Market Cap ₹93 Cr.
Stock P/E 32.9
P/B 0.2
Current Price ₹178.1
Book Value ₹ 769
Face Value 10
52W High ₹207
Dividend Yield 0%
52W Low ₹ 58.6
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 3 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 3 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 3 | 0 | 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 | 2 | 0 | 0 | 0 | 3 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 0 |
Adjustments | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 |
Profit After Adjustments | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 0 |
Adjusted Earnings Per Share | 0.2 | 0.1 | 0.2 | 2.3 | 0.2 | 0.4 | 0.3 | 4.5 | 0.4 | 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 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 1 | 2 | 3 | 3 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | 0 | 0 |
Total Income | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 3 | 2 | 2 | 3 | 3 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Operating Profit | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 3 |
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 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 3 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Profit After Tax | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 2 |
Adjusted Earnings Per Share | 3.4 | 3.5 | 3.4 | 2.9 | 1.7 | 3 | 3.8 | 3.7 | 1.6 | 2.1 | 3.1 | 5.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 50% | 14% | 8% | 4% |
Operating Profit CAGR | 100% | 0% | 0% | 0% |
PAT CAGR | 100% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 194% | 73% | 31% | 25% |
ROE Average | 1% | 1% | 1% | 3% |
ROCE Average | 1% | 1% | 2% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 29 | 31 | 33 | 34 | 35 | 37 | 133 | 68 | 90 | 148 | 182 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 7 | 14 | 32 | 46 |
Total Liabilities | 29 | 31 | 33 | 34 | 35 | 37 | 159 | 75 | 105 | 180 | 229 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 26 | 26 | 26 | 26 | 26 | 26 | 145 | 60 | 88 | 162 | 210 |
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 | 3 | 5 | 7 | 8 | 9 | 11 | 13 | 15 | 16 | 18 | 20 |
Total Assets | 29 | 31 | 33 | 34 | 35 | 37 | 159 | 75 | 105 | 180 | 229 |
#(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 | 1 | 1 | -0 | -0 | -1 | -0 | 0 |
Cash Flow from Investing Activities | 0 | 0 | -0 | 0 | -1 | -1 | -1 | 0 | 1 | 0 | -0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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) | 3.4 | 3.53 | 3.44 | 2.91 | 1.72 | 3.02 | 3.82 | 3.72 | 1.61 | 2.1 | 3.05 |
CEPS(Rs) | 3.4 | 3.53 | 3.44 | 2.91 | 1.72 | 3.02 | 3.82 | 3.72 | 1.61 | 2.1 | 3.06 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 55.96 | 59.49 | 62.93 | 65.84 | 67.56 | 70.58 | 255.99 | 129.88 | 173.44 | 283.39 | 349.06 |
Net Profit Margin | 92.04 | 87.97 | 79.71 | 75.05 | 65.16 | 74.11 | 255.35 | 77.82 | 87.35 | 52.91 | 57.54 |
Operating Margin | 92.9 | 93.51 | 84.34 | 80.25 | 71.33 | 77.36 | 267.55 | 80.47 | 119.66 | 70.8 | 77.86 |
PBT Margin | 92.9 | 93.46 | 84.33 | 80.23 | 71.32 | 77.35 | 267.55 | 80.47 | 119.62 | 70.8 | 77.86 |
ROA(%) | 6.27 | 6.1 | 5.61 | 4.51 | 2.57 | 4.36 | 2.03 | 1.66 | 0.93 | 0.77 | 0.78 |
ROE(%) | 6.27 | 6.11 | 5.62 | 4.52 | 2.58 | 4.37 | 2.34 | 1.93 | 1.06 | 0.92 | 0.97 |
ROCE(%) | 6.33 | 6.49 | 5.95 | 4.83 | 2.82 | 4.57 | 2.45 | 1.99 | 1.46 | 1.23 | 1.31 |
Price/Earnings(x) | 8.81 | 3.91 | 4.81 | 6.08 | 15.78 | 13.89 | 11.13 | 7.8 | 19.24 | 26.35 | 16.91 |
Price/Book(x) | 0.54 | 0.23 | 0.26 | 0.27 | 0.4 | 0.59 | 0.17 | 0.22 | 0.18 | 0.2 | 0.15 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 8 | 3.41 | 3.82 | 4.56 | 10.24 | 10.28 | 28.38 | 6.06 | 16.76 | 13.93 | 9.69 |
EV/Core EBITDA(x) | 8.61 | 3.64 | 4.53 | 5.67 | 14.33 | 13.27 | 10.6 | 7.52 | 13.98 | 19.66 | 12.44 |
Interest Earned Growth(%) | 8.95 | 8.39 | 7.71 | -10.17 | -32.04 | 54.61 | -63.31 | 219.41 | -61.38 | 115.04 | 33.7 |
Net Profit Growth | 8.76 | 3.6 | -2.41 | -15.42 | -41 | 75.86 | 26.41 | -2.65 | -56.65 | 30.25 | 45.4 |
EPS Growth(%) | 8.76 | 3.6 | -2.41 | -15.42 | -41.01 | 75.86 | 26.41 | -2.66 | -56.65 | 30.26 | 45.4 |
Interest Coverage(x) % | 0 | 1904.68 | 6891.04 | 4497.62 | 4072.59 | 5289.27 | 0 | 0 | 2874.25 | 7314.5 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 70.78 | 70.78 | 70.78 | 70.78 | 70.78 | 70.78 | 70.78 | 70.78 | 70.78 | 70.78 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Public | 29.21 | 29.21 | 29.21 | 29.21 | 29.21 | 29.21 | 29.21 | 29.21 | 29.21 | 29.21 |
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 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
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