Market Cap ₹10 Cr.
Stock P/E -31.4
P/B 3.3
Current Price ₹206.8
Book Value ₹ 63.3
Face Value 10
52W High ₹206.8
Dividend Yield 0%
52W Low ₹ 103.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.3 | -2.2 | -2.7 | -2.7 | -2.9 | -2.1 | -7 | 0.1 | 0.3 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 2 | 5 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 2 | 5 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | 0 |
Provision for Tax | 1 | 1 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 1 | 3 | -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 | 1 | 3 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 |
Adjusted Earnings Per Share | 18 | 65.9 | -4.7 | -3.2 | 2.9 | -0.3 | 9.6 | -7.1 | -7.8 | -9.2 | -9.1 | -6.6 |
# | 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% | -100% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 109% | 84% | 32% | 28% |
ROE Average | -14% | -12% | -6% | 20% |
ROCE Average | -14% | -12% | -5% | 36% |
#(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 | 1 | 5 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 3 |
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 | 1 | 1 | 1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Total Liabilities | 2 | 7 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 4 |
Fixed Assets | 0 | 4 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 1 | 1 | 1 | 1 | 0 | 1 | 5 | 5 | 4 | 1 | 2 |
Total Current Assets | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 3 | 2 |
Total Assets | 2 | 7 | 6 | 6 | 5 | 5 | 5 | 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 | -1 | -0 | -0 | -0 | -0 | -1 | -1 | -1 | -1 | -0 |
Cash Flow from Investing Activities | 0 | 1 | 0 | 0 | 0 | 0 | 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 | -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) | 18.04 | 65.93 | -4.73 | -3.18 | 2.9 | -0.33 | 9.58 | -7.14 | -7.76 | -9.23 | -9.13 |
CEPS(Rs) | 18.06 | 66.3 | -3.32 | -1.67 | 4.42 | 1.19 | 10.76 | -6.9 | -7.48 | -8.96 | -8.86 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 21.67 | 91.69 | 86.93 | 83.75 | 86.65 | 86.32 | 95.9 | 88.76 | 81 | 71.76 | 62.64 |
Core EBITDA Margin(%) | -55.21 | -67.64 | -129.49 | -78.04 | -8.77 | -16.14 | -79.96 | -90.08 | -303.81 | 0 | 0 |
EBIT Margin(%) | 1242.72 | 3824.08 | -112.71 | -71.15 | -7.8 | -17.05 | 210.66 | -45.64 | -175.7 | 0 | 0 |
Pre Tax Margin(%) | 1242.61 | 3823.22 | -113.19 | -71.15 | -7.8 | -17.05 | 210.66 | -45.64 | -175.79 | 0 | 0 |
PAT Margin (%) | 680.99 | 2640.61 | -103.84 | -63.2 | 15.85 | -2.35 | 114.19 | -45.64 | -175.79 | 0 | 0 |
Cash Profit Margin (%) | 681.6 | 2655.42 | -72.9 | -33.16 | 24.12 | 8.45 | 128.33 | -44.11 | -169.49 | 0 | 0 |
ROA(%) | 35.83 | 68.08 | -3.55 | -2.68 | 2.66 | -0.32 | 9.27 | -6.84 | -7.96 | -10.82 | -12.19 |
ROE(%) | 142.62 | 116.33 | -5.3 | -3.73 | 3.41 | -0.38 | 10.51 | -7.74 | -9.14 | -12.09 | -13.58 |
ROCE(%) | 260.26 | 168.47 | -5.75 | -4.2 | -1.68 | -2.77 | 19.39 | -7.74 | -9.13 | -12.09 | -13.58 |
Receivable days | 103.72 | 137.05 | 141.89 | 127.59 | 39.94 | 98.54 | 128.53 | 90.91 | 360.94 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 125.93 | 216.66 | 192.77 | 142.52 | 46.36 | 111.17 | 140.85 | 99.09 | 399.81 | 0 | 0 |
PER(x) | 0.73 | 0.27 | 0 | 0 | 20.31 | 0 | 5.69 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.61 | 0.19 | 0.98 | 0.61 | 0.68 | 0 | 0.57 | 0 | 0.46 | 0.71 | 1.24 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | -6.96 | -4.71 | 13.35 | 5.82 | 2.04 | 0.64 | 6.08 | 0.43 | 7.68 | 0 | 0 |
EV/Core EBITDA(x) | -8.27 | -12.08 | -16.32 | -14.15 | 431.54 | -10.27 | -11.64 | -0.98 | -4.54 | 0.52 | -5.18 |
Net Sales Growth(%) | 227.6 | -5.74 | 82.57 | 10.53 | 263.73 | -23.42 | -40.25 | 86.64 | -71.81 | -100 | 0 |
EBIT Growth(%) | 1827.06 | 190.04 | -105.38 | 30.23 | 60.13 | -67.43 | 838.19 | -140.44 | -8.51 | -19.12 | 1.17 |
PAT Growth(%) | 1417.53 | 265.49 | -107.18 | 32.73 | 191.22 | -111.36 | 3001.92 | -174.6 | -8.57 | -19.06 | 1.17 |
EPS Growth(%) | 1417.53 | 265.49 | -107.18 | 32.73 | 191.22 | -111.36 | 3001.92 | -174.6 | -8.57 | -19.06 | 1.17 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 2.69 | 1.76 | 2.6 | 2.75 | 2.37 | 0.48 | 0.27 | 0.73 | 0.69 | 7.5 | 4.33 |
Quick Ratio(x) | 2.69 | 1.76 | 2.6 | 2.75 | 2.37 | 0.48 | 0.27 | 0.73 | 0.69 | 7.5 | 4.33 |
Interest Cover(x) | 0 | 4487.87 | -236.13 | 0 | 0 | 0 | 0 | 0 | -1938 | 0 | 0 |
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 | 54.98 | 54.98 | 54.98 | 54.98 | 54.98 | 54.98 | 55.4 | 55.4 | 55.4 | 55.4 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
Public | 44.95 | 44.95 | 44.95 | 44.95 | 44.95 | 44.94 | 44.52 | 44.52 | 44.52 | 44.52 |
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 | 0.03 |
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 | 0.02 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.05 |
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