WEBSITE BSE:530141 NSE : GYAN DEVELOP 18 May, 10:00
Market Cap ₹5 Cr.
Stock P/E 32.4
P/B 1.3
Current Price ₹17.2
Book Value ₹ 12.7
Face Value 10
52W High ₹33.8
Dividend Yield 0%
52W Low ₹ 6.4
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 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | -0.2 | -0.1 | -0.2 | -0.4 | -0.5 | -0.1 | -0.1 | 0.8 | -0.1 |
#(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 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 1 |
Total Expenditure | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 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 | 0.7 | 0.4 | 0.1 | 0.1 | 0.5 | 0.2 | 0.2 | -0.3 | -0.5 | -0.5 | 0.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -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 | 179% | 81% | 24% | 19% |
ROE Average | -4% | -3% | -1% | 1% |
ROCE Average | -4% | -3% | -1% | 1% |
#(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 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
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 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Total Liabilities | 4 | 4 | 4 | 5 | 5 | 5 | 4 | 5 | 5 | 4 | 4 |
Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Non-Current Assets | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 2 | 3 | 3 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 |
Total Assets | 4 | 4 | 4 | 5 | 5 | 5 | 4 | 5 | 5 | 4 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
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) | -0.02 | 0.69 | 0.44 | 0.12 | 0.11 | 0.46 | 0.17 | 0.19 | -0.26 | -0.54 | -0.49 |
CEPS(Rs) | 0.14 | 0.81 | 0.55 | 0.26 | 0.2 | 0.5 | 0.18 | 0.2 | -0.25 | -0.53 | -0.48 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 11.33 | 12.01 | 12.45 | 12.57 | 12.68 | 13.14 | 13.3 | 13.49 | 13.22 | 12.69 | 12.2 |
Core EBITDA Margin(%) | -0.87 | 25.54 | 14.88 | 7.37 | 6.96 | 0.06 | 4.86 | 8.03 | -151.19 | -481.93 | -203.56 |
EBIT Margin(%) | 16.55 | 26.99 | 15.48 | 4.97 | 4.44 | 12.32 | 4.77 | 9.3 | -91.27 | -487.68 | -206.46 |
Pre Tax Margin(%) | 8.68 | 26.36 | 15.3 | 4.97 | 4.28 | 12.2 | 4.62 | 9.25 | -91.68 | -488.48 | -206.64 |
PAT Margin (%) | -5.67 | 19.45 | 10.19 | 3.36 | 2.96 | 9.02 | 3.37 | 6.79 | -94.3 | -494.35 | -208.69 |
Cash Profit Margin (%) | 34.77 | 22.96 | 12.77 | 7.48 | 5.48 | 9.88 | 3.61 | 7.28 | -91.09 | -488.6 | -205.77 |
ROA(%) | -0.2 | 5.48 | 3.37 | 0.83 | 0.66 | 2.86 | 1.14 | 1.25 | -1.65 | -3.5 | -3.43 |
ROE(%) | -0.21 | 5.89 | 3.6 | 0.94 | 0.84 | 3.55 | 1.25 | 1.39 | -1.97 | -4.14 | -3.91 |
ROCE(%) | 0.59 | 8.05 | 5.44 | 1.39 | 1.26 | 4.85 | 1.78 | 1.9 | -1.91 | -4.08 | -3.87 |
Receivable days | 0 | 0 | 0 | 250.91 | 320.22 | 196.12 | 103.1 | 100.25 | 482.41 | 1552.99 | 512.96 |
Inventory Days | 4252.2 | 590.82 | 561.22 | 814.47 | 909.66 | 610.81 | 528.23 | 923.65 | 0 | 0 | 0 |
Payable days | 640.87 | 26.99 | 20.5 | 112.48 | 175.02 | 108.98 | 55.31 | 39.3 | 0 | 0 | 0 |
PER(x) | 0 | 4.22 | 0 | 53.58 | 0 | 0 | 41.33 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.24 | 0.24 | 0 | 0.5 | 0 | 0 | 0.52 | 0 | 0.24 | 0 | 0.48 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 6.56 | 0.84 | 2.17 | 1.78 | 2.76 | 1.85 | 1.36 | 3.58 | 9.89 | 88.99 | 24.75 |
EV/Core EBITDA(x) | 11.51 | 2.74 | 11.98 | 19.55 | 39.69 | 14.01 | 27.08 | 36.6 | -11.23 | -18.47 | -12.16 |
Net Sales Growth(%) | -54.21 | 758.14 | 22.25 | -19.16 | 2.76 | 41.59 | -3.09 | -44.47 | -89.78 | -61.18 | 115.12 |
EBIT Growth(%) | -91.89 | 1299.49 | -29.87 | -74.05 | -8.18 | 292.93 | -62.46 | 8.13 | -200.34 | -107.44 | 8.93 |
PAT Growth(%) | -103.69 | 3046.36 | -35.97 | -73.36 | -9.52 | 331.94 | -63.83 | 11.98 | -241.95 | -103.52 | 9.19 |
EPS Growth(%) | -103.69 | 3046.54 | -35.97 | -73.37 | -9.49 | 331.94 | -63.83 | 11.98 | -241.97 | -103.49 | 9.19 |
Debt/Equity(x) | 0.02 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 40.54 | 7.88 | 27.02 | 4.42 | 3.56 | 5.81 | 21.73 | 5.53 | 4.73 | 6.56 | 6.77 |
Quick Ratio(x) | 15.34 | 2.66 | 9.29 | 1.47 | 1.4 | 2.24 | 10.23 | 2.44 | 1.95 | 1.87 | 1.69 |
Interest Cover(x) | 2.1 | 42.58 | 84.79 | 1121.82 | 28.11 | 98.92 | 31.6 | 196.09 | -218.57 | -610.35 | -1111.69 |
Total Debt/Mcap(x) | 0.08 | 0.04 | 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 | 64.85 | 64.85 | 64.85 | 64.85 | 64.85 | 64.85 | 64.85 | 64.85 | 64.85 | 64.85 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 35.15 | 35.15 | 35.15 | 35.15 | 35.15 | 35.15 | 35.15 | 35.15 | 35.15 | 35.15 |
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 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
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.
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