Market Cap ₹25 Cr.
Stock P/E -29.5
P/B 5.8
Current Price ₹49
Book Value ₹ 8.5
Face Value 10
52W High ₹109.7
Dividend Yield 0%
52W Low ₹ 9.6
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 | 1 |
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 | -0 | -0 | -0.1 | -0.2 | 0.6 | -0.2 | -0.2 | -0.3 | -0.9 |
#(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 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Total Expenditure | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
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 | 0.1 | 0 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | -0.3 | 0 | -1.6 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 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 | 437% | 158% | 58% | 17% |
ROE Average | 0% | -1% | -0% | 0% |
ROCE Average | 1% | 1% | 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Total Current Assets | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 5 |
Total Assets | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
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 | 1 | 0 | -0 |
Cash Flow from Investing Activities | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | -1 | 0 | 1 |
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 | 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) | 0.09 | 0 | 0.03 | 0.15 | 0.06 | 0.09 | 0.07 | 0.02 | 0.05 | -0.3 | 0.02 |
CEPS(Rs) | 0.09 | 0 | 0.03 | 0.15 | 0.06 | 0.1 | 0.07 | 0.02 | 0.05 | -0.29 | 0.03 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 9.68 | 9.68 | 9.73 | 9.89 | 9.95 | 10.01 | 10.08 | 10.1 | 10.15 | 9.85 | 9.87 |
Core EBITDA Margin(%) | 11.31 | 0.25 | 0.22 | 11.54 | 10.34 | 13.61 | 10.46 | 2.82 | 2.94 | 23.92 | -5.87 |
EBIT Margin(%) | 11.2 | 0.18 | 3.64 | 11.54 | 10.34 | 14.29 | 10.8 | 3.37 | 8.95 | 24.52 | 5.24 |
Pre Tax Margin(%) | 11.2 | 0.18 | 3.64 | 11.54 | 10.34 | 14.26 | 10.04 | 3.35 | 8.94 | 24.51 | 5.22 |
PAT Margin (%) | 11.17 | 0.13 | 2.54 | 7.87 | 6.92 | 10.54 | 7.32 | 2.47 | 6.66 | -40.93 | 1.37 |
Cash Profit Margin (%) | 11.29 | 0.19 | 2.54 | 7.87 | 6.92 | 10.95 | 7.71 | 3 | 7.22 | -40.37 | 1.97 |
ROA(%) | 0.91 | 0.02 | 0.34 | 1.52 | 0.56 | 0.92 | 0.65 | 0.19 | 0.49 | -2.95 | 0.19 |
ROE(%) | 0.92 | 0.02 | 0.35 | 1.53 | 0.57 | 0.93 | 0.65 | 0.2 | 0.49 | -2.98 | 0.19 |
ROCE(%) | 0.92 | 0.03 | 0.5 | 2.25 | 0.85 | 1.26 | 0.96 | 0.27 | 0.66 | 1.79 | 0.74 |
Receivable days | 395.53 | 217.97 | 198.14 | 135.47 | 345.24 | 321.93 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 106.3 | 41.64 | 25.24 | 16.36 | 28.79 | 24.28 | 23.73 | 26.4 | 28.59 | 31.76 | 9.24 |
Payable days | 0 | 0 | 7.45 | 7.93 | 2754.61 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 79.85 | 6394.12 | 144.35 | 36.59 | 92.73 | 0 | 0 | 252.53 | 60 | 0 | 341.36 |
Price/Book(x) | 0.73 | 1.12 | 0.5 | 0.56 | 0.53 | 0 | 0 | 0.5 | 0.3 | 0.34 | 0.66 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 8.81 | 7.82 | 3.02 | 2.78 | 6.33 | 11.32 | 11.16 | 6.19 | 3.59 | 3.34 | 3.6 |
EV/Core EBITDA(x) | 77.9 | 3190.2 | 83.11 | 24.11 | 61.26 | 77.05 | 99.67 | 158.93 | 37.79 | 13.3 | 61.7 |
Net Sales Growth(%) | -20.29 | 73.27 | -3.01 | 44.06 | -57.34 | 7.97 | 1.61 | -10.41 | -6.26 | -3.04 | 91.58 |
EBIT Growth(%) | 86.4 | -97.24 | 1877.11 | 357.25 | -61.79 | 49.26 | -23.18 | -72.06 | 148.95 | 165.69 | -59.08 |
PAT Growth(%) | 85.9 | -98.03 | 1837.13 | 347 | -62.49 | 64.6 | -29.49 | -69.7 | 152.18 | -696.3 | 106.42 |
EPS Growth(%) | 85.9 | -98.07 | 1876.47 | 347.32 | -62.48 | 64.54 | -29.49 | -69.74 | 152.53 | -696.2 | 106.41 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 97.93 | 108.41 | 221.96 | 71.14 | 36.49 | 111.44 | 33.03 | 35.67 | 62.88 | 62.77 | 20.14 |
Quick Ratio(x) | 95.34 | 107.45 | 219.57 | 70.63 | 36.28 | 110.77 | 32.84 | 35.46 | 62.46 | 62.29 | 20.14 |
Interest Cover(x) | 0 | 0 | 0 | 0 | 0 | 461.25 | 14.14 | 178.13 | 1107.94 | 2657.97 | 385.17 |
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 | 41.89 | 41.89 | 41.89 | 41.89 | 61.2 | 60.21 | 60.21 | 60.21 | 60.21 | 60.11 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 58.11 | 58.11 | 58.11 | 58.11 | 38.8 | 39.79 | 39.79 | 39.79 | 39.79 | 39.89 |
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 | 0.21 | 0.21 | 0.21 | 0.21 | 0.31 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.29 | 0.29 | 0.29 | 0.29 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 |
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