Market Cap ₹37 Cr.
Stock P/E -29.7
P/B 0.8
Current Price ₹0.9
Book Value ₹ 1.2
Face Value 1
52W High ₹1.5
Dividend Yield 0%
52W Low ₹ 0.7
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 3 | 1 | 0 | 1 | 6 | 15 | -2 | 0 | 0 | 0 |
Other Income | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 |
Total Income | 3 | 1 | 0 | 1 | 6 | 15 | -2 | 0 | 0 | 0 |
Total Expenditure | 2 | 0 | 0 | 1 | 5 | 14 | -1 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 1 | -1 | -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 | 1 | -1 | -0 | 0 | 0 |
Provision for Tax | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 1 | -1 | -0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 1 | -1 | -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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 20 | 2 | 2 | 9 | 4 | 11 | 9 | 3 | 5 | 4 | 19 | -2 |
Other Income | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 20 | 3 | 3 | 9 | 5 | 12 | 9 | 3 | 5 | 5 | 19 | -2 |
Total Expenditure | 20 | 2 | 3 | 9 | 5 | 13 | 10 | 5 | 4 | 4 | 19 | -1 |
Operating Profit | 1 | 0 | 0 | 0 | -0 | -1 | -0 | -2 | 1 | 1 | 0 | -1 |
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 | -1 | -1 | -2 | 0 | 1 | -0 | -1 |
Provision for Tax | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | -0 | -0 | -1 | -1 | -2 | 0 | 1 | -0 | -1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | -0 | -0 | -1 | -1 | -2 | 0 | 1 | -0 | -1 |
Adjusted Earnings Per Share | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0.1 | 0 | 0 | -0 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 375% | 85% | 12% | -1% |
Operating Profit CAGR | -100% | 0% | 0% | -100% |
PAT CAGR | -100% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -31% | 112% | 54% | -9% |
ROE Average | -0% | 1% | -0% | -0% |
ROCE Average | -0% | 1% | -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 | 41 | 41 | 41 | 41 | 40 | 40 | 70 | 68 | 51 | 52 | 49 |
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 | 5 | 3 | 3 | 1 | 4 | 1 | 4 | 0 | 1 | 4 | 0 |
Other Liabilities & Provisions | 0 | 0 | 0 | -0 | -0 | -0 | -2 | -2 | -8 | -8 | -9 |
Total Liabilities | 46 | 45 | 44 | 42 | 44 | 40 | 72 | 66 | 43 | 47 | 40 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 10 | 11 | 11 | 12 | 15 | 12 | 36 | 35 | 11 | 0 | 0 |
Fixed Assets | 1 | 1 | 1 | 1 | 1 | 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 | 34 | 32 | 32 | 29 | 29 | 28 | 36 | 31 | 32 | 46 | 40 |
Total Assets | 46 | 45 | 44 | 42 | 44 | 40 | 72 | 66 | 43 | 47 | 40 |
#(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 | 8 | 9 | 8 | 6 | 4 | 0 | 4 | 2 | 0 | 0 |
Cash Flow from Operating Activities | 3 | 1 | -3 | -3 | -0 | -7 | -6 | -4 | -25 | -1 | -1 |
Cash Flow from Investing Activities | -3 | 0 | 2 | 1 | -2 | 4 | 10 | 1 | 24 | 0 | 3 |
Cash Flow from Financing Activities | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 |
Net Cash Inflow / Outflow | 1 | 1 | -1 | -2 | -2 | -3 | 4 | -2 | -1 | -0 | 2 |
Closing Cash & Cash Equivalent | 1 | 9 | 8 | 6 | 4 | 0 | 4 | 2 | 0 | 0 | 2 |
# | 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) | 0.01 | 0 | 0 | -0 | -0.01 | -0.02 | -0.01 | -0.06 | 0.01 | 0.02 | -0 |
CEPS(Rs) | 0.02 | 0.01 | 0.01 | 0 | -0 | -0.02 | -0.01 | -0.05 | 0.01 | 0.03 | -0 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 1.03 | 1.03 | 1.03 | 1.02 | 1.02 | 1 | 1.77 | 1.72 | 1.28 | 1.3 | 1.23 |
Net Profit Margin | 1.67 | 6.36 | 4.83 | -2 | -7.14 | -6.32 | -6.45 | -71.92 | 10.37 | 22.4 | -0.91 |
Operating Margin | 2.14 | 12.08 | 6.28 | -2.6 | -7.67 | -8.34 | -5.94 | -62.13 | 10.37 | 22.67 | -0.37 |
PBT Margin | 1.96 | 10.05 | 4.69 | -3.31 | -8.57 | -8.83 | -6.62 | -64.64 | 10.17 | 22.47 | -0.5 |
ROA(%) | 0.71 | 0.26 | 0.25 | -0.4 | -0.65 | -1.71 | -1.03 | -3.19 | 0.87 | 2.18 | -0.41 |
ROE(%) | 0.82 | 0.29 | 0.27 | -0.42 | -0.69 | -1.81 | -1.05 | -3.18 | 0.8 | 1.92 | -0.35 |
ROCE(%) | 1.02 | 0.53 | 0.34 | -0.53 | -0.73 | -2.38 | -0.96 | -2.74 | 0.8 | 1.93 | -0.14 |
Price/Earnings(x) | 925.05 | 952.23 | 179.81 | 0 | 0 | 0 | 0 | 0 | 9.47 | 11.89 | 0 |
Price/Book(x) | 7.56 | 2.73 | 0.49 | 0.23 | 0.39 | 0.23 | 0.07 | 0.02 | 0.09 | 0.23 | 1.45 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 15.07 | 56.65 | 5.73 | 0.49 | 3.06 | 0.74 | 0.11 | -0.09 | 0.91 | 2.63 | 3.55 |
EV/Core EBITDA(x) | 430.05 | 211.7 | 34.68 | 311.93 | -84.71 | -9.94 | -2.28 | 0.16 | 7.47 | 11.09 | 0 |
Interest Earned Growth(%) | 5.63 | -90.77 | 26.23 | 265.34 | -54.01 | 193.5 | -22.03 | -65.68 | 50.12 | -4.84 | 341.76 |
Net Profit Growth | -65.83 | -64.87 | -4.05 | -251.1 | -64.32 | -159.73 | 20.44 | -282.95 | 121.65 | 105.52 | -117.98 |
EPS Growth(%) | -96.58 | -64.85 | -4.12 | -251.1 | -64.32 | -159.73 | 20.43 | -282.91 | 121.65 | 105.73 | -117.81 |
Interest Coverage(x) % | 12.04 | 5.94 | 3.96 | -3.63 | -8.48 | -16.9 | -8.83 | -24.71 | 51.98 | 113.02 | -2.73 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
Public | 95 | 95 | 95 | 94.94 | 94.94 | 94.94 | 94.94 | 94.94 | 94.94 | 94.94 |
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 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 1.99 | 1.99 | 1.99 | 1.99 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 |
Public | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 37.81 | 37.81 | 37.81 | 37.81 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 2.49 | 2.49 | 2.49 | 2.49 | 2.49 | 2.49 | 39.83 | 39.83 | 39.83 | 39.83 |
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