Market Cap ₹16 Cr.
Stock P/E 36.3
P/B 1.2
Current Price ₹15
Book Value ₹ 12.4
Face Value 10
52W High ₹17.8
Dividend Yield 0%
52W Low ₹ 5.7
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 2 | 3 | 3 | 3 | 3 | 7 | 5 | 6 | 6 | 6 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 2 | 3 | 3 | 3 | 3 | 7 | 5 | 7 | 6 | 6 |
Total Expenditure | 2 | 3 | 3 | 3 | 3 | 7 | 5 | 6 | 5 | 6 |
Operating Profit | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 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 | -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 | -0.1 | -0 | 0 | 0 | -0.2 | 0.2 | 0.2 | 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 | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 2 | 2 | 9 | 18 | 23 |
Other Income | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 2 | 9 | 18 | 24 |
Total Expenditure | 1 | 1 | 0 | 0 | 2 | 3 | 4 | 2 | 3 | 9 | 18 | 22 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -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 | -1 | -1 | -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 | -1 | -1 | -0 | -0 | -0 | 0 |
Adjusted Earnings Per Share | 0.1 | 0.1 | 0 | 0 | 0 | 0 | -1 | -0.6 | -0.4 | -0 | -0.1 | 0.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 100% | 108% | 43% | 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 | 150% | 69% | 29% | 13% |
ROE Average | -1% | -2% | -4% | -2% |
ROCE Average | 0% | -2% | -4% | -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 | 13 | 13 | 13 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 12 |
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 | 2 | 1 | 1 | 0 | 0 | 0 | 0 |
Other Liabilities & Provisions | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Total Liabilities | 13 | 13 | 13 | 14 | 15 | 14 | 13 | 11 | 12 | 12 | 12 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 5 | 4 | 4 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 2 |
Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Loans | 5 | 6 | 6 | 5 | 7 | 6 | 1 | 1 | 1 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 3 | 3 | 3 | 5 | 5 | 6 | 9 | 8 | 8 | 8 | 9 |
Total Assets | 13 | 13 | 13 | 14 | 15 | 14 | 13 | 11 | 12 | 12 | 12 |
#(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 | 3 | 2 | 1 | 1 | 1 |
Cash Flow from Operating Activities | -0 | -0 | -0 | -0 | -1 | 1 | -1 | -1 | 0 | -0 | 2 |
Cash Flow from Investing Activities | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 1 | 0 | -0 | 1 |
Cash Flow from Financing Activities | 0 | -0 | -0 | 0 | 1 | -1 | -0 | -0 | -0 | -0 | -0 |
Net Cash Inflow / Outflow | -0 | -0 | 0 | -0 | -0 | 0 | -1 | -0 | 0 | -0 | 3 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 4 |
# | 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) | 0.07 | 0.06 | 0.01 | 0.02 | 0.02 | 0.03 | -1.02 | -0.6 | -0.4 | -0.03 | -0.12 |
CEPS(Rs) | 0.1 | 0.13 | 0.15 | 0.1 | 0.09 | 0.05 | -1.01 | -0.59 | -0.39 | -0.02 | -0.11 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 12.78 | 12.84 | 12.84 | 12.86 | 12.87 | 12.91 | 11.88 | 11.28 | 11.93 | 11.9 | 11.78 |
Net Profit Margin | 98.75 | 101.68 | 1.6 | 4.39 | 1.04 | 1.19 | -35.18 | -40.68 | -19.04 | -0.31 | -0.68 |
Operating Margin | 140.08 | 154.63 | 2.47 | 11.51 | 3.67 | 3.69 | -34.27 | -54.03 | -25.68 | -0.26 | 0.02 |
PBT Margin | 139.66 | 149.23 | 0.09 | 9.13 | 2.68 | 1.92 | -34.96 | -55.36 | -25.85 | -0.42 | -0.04 |
ROA(%) | 0.58 | 0.43 | 0.05 | 0.13 | 0.11 | 0.24 | -7.69 | -5.07 | -3.51 | -0.24 | -1.02 |
ROE(%) | 0.58 | 0.44 | 0.05 | 0.13 | 0.12 | 0.26 | -8.27 | -5.21 | -3.41 | -0.23 | -1 |
ROCE(%) | 0.82 | 0.66 | 0.07 | 0.34 | 0.4 | 0.73 | -7.49 | -6.67 | -4.6 | -0.19 | 0.03 |
Price/Earnings(x) | 50.75 | 72.58 | 388.52 | 148.21 | 133.12 | 140.9 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.29 | 0.32 | 0.18 | 0.19 | 0.16 | 0.37 | 0.36 | 0 | 0.24 | 0.69 | 0.59 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 21.58 | 36 | 0.82 | 1.85 | 0.95 | 1.17 | 1.21 | 5.94 | 0.8 | 0.82 | 0.21 |
EV/Core EBITDA(x) | 12.11 | 12.27 | 2.04 | 5.6 | 11.27 | 28.32 | -3.57 | -11.13 | -3.18 | -513.08 | 339.43 |
Interest Earned Growth(%) | -11.62 | -26.53 | 601.06 | -0.67 | 293.39 | 87.03 | 3.64 | -49.04 | 40.15 | 328.28 | 94.12 |
Net Profit Growth | 4.17 | -24.35 | -88.98 | 173.02 | -6.72 | 113.73 | -3162.88 | 41.09 | 34.4 | 93.06 | -330.6 |
EPS Growth(%) | 4.1 | -24.29 | -89.07 | 175.41 | -6.55 | 113.38 | -3159.4 | 41.09 | 34.4 | 93.06 | -330.18 |
Interest Coverage(x) % | 339.16 | 28.65 | 1.04 | 4.84 | 3.7 | 2.09 | -49.26 | -40.76 | -154.35 | -1.53 | 0.38 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 57.51 | 57.52 | 57.55 | 57.55 | 57.64 | 58.03 | 58.8 | 59.62 | 60.05 | 60.39 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 42.49 | 42.48 | 42.45 | 42.45 | 42.36 | 41.97 | 41.2 | 40.38 | 39.95 | 39.61 |
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 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.61 | 0.62 | 0.62 | 0.63 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.43 | 0.42 | 0.42 | 0.41 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 |
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