Market Cap ₹46 Cr.
Stock P/E -40.4
P/B 1.1
Current Price ₹32.5
Book Value ₹ 30.3
Face Value 10
52W High ₹47.5
Dividend Yield 0%
52W Low ₹ 23
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 7 | 7 | 8 | 7 | 6 | 5 | 6 | 4 | 3 | 3 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Total Income | 7 | 7 | 9 | 7 | 6 | 5 | 6 | 4 | 3 | 3 |
Total Expenditure | 3 | 2 | 4 | 1 | 2 | 1 | 3 | 1 | 0 | 2 |
Operating Profit | 5 | 6 | 5 | 5 | 4 | 4 | 3 | 2 | 3 | 1 |
Interest Expense | 4 | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 2 | 2 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 1 | 1 | 1 | 0 | 0 | 0 | -0 | 0 | -1 |
Provision for Tax | 0 | 0 | 1 | 1 | 0 | -0 | -0 | -0 | 0 | -0 |
Profit After Tax | 0 | 1 | 0 | 1 | 0 | 0 | 0 | -0 | 0 | -1 |
Adjustments | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 1 | 0 | 1 | 0 | 0 | 0 | -0 | 0 | -1 |
Adjusted Earnings Per Share | 0.1 | 0.7 | 0 | 0.4 | 0.1 | 0.2 | 0.1 | -0.2 | 0.1 | -0.8 |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 2 | 2 | 2 | 4 | 6 | 16 | 31 | 32 | 31 | 30 | 22 | 16 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 1 |
Total Income | 2 | 2 | 3 | 4 | 6 | 17 | 32 | 33 | 31 | 30 | 25 | 16 |
Total Expenditure | 1 | 1 | 1 | 2 | 3 | 5 | 7 | 7 | 9 | 9 | 10 | 6 |
Operating Profit | 1 | 1 | 1 | 2 | 3 | 11 | 25 | 26 | 22 | 21 | 14 | 9 |
Interest Expense | 0 | 0 | 0 | 1 | 2 | 7 | 22 | 22 | 20 | 17 | 13 | 10 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Profit Before Tax | 1 | 1 | 1 | 1 | 1 | 4 | 3 | 4 | 1 | 4 | 1 | -1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 2 | 0 | 0 |
Profit After Tax | 0 | 1 | 1 | 1 | 1 | 3 | 2 | 3 | 1 | 2 | 1 | -1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 1 | 1 | 1 | 1 | 3 | 2 | 3 | 1 | 2 | 1 | -1 |
Adjusted Earnings Per Share | 0.4 | 0.5 | 0.5 | 0.8 | 0.7 | 2.1 | 1.3 | 2 | 0.8 | 1.3 | 0.4 | -0.8 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -27% | -12% | 7% | 27% |
Operating Profit CAGR | -33% | -19% | 5% | 30% |
PAT CAGR | -50% | -31% | -20% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -8% | -12% | -13% | -4% |
ROE Average | 1% | 3% | 5% | 5% |
ROCE Average | 9% | 10% | 11% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 15 | 16 | 18 | 19 | 31 | 34 | 36 | 38 | 39 | 44 | 45 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 4 | 10 | 11 | 116 | 192 | 170 | 171 | 125 | 91 |
Current Liability | 0 | 0 | 1 | 3 | 4 | 42 | 5 | 10 | 1 | 4 | 4 |
Other Liabilities & Provisions | -0 | -0 | 0 | 1 | 1 | 1 | 5 | 5 | -0 | -0 | 0 |
Total Liabilities | 15 | 16 | 23 | 33 | 47 | 193 | 237 | 223 | 211 | 173 | 139 |
Loans | 12 | 0 | 18 | 28 | 38 | 169 | 216 | 213 | 200 | 155 | 98 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Other Loans | 0 | 13 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 0 | 0 | 0 |
Current Assets | 3 | 3 | 5 | 3 | 8 | 22 | 16 | 5 | 10 | 5 | 4 |
Total Assets | 15 | 16 | 23 | 33 | 47 | 193 | 237 | 223 | 211 | 173 | 139 |
#(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 | 1 | 0 | 1 | 7 | 4 | 2 | 3 | 0 |
Cash Flow from Operating Activities | -3 | 0 | -4 | -9 | -9 | -133 | -55 | 11 | 8 | 41 | 35 |
Cash Flow from Investing Activities | -0 | -0 | -1 | 2 | -2 | -2 | -6 | 9 | -2 | 2 | -0 |
Cash Flow from Financing Activities | 4 | -0 | 5 | 6 | 13 | 141 | 59 | -22 | -5 | -45 | -35 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | -0 | 1 | 6 | -2 | -2 | 1 | -3 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 1 | 0 | 1 | 7 | 4 | 2 | 3 | 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) | 0.38 | 0.55 | 0.51 | 0.76 | 0.69 | 2.08 | 1.28 | 1.96 | 0.79 | 1.34 | 0.42 |
CEPS(Rs) | 0.4 | 0.58 | 0.63 | 0.82 | 0.74 | 2.28 | 1.59 | 2.19 | 0.95 | 1.71 | 0.82 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.2 | 0.15 | 0.1 | 0 | 0 |
Book NAV/Share(Rs) | 9.76 | 10.31 | 15.52 | 16.28 | 21.89 | 23.73 | 22.83 | 24.57 | 27.39 | 28.75 | 29.23 |
Net Profit Margin | 26.55 | 29.58 | 23.41 | 20.72 | 17.94 | 18.09 | 5.81 | 8.67 | 3.6 | 6.37 | 2.71 |
Operating Margin | 34.68 | 41.21 | 36.65 | 58.21 | 56.91 | 67.01 | 78.26 | 78.28 | 69.82 | 68.2 | 62.1 |
PBT Margin | 34.23 | 40.05 | 33.29 | 30.96 | 25.37 | 24.79 | 9.01 | 11.59 | 4.77 | 13.19 | 4.41 |
ROA(%) | 3.16 | 3.87 | 2.98 | 3.11 | 2.5 | 2.48 | 0.85 | 1.22 | 0.52 | 1 | 0.39 |
ROE(%) | 3.95 | 5.46 | 3.98 | 4.76 | 3.98 | 9.1 | 5.49 | 8.29 | 3.02 | 4.78 | 1.46 |
ROCE(%) | 4.1 | 5.36 | 4.68 | 8.89 | 8.15 | 9.34 | 11.79 | 11.63 | 10.4 | 10.81 | 9.1 |
Price/Earnings(x) | 149.59 | 95.42 | 93.71 | 53.15 | 154.87 | 46.49 | 53.62 | 17.31 | 48.12 | 24.23 | 83.02 |
Price/Book(x) | 5.8 | 5.07 | 3.05 | 2.47 | 4.91 | 4.07 | 3 | 1.38 | 1.38 | 1.13 | 1.2 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.09 | 0.21 | 0.29 | 0.44 | 0.26 | 0 | 0 |
EV/Net Sales(x) | 39.59 | 27.99 | 23.73 | 14.11 | 30.14 | 17.47 | 9 | 6.6 | 6.95 | 5.6 | 6.15 |
EV/Core EBITDA(x) | 108.85 | 65.21 | 55.69 | 23.52 | 51.8 | 25.39 | 11.3 | 8.33 | 9.85 | 8.01 | 9.52 |
Interest Earned Growth(%) | 28.93 | 29.91 | 21.29 | 68.99 | 32.98 | 196.87 | 91.62 | 2.99 | -3.76 | -3.45 | -25.65 |
Net Profit Growth | 1286.35 | 44.73 | -4 | 49.55 | 15.16 | 199.33 | -38.46 | 53.74 | -60 | 70.72 | -68.39 |
EPS Growth(%) | 1285.93 | 44.73 | -7.63 | 49.55 | -8.32 | 199.33 | -38.46 | 53.74 | -60 | 70.72 | -68.39 |
Interest Coverage(x) % | 76.17 | 35.37 | 10.89 | 2.14 | 1.8 | 1.59 | 1.13 | 1.17 | 1.07 | 1.24 | 1.08 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 35.71 | 35.92 | 36.21 | 36.21 | 36.29 | 36.38 | 36.38 | 36.55 | 36.55 | 36.55 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 24.57 | 24.57 | 24.57 | 24.57 | 24.57 | 24.57 | 24.57 | 24.57 | 24.57 | 24.57 |
Public | 39.72 | 39.51 | 39.22 | 39.22 | 39.14 | 39.05 | 39.05 | 38.88 | 38.88 | 38.88 |
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 | 0.51 | 0.51 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 |
Public | 0.57 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 |
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