Market Cap ₹41 Cr.
Stock P/E 524.4
P/B 3.9
Current Price ₹79
Book Value ₹ 20.2
Face Value 10
52W High ₹81.3
Dividend Yield 0%
52W Low ₹ 50.5
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 | 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 | 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 | 0.1 | -0 | 0 | 0.1 | 0.1 | -0.1 | 0.1 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 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 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 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 | 0 | 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 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 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 | 64% | 42% | 35% | NA% |
ROE Average | 1% | 0% | 0% | 0% |
ROCE Average | 1% | 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 | 13 | 13 | 13 | 13 | 10 | 10 | 10 | 10 | 10 | 11 | 11 |
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 | 13 | 13 | 13 | 13 | 10 | 10 | 10 | 10 | 11 | 11 | 11 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 13 | 13 | 13 | 13 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Total Current Assets | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
Total Assets | 13 | 13 | 13 | 13 | 10 | 10 | 10 | 10 | 11 | 11 | 11 |
#(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 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 |
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 | 0 | 0 |
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 | 0 | 0.06 | 0.02 | 0.01 | 0.03 | 0.05 | 0.07 | 0.13 |
CEPS(Rs) | 0.01 | 0.01 | 0.02 | 0.03 | 0.09 | 0.05 | 0.04 | 0.06 | 0.08 | 0.09 | 0.15 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 19.87 | 19.89 | 19.89 | 19.92 | 19.98 | 20.05 | 20.18 |
Core EBITDA Margin(%) | -10.87 | -24.55 | 15.87 | -63.75 | 15.83 | -38.99 | -16.36 | -8.77 | -2.54 | 2.71 | 16.36 |
EBIT Margin(%) | 12.99 | 13.51 | 15.87 | 5.35 | 10.87 | 15.25 | 4.38 | 11.41 | 15.69 | 22.31 | 30.15 |
Pre Tax Margin(%) | 12.43 | 13 | 15.87 | 5.34 | 10.87 | 15.25 | 4.38 | 11.08 | 15.69 | 22.27 | 30.09 |
PAT Margin (%) | 8.59 | 8.98 | 10.97 | 3.9 | 10.3 | 5.34 | 1.61 | 8.08 | 11.63 | 16.46 | 20.71 |
Cash Profit Margin (%) | 8.59 | 8.98 | 10.97 | 4.06 | 15.27 | 15.12 | 11.94 | 15.29 | 17.38 | 21.75 | 23.67 |
ROA(%) | 0.03 | 0.03 | 0.08 | 0.11 | 0.28 | 0.09 | 0.03 | 0.16 | 0.26 | 0.36 | 0.66 |
ROE(%) | 0.03 | 0.03 | 0.08 | 0.11 | 0.28 | 0.09 | 0.03 | 0.16 | 0.26 | 0.36 | 0.66 |
ROCE(%) | 0.04 | 0.04 | 0.11 | 0.15 | 0.3 | 0.26 | 0.08 | 0.22 | 0.35 | 0.49 | 0.97 |
Receivable days | 0 | 0 | 0 | 0 | 100.62 | 181.99 | 221.83 | 203.69 | 116.13 | 97.39 | 43.2 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 666.67 | 506.68 | 543.12 | 333.48 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.05 | 1.33 | 1.95 | 2.21 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 133.41 | 136.04 | 58.34 | 14.23 | 16.23 | 29.68 | 27.8 | 53.51 | 58.4 | 89.18 | 68.65 |
EV/Core EBITDA(x) | 1027.37 | 1007.18 | 367.52 | 258.79 | 102.4 | 118.62 | 188.91 | 287.45 | 272.4 | 323.15 | 207.35 |
Net Sales Growth(%) | 40.35 | -2.03 | 132.86 | 307.36 | -12.33 | -44.71 | 6.3 | 9.94 | 15.65 | -3.17 | 47.6 |
EBIT Growth(%) | 333.81 | 1.91 | 173.67 | 37.19 | 78.31 | -22.46 | -69.44 | 186.31 | 58.93 | 37.74 | 99.41 |
PAT Growth(%) | 437.97 | 2.51 | 184.32 | 44.88 | 131.36 | -71.32 | -67.98 | 452.38 | 66.35 | 37.09 | 85.68 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | -71.35 | -67.98 | 452.63 | 66.35 | 37.21 | 85.67 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 24.14 | 16.38 | 9.61 | 9.16 | 29.79 | 31.02 | 23.63 | 27.04 | 32.22 | 136.65 | 139.14 |
Quick Ratio(x) | 24.14 | 16.38 | 9.61 | 9.16 | 29.79 | 31.02 | 23.63 | 27.04 | 32.22 | 136.65 | 139.14 |
Interest Cover(x) | 23.19 | 26.7 | 0 | 643.33 | 0 | 0 | 0 | 34.35 | 0 | 511 | 509.5 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 58.17 | 58.17 | 58.17 | 58.17 | 58.17 | 58.17 | 58.17 | 58.17 | 58.17 | 58.17 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 41.83 | 41.83 | 41.83 | 41.83 | 41.83 | 41.83 | 41.83 | 41.83 | 41.83 | 41.83 |
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 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 |
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