Market Cap ₹9 Cr.
Stock P/E 4.8
P/B 0.6
Current Price ₹14.8
Book Value ₹ 23.7
Face Value 10
52W High ₹20.1
Dividend Yield 0%
52W Low ₹ 8.3
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 | 1 | 2 | 1 | 0 | 0 | 2 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 1 | 2 | 1 | 0 | 0 | 2 | 0 |
Total Expenditure | 0 | 0 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 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 | 2 | 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 | 2 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 2 | 0 |
Adjusted Earnings Per Share | 0.2 | 0.2 | -0 | -0 | 0.1 | 0.2 | 0.2 | 0.2 | 2.5 | 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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 114 | 9 | 74 | 15 | 10 | 13 | 7 | 2 | 1 | 2 | 3 | 2 |
Other Income | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 114 | 10 | 75 | 16 | 10 | 13 | 7 | 2 | 1 | 3 | 3 | 2 |
Total Expenditure | 113 | 10 | 74 | 15 | 9 | 13 | 7 | 1 | 1 | 2 | 3 | 0 |
Operating Profit | 2 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 |
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 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Provision for Tax | 0 | -0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Profit After Tax | 1 | 0 | 0 | 0 | 1 | 0 | 0 | -0 | 0 | 0 | 0 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 0 | 0 | 0 | 1 | 0 | 0 | -0 | 0 | 0 | 0 | 2 |
Adjusted Earnings Per Share | 1.2 | 0.5 | 0.1 | 0.3 | 1 | 0.4 | 0.1 | -0 | 0.5 | 0.4 | 0.1 | 3.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 50% | 14% | -25% | -30% |
Operating Profit CAGR | 0% | 0% | 0% | -7% |
PAT CAGR | 0% | 0% | 0% | -100% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 24% | 3% | 11% | 13% |
ROE Average | 1% | 2% | 1% | 2% |
ROCE Average | 3% | 4% | 3% | 5% |
#(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 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Liability | 0 | 0 | 0 | 1 | 1 | 0 | 3 | 5 | 3 | 5 | 7 |
Other Liabilities & Provisions | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 |
Total Liabilities | 13 | 13 | 11 | 11 | 13 | 12 | 14 | 16 | 15 | 17 | 19 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 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 | 13 | 13 | 10 | 11 | 12 | 11 | 14 | 16 | 15 | 17 | 19 |
Total Assets | 13 | 13 | 11 | 11 | 13 | 12 | 14 | 16 | 15 | 17 | 19 |
#(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 | 3 | -1 | 1 | 0 | -3 | -1 | 2 | -2 | -2 |
Cash Flow from Investing Activities | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | -3 | 1 | -1 | -0 | 3 | 1 | -1 | 2 | 2 |
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) | 1.17 | 0.48 | 0.11 | 0.33 | 1.03 | 0.43 | 0.05 | -0.02 | 0.48 | 0.41 | 0.12 |
CEPS(Rs) | 1.21 | 0.5 | 0.13 | 0.36 | 1.06 | 0.46 | 0.09 | 0.02 | 0.49 | 0.42 | 0.13 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 16.75 | 17.23 | 17.3 | 17.63 | 18.92 | 19.13 | 18.9 | 18.88 | 19.48 | 20 | 20.15 |
Net Profit Margin | 0.62 | 3.12 | 0.09 | 1.34 | 6 | 1.93 | 0.46 | -0.77 | 19.67 | 9.9 | 2.27 |
Operating Margin | 1.32 | 4.13 | 0.88 | 2.03 | 11.57 | 3.13 | 1.14 | 17.02 | 58.44 | 26.15 | 16.3 |
PBT Margin | 0.94 | 1.43 | 0.4 | 1.96 | 11.29 | 2.85 | 0.96 | 2.32 | 33.64 | 14.27 | 2.08 |
ROA(%) | 5.59 | 2.17 | 0.55 | 1.82 | 5.18 | 2.11 | 0.24 | -0.09 | 1.88 | 1.54 | 0.41 |
ROE(%) | 7.25 | 2.81 | 0.64 | 1.9 | 5.64 | 2.24 | 0.28 | -0.12 | 2.52 | 2.09 | 0.61 |
ROCE(%) | 12.45 | 2.96 | 5.53 | 2.82 | 10.63 | 3.63 | 0.6 | 2.02 | 5.68 | 4.15 | 3.01 |
Price/Earnings(x) | 4.39 | 7.88 | 43.62 | 12.28 | 9.03 | 21.14 | 146.4 | 0 | 16.22 | 19.54 | 89.43 |
Price/Book(x) | 0.31 | 0.22 | 0.28 | 0.23 | 0.49 | 0.47 | 0.41 | 0.41 | 0.4 | 0.4 | 0.55 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 2.69 | 2.78 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.05 | 0.52 | 0.04 | 0.19 | 0.54 | 0.4 | 1.08 | 4.99 | 4.93 | 3.78 | 3.98 |
EV/Core EBITDA(x) | 3.59 | 12.1 | 4.28 | 9.01 | 4.58 | 12.25 | 75.69 | 27.22 | 8.42 | 14.32 | 24.32 |
Interest Earned Growth(%) | 317.27 | -91.95 | 704.18 | -79.77 | -30.7 | 28.47 | -48.15 | -74.13 | -17.05 | 69.48 | 30.31 |
Net Profit Growth | 428.35 | -59.27 | -76.88 | 201.73 | 211.15 | -58.7 | -87.59 | -143.18 | 2216.57 | -14.66 | -70.15 |
EPS Growth(%) | 428.34 | -59.26 | -76.99 | 201.73 | 211.11 | -58.7 | -87.6 | -143.18 | 2217.54 | -14.66 | -70.15 |
Interest Coverage(x) % | 3.5 | 1.53 | 1.84 | 26.28 | 41.69 | 11.19 | 6.63 | 1.16 | 2.36 | 2.2 | 1.15 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 55.32 | 55.32 | 55.32 | 55.32 | 55.32 | 55.33 | 55.33 | 55.33 | 55.33 | 55.33 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 44.68 | 44.68 | 44.68 | 44.68 | 44.68 | 44.67 | 44.67 | 44.67 | 44.67 | 44.67 |
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 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
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