Market Cap ₹39 Cr.
Stock P/E 4.5
P/B 0.6
Current Price ₹1.1
Book Value ₹ 1.7
Face Value 1
52W High ₹1.3
Dividend Yield 0%
52W Low ₹ 0.6
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 | 1 | 0 | 1 | 6 | 2 | 8 | 4 | 7 | 13 | 17 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 0 | 1 | 6 | 2 | 8 | 4 | 7 | 13 | 17 |
Total Expenditure | 0 | 0 | 0 | 8 | 0 | 6 | 3 | 5 | 7 | 15 |
Operating Profit | 1 | 0 | 1 | -2 | 1 | 3 | 1 | 2 | 6 | 2 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 0 | 1 | -2 | 1 | 2 | 1 | 2 | 6 | 1 |
Provision for Tax | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 0 | 1 | -0 |
Profit After Tax | 1 | 0 | 1 | -1 | 1 | 2 | 1 | 1 | 6 | 1 |
Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 0 | 1 | -1 | 1 | 2 | 1 | 1 | 6 | 1 |
Adjusted Earnings Per Share | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0.2 | 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 | 3 | 9 | 12 | 16 | 10 | 33 | 58 | 4 | 4 | 9 | 24 | 41 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 3 | 9 | 12 | 16 | 10 | 33 | 58 | 4 | 4 | 9 | 24 | 41 |
Total Expenditure | 3 | 8 | 10 | 15 | 9 | 32 | 57 | 3 | 3 | 8 | 22 | 30 |
Operating Profit | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 11 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 10 |
Provision for Tax | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Profit After Tax | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 9 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 9 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 167% | 82% | -6% | 23% |
Operating Profit CAGR | 200% | 44% | 25% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 50% | 11% | -3% | -26% |
ROE Average | 2% | 1% | 1% | 1% |
ROCE Average | 4% | 2% | 2% | 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 | 45 | 46 | 47 | 48 | 48 | 49 | 50 | 50 | 51 | 51 | 53 |
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 | 6 | 3 | 3 | 2 | 3 | 1 | 2 | 1 | 1 | 14 | 25 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Total Liabilities | 50 | 49 | 51 | 50 | 52 | 50 | 52 | 51 | 52 | 65 | 78 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 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 | 3 | 3 | 3 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 50 | 49 | 50 | 49 | 52 | 48 | 51 | 50 | 48 | 62 | 75 |
Total Assets | 50 | 49 | 51 | 50 | 52 | 50 | 52 | 51 | 52 | 65 | 78 |
#(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 | 3 | 1 | 1 | 1 | 0 | 2 | 0 |
Cash Flow from Operating Activities | -21 | -6 | 1 | 6 | 8 | 2 | 3 | 3 | 5 | -5 | -3 |
Cash Flow from Investing Activities | -17 | 5 | -1 | -3 | -10 | -2 | -3 | -3 | -3 | 3 | 5 |
Cash Flow from Financing Activities | 38 | 1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | -0 | 0 | 3 | -2 | -0 | -0 | -1 | 2 | -2 | 1 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 3 | 1 | 1 | 1 | 0 | 2 | 0 | 1 |
# | 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 | 0.02 | 0.03 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | 0.03 |
CEPS(Rs) | 0.01 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.03 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 1.23 | 1.25 | 1.29 | 1.31 | 1.32 | 1.34 | 1.36 | 1.38 | 1.39 | 1.41 | 1.44 |
Net Profit Margin | 9.87 | 7.83 | 9.88 | 4.49 | 5.83 | 1.63 | 1.27 | 12.28 | 12.6 | 6.25 | 5.13 |
Operating Margin | 14.3 | 11.32 | 15.46 | 7 | 9.11 | 2.41 | 1.88 | 16.59 | 17.18 | 10.25 | 12.04 |
PBT Margin | 14.28 | 11.32 | 15.35 | 6.71 | 8.67 | 2.28 | 1.77 | 16.53 | 17.16 | 8.42 | 6.85 |
ROA(%) | 1.05 | 1.41 | 2.33 | 1.41 | 1.19 | 1.05 | 1.44 | 0.87 | 0.94 | 0.95 | 1.75 |
ROE(%) | 1.25 | 1.55 | 2.5 | 1.49 | 1.25 | 1.09 | 1.48 | 0.89 | 0.95 | 1.09 | 2.41 |
ROCE(%) | 1.81 | 2.24 | 3.92 | 2.32 | 1.94 | 1.59 | 2.18 | 1.2 | 1.28 | 1.58 | 4.17 |
Price/Earnings(x) | 0 | 752.75 | 2033.28 | 3222.8 | 3750.02 | 2268.59 | 72.14 | 40.16 | 61.07 | 39.87 | 21.51 |
Price/Book(x) | 0 | 11.47 | 50.26 | 47.65 | 46.63 | 24.6 | 1.06 | 0.36 | 0.58 | 0.43 | 0.51 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 11.25 | 58.96 | 200.83 | 144.31 | 218.42 | 37.01 | 0.91 | 4.93 | 7.26 | 3.88 | 2.06 |
EV/Core EBITDA(x) | 78.68 | 522.61 | 1305.91 | 2072.5 | 2329.69 | 1493.8 | 47.68 | 28.24 | 40.14 | 36.12 | 17 |
Interest Earned Growth(%) | 267.56 | 179.83 | 31.99 | 33.82 | -34.33 | 214.87 | 77.6 | -93.69 | 4.41 | 133.28 | 175.64 |
Net Profit Growth | 232.34 | 122.09 | 66.42 | -39.23 | -14.72 | -11.79 | 38.17 | -38.98 | 7.19 | 15.76 | 126.07 |
EPS Growth(%) | 117.53 | 119.06 | 66.43 | -39.25 | -14.68 | -11.79 | 38.39 | -39.3 | 7.38 | 16.03 | 126.32 |
Interest Coverage(x) % | 1148.35 | 0 | 139.09 | 23.94 | 20.76 | 18.55 | 17.76 | 299.59 | 934.14 | 5.61 | 2.32 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 98.75 | 98.75 | 98.75 | 98.75 | 98.75 | 98.75 | 98.75 | 98.75 | 98.75 | 98.75 |
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 | 0.05 | 0.05 | 0.05 | 0.05 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 3.61 | 3.61 | 3.61 | 3.61 | 36.09 | 36.09 | 36.09 | 36.09 | 36.09 | 36.09 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 3.66 | 3.66 | 3.66 | 3.66 | 36.55 | 36.55 | 36.55 | 36.55 | 36.55 | 36.55 |
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