Market Cap ₹0 Cr.
Stock P/E 0.0
P/B 0
Current Price ₹38.7
Book Value ₹ 16320
Face Value 25
52W High ₹38.7
Dividend Yield 0%
52W Low ₹ 38.7
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 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 |
Other Income | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 |
Total Income | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
Total Expenditure | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Operating Profit | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
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 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 |
Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 |
Profit After Adjustments | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 |
Adjusted Earnings Per Share | 123.4 | 252 | 167.2 | 113.5 | 111.5 | 312.7 | 175.4 | 242.6 | 332.8 | 198.8 |
#(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 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 6 | 7 |
Other Income | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Income | 3 | 3 | 3 | 4 | 5 | 4 | 5 | 5 | 5 | 6 | 7 | 8 |
Total Expenditure | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 |
Operating Profit | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 |
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 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 3 | 4 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Profit After Tax | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
Adjusted Earnings Per Share | 248.2 | 232 | 215.1 | 232.2 | 593.2 | 493.8 | 490.3 | 672.6 | 461 | 649.9 | 795.2 | 949.6 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 20% | 14% | 8% | 7% |
Operating Profit CAGR | 50% | 14% | 8% | 12% |
PAT CAGR | 0% | 0% | 15% | 7% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 5% | 3% | 3% | NA% |
ROE Average | 5% | 5% | 6% | 10% |
ROCE Average | 7% | 7% | 7% | 13% |
#(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 | 4 | 4 | 5 | 5 | 7 | 19 | 23 | 19 | 30 | 38 | 39 |
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 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 2 |
Total Current Liabilities | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Liabilities | 6 | 6 | 7 | 7 | 8 | 22 | 27 | 22 | 32 | 42 | 42 |
Fixed Assets | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 |
Other Non-Current Assets | 1 | 1 | 1 | 4 | 4 | 15 | 18 | 12 | 21 | 29 | 28 |
Total Current Assets | 3 | 3 | 4 | 2 | 4 | 6 | 7 | 9 | 10 | 12 | 13 |
Total Assets | 6 | 6 | 7 | 7 | 8 | 22 | 27 | 22 | 32 | 42 | 42 |
#(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 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 1 | 0 | -0 | 2 | 0 | 1 | 2 | 1 | 1 | 1 | 1 |
Cash Flow from Investing Activities | -0 | -0 | -0 | -2 | -0 | -1 | -1 | -1 | -1 | -1 | 0 |
Cash Flow from Financing Activities | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 1 | 0 | -1 | -0 | -0 | 0 | 0 | -1 | 0 | -0 | 1 |
Closing Cash & Cash Equivalent | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 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) | 248.23 | 232.04 | 215.09 | 232.22 | 593.18 | 493.76 | 490.33 | 672.56 | 460.95 | 649.88 | 795.25 |
CEPS(Rs) | 290.78 | 286.87 | 420.48 | 437.18 | 707.64 | 536.65 | 612.69 | 819.05 | 605.83 | 757.19 | 909.38 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 1569.41 | 1801.46 | 1975.7 | 2207.92 | 2801.1 | 7944.14 | 9703.43 | 7778.97 | 12288.72 | 15585.17 | 16075.21 |
Core EBITDA Margin(%) | 25.58 | 23.25 | 30.02 | 26.45 | 27 | 29.39 | 29.01 | 28.58 | 29.53 | 28.41 | 27.45 |
EBIT Margin(%) | 30.89 | 26.89 | 21.89 | 22.76 | 45.49 | 42.04 | 34.99 | 46.59 | 39.58 | 43.38 | 42.85 |
Pre Tax Margin(%) | 30.89 | 26.89 | 21.89 | 22.76 | 45.49 | 41.4 | 33.11 | 44.5 | 37.74 | 41.92 | 41.95 |
PAT Margin (%) | 23.86 | 20.5 | 17.46 | 16.06 | 37.39 | 32.39 | 26.7 | 37.36 | 26.28 | 31.72 | 32.18 |
Cash Profit Margin (%) | 27.95 | 25.34 | 34.14 | 30.24 | 44.61 | 35.2 | 33.37 | 45.5 | 34.55 | 36.96 | 36.8 |
ROA(%) | 11.11 | 9.19 | 7.94 | 7.98 | 18.29 | 7.88 | 4.89 | 6.71 | 4.12 | 4.24 | 4.57 |
ROE(%) | 17.18 | 13.77 | 11.39 | 11.1 | 23.68 | 9.19 | 5.56 | 7.69 | 4.59 | 4.66 | 5.02 |
ROCE(%) | 22.23 | 18.06 | 14.28 | 15.73 | 28.81 | 11.93 | 7.28 | 9.6 | 6.92 | 6.38 | 6.69 |
Receivable days | 57.05 | 23.25 | 78.22 | 69.96 | 25.44 | 33.79 | 37.69 | 39.8 | 38.33 | 21.76 | 12.28 |
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 | 0.07 | 0 | 0 | 0 | 0.06 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | -0.24 | -0.25 | -0.04 | -0.03 | 0 | -0.05 | -0.11 | 0.01 | -0.02 | 0.01 | -0.11 |
EV/Core EBITDA(x) | -0.68 | -0.78 | -0.11 | -0.08 | 0 | -0.11 | -0.25 | 0.02 | -0.03 | 0.01 | -0.22 |
Net Sales Growth(%) | 17.86 | 8.8 | 8.8 | 17.39 | 9.73 | -3.9 | 20.45 | -1.96 | -2.58 | 16.82 | 20.62 |
EBIT Growth(%) | 21.13 | -5.27 | -11.43 | 22.03 | 119.31 | -11.19 | 0.27 | 30.54 | -17.25 | 28.04 | 19.14 |
PAT Growth(%) | 15.18 | -6.52 | -7.31 | 7.97 | 155.43 | -16.76 | -0.69 | 37.17 | -31.46 | 40.99 | 22.37 |
EPS Growth(%) | 15.18 | -6.52 | -7.31 | 7.97 | 155.43 | -16.76 | -0.69 | 37.17 | -31.46 | 40.99 | 22.37 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 5.17 | 8.88 | 6.19 | 3.29 | 6.14 | 8.39 | 9.65 | 9.81 | 16.15 | 12.94 | 15.23 |
Quick Ratio(x) | 5.17 | 8.88 | 6.19 | 3.29 | 6.14 | 8.39 | 9.65 | 9.81 | 16.15 | 12.94 | 15.23 |
Interest Cover(x) | 0 | 0 | 0 | 0 | 0 | 66.27 | 18.58 | 22.26 | 21.51 | 29.67 | 47.54 |
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 | 46.03 | 46.36 | 46.36 | 46.36 | 46.36 | 46.36 | 46.36 | 46.36 | 46.36 | 46.36 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 53.97 | 53.64 | 53.64 | 53.64 | 53.64 | 53.64 | 53.64 | 53.64 | 53.64 | 53.64 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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