | 33 | 11 | 9 | 5 | 1 | 1 | 0 |
Total Expenditure | 21 | 27 | 29 | 29 | 51 | 33 | 11 | 9 | 5 | 1 | 1 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | -0 | 0 |
Interest Expense | 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 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | -0 | 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 | -1 | 0 | -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 | -1 | 0 | -0 | 0 |
Adjusted Earnings Per Share | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.2 | 0.3 | 0.3 | -1 | 0.9 | -0.3 | 0.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -52% | -50% | -27% |
Operating Profit CAGR | -100% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 126% | 85% | 19% | -4% |
ROE Average | -2% | -1% | 0% | 2% |
ROCE Average | -3% | -1% | 0% | 2% |
#(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 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
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 |
Current Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 |
Total Liabilities | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 7 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 8 | 7 |
Total Assets | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 0 |
Cash Flow from Operating Activities | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -2 | 1 | -2 | 1 |
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 | 1 | -1 |
Net Cash Inflow / Outflow | 0 | -0 | -0 | -0 | -0 | 0 | 1 | -2 | 1 | -1 | 0 |
Closing Cash & Cash Equivalent | 1 | 1 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 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) | 0.23 | 0.25 | 0.36 | 0.4 | 0.4 | 0.18 | 0.33 | 0.28 | -0.99 | 0.86 | -0.3 |
CEPS(Rs) | 0.25 | 0.26 | 0.38 | 0.41 | 0.41 | 0.19 | 0.33 | 0.28 | -0.99 | 0.86 | -0.3 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 11.05 | 11.3 | 11.66 | 12.06 | 12.46 | 12.65 | 12.97 | 13.25 | 12.27 | 13.12 | 12.82 |
Net Profit Margin | 0.57 | 0.48 | 0.66 | 0.72 | 0.41 | 0.29 | 1.59 | 1.64 | -11.1 | 36.67 | -24.21 |
Operating Margin | 0.87 | 0.7 | 0.95 | 1.03 | 0.56 | 0.4 | 2.14 | 2.15 | -15 | 52.06 | -29.96 |
PBT Margin | 0.86 | 0.7 | 0.95 | 1.03 | 0.56 | 0.4 | 2.14 | 2.15 | -15 | 49.64 | -32.09 |
ROA(%) | 2.08 | 2.19 | 3.07 | 3.33 | 3.24 | 1.44 | 2.52 | 2.1 | -7.66 | 6.32 | -2.15 |
ROE(%) | 2.14 | 2.22 | 3.13 | 3.4 | 3.29 | 1.46 | 2.56 | 2.14 | -7.74 | 6.74 | -2.31 |
ROCE(%) | 3.23 | 3.26 | 4.5 | 4.83 | 4.46 | 1.96 | 3.45 | 2.82 | -10.45 | 8.97 | -2.66 |
Price/Earnings(x) | 86.51 | 104.79 | 71.16 | 51.89 | 14.88 | 38.23 | 20.75 | 0 | 0 | 10.61 | 0 |
Price/Book(x) | 1.83 | 2.31 | 2.19 | 1.73 | 0.48 | 0.55 | 0.52 | 0 | 0.22 | 0.69 | 0.63 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.45 | 0.48 | 0.46 | 0.37 | 0.06 | 0.1 | 0.16 | 0.56 | 0.11 | 4.52 | 6.03 |
EV/Core EBITDA(x) | 50.63 | 66.69 | 46.64 | 35.74 | 10.73 | 24.55 | 7.21 | 25.93 | -0.74 | 8.69 | -20.19 |
Interest Earned Growth(%) | 23.74 | 26.63 | 5.74 | 2.32 | 74.1 | -36.07 | -66.82 | -16.68 | -48.22 | -73.74 | -46.91 |
Net Profit Growth | 4.17 | 6.44 | 44.61 | 12.17 | 0.1 | -54.57 | 78.9 | -14.24 | -451.27 | 186.73 | -135.05 |
EPS Growth(%) | 4.15 | 6.47 | 44.43 | 12.18 | 0.1 | -54.59 | 78.94 | -14.24 | -451.25 | 186.73 | -135.06 |
Interest Coverage(x) % | 600.61 | 458.04 | 1021.05 | 1760.33 | 529.58 | 375.85 | 3044.88 | 1593.14 | -3250.34 | 21.57 | -14.05 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 98.41 | 98.41 | 98.41 | 98.41 | 98.41 | 98.41 | 98.41 | 98.41 | 98.41 | 98.41 |
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 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 |
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