Market Cap ₹2 Cr.
Stock P/E -7.3
P/B 2
Current Price ₹7.9
Book Value ₹ 3.9
Face Value 10
52W High ₹9.4
Dividend Yield 0%
52W Low ₹ 5.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
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 | 0 | 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 | -1 | -0 | -0 | 0 | -0 | -0 |
Profit Before Tax | -0 | -0 | -0 | -0 | -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 | -0 | -1 | -0 | -0 | -0 | -0 | -0 |
Adjustments | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 |
Adjusted Earnings Per Share | -1 | -0 | -0.1 | -0.2 | -2.8 | -0.4 | -0.4 | -0 | -0.2 | -0.4 |
#(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 | 0 | 3 | 3 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 3 | 3 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 3 | 3 | 3 | 2 | 1 | 1 | 0 | 0 | 1 | 1 | 0 |
Operating Profit | 0 | 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 | 0 | 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 | -1 | 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 | -1 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0.2 | 0 | 0.2 | 0.1 | 0 | -0.1 | -0.2 | -3.7 | -3.5 | -1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | -100% | 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 | 24% | 28% | 4% | NA% |
ROE Average | -51% | -29% | -18% | -7% |
ROCE Average | -44% | -27% | -16% | -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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 2 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 2 |
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 | 0 | 0 | 0 | 0 |
Total Liabilities | 2 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 2 |
Fixed Assets | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Other Non-Current Assets | 1 | 3 | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 2 | 1 |
Total Current Assets | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
Total Assets | 2 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | -1 | -0 | -0 | 0 | 0 | -0 | -1 | 1 | -1 | -1 |
Cash Flow from Investing Activities | 0 | -0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -1 | 0 |
Cash Flow from Financing Activities | -0 | 1 | 0 | 0 | 0 | -0 | -0 | 0 | -1 | 2 | 1 |
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) | 0 | 0 | 0.19 | 0.02 | 0.25 | 0.09 | 0.01 | -0.06 | -0.18 | -3.68 | -3.46 |
CEPS(Rs) | 0.25 | 0.2 | 0.26 | 0.09 | 0.32 | 0.16 | 0.08 | 0.01 | -0.11 | -3.61 | -3.39 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 12.05 | 12.06 | 12.31 | 12.39 | 12.4 | 12.33 | 12.16 | 8.48 | 5.02 |
Core EBITDA Margin(%) | 64.77 | 2.44 | 3.32 | 1.52 | -3.24 | 2.37 | -7.72 | -10.44 | -23.32 | -1584.6 | -2524.81 |
EBIT Margin(%) | 41.03 | 1.91 | 2.88 | 0.97 | 5.02 | 2.88 | 0.48 | -6.15 | -36.08 | -1572.32 | -2523.73 |
Pre Tax Margin(%) | 40.82 | 1.91 | 2.85 | 0.97 | 5 | 2.87 | 0.46 | -6.21 | -36.11 | -1577.25 | -2539.71 |
PAT Margin (%) | 22.3 | 1.33 | 1.78 | 0.23 | 4.27 | 2.87 | 0.46 | -5.1 | -33.45 | -1577.25 | -2539.71 |
Cash Profit Margin (%) | 46.04 | 2.01 | 2.45 | 1.08 | 5.45 | 4.96 | 3.35 | 0.46 | -20.69 | -1548.63 | -2490.71 |
ROA(%) | 0.9 | 1.39 | 1.58 | 0.16 | 2.01 | 0.71 | 0.08 | -0.48 | -1.38 | -32.77 | -40.84 |
ROE(%) | 1.39 | 1.62 | 1.62 | 0.16 | 2.03 | 0.73 | 0.09 | -0.49 | -1.43 | -35.63 | -51.22 |
ROCE(%) | 1.67 | 2.02 | 2.61 | 0.69 | 2.38 | 0.73 | 0.09 | -0.6 | -1.54 | -34.1 | -43.95 |
Receivable days | 926.16 | 47.94 | 60.27 | 99.37 | 155.52 | 306.6 | 478.26 | 1005.56 | 2334.85 | 4750.3 | 7525.37 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0.06 | 0.98 | 2.35 | 3.53 | 27.71 | 66.88 | 133.56 | 312.89 | 819.13 | 1897.76 |
PER(x) | 0 | 0 | 960.88 | 0 | 58.59 | 79.93 | 619.05 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 15.29 | 0 | 1.18 | 0.58 | 0.52 | 0 | 0.3 | 0.87 | 1.15 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 18.08 | 1 | 17.14 | 1.18 | 2.47 | 2.23 | 2.76 | 8.3 | 7.03 | 35.37 | 51.88 |
EV/Core EBITDA(x) | 27.91 | 38.85 | 483.43 | 64.87 | -323.47 | 44.76 | 82.02 | -1399.24 | -29.64 | -2.29 | -2.1 |
Net Sales Growth(%) | 5.24 | 3372.49 | 8.84 | -21.08 | -31.74 | -45.75 | -26.55 | -47.93 | -57.14 | -54.69 | -41.59 |
EBIT Growth(%) | 38.85 | 61.76 | 64.11 | -73.32 | 251.97 | -68.86 | -87.82 | -770.14 | -155.52 | -1842.46 | 6.25 |
PAT Growth(%) | 1051.56 | 107.87 | 45.52 | -89.67 | 1148.86 | -63.54 | -88.32 | -680.76 | -186.01 | -2001.58 | 5.95 |
EPS Growth(%) | 0 | 0 | 0 | -89.67 | 1148.99 | -63.53 | -88.36 | -682.86 | -185.95 | -2001.37 | 5.95 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.25 |
Current Ratio(x) | 780.89 | 25.06 | 12.7 | 21.28 | 23.69 | 8 | 9.69 | 13.17 | 9.09 | 1.99 | 3.34 |
Quick Ratio(x) | 780.89 | 25.06 | 12.7 | 21.28 | 23.69 | 8 | 9.69 | 13.17 | 9.09 | 1.99 | 3.34 |
Interest Cover(x) | 201.79 | 838.54 | 98.98 | 809.82 | 215.25 | 265.77 | 22.64 | -101.25 | -1278.43 | -318.78 | -157.92 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.22 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 39.31 | 39.31 | 39.31 | 39.31 | 39.31 | 39.31 | 39.31 | 39.31 | 39.31 | 39.31 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 60.69 | 60.69 | 60.69 | 60.69 | 60.69 | 60.69 | 60.69 | 60.69 | 60.69 | 60.69 |
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 | 0.12 | 0.12 | 0.12 | 0.12 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
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