Market Cap ₹46 Cr.
Stock P/E 26.8
P/B 32.7
Current Price ₹58
Book Value ₹ 1.8
Face Value 10
52W High ₹92.8
Dividend Yield 0%
52W Low ₹ 27.1
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 | 0 | 3 | 1 | 2 | 1 | 3 | 2 | 1 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 3 | 1 | 2 | 1 | 3 | 2 | 1 | 1 | 1 |
Total Expenditure | 0 | 3 | 1 | 2 | 0 | 3 | 2 | 0 | 0 | 0 |
Operating Profit | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | -0 | 1 | 1 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 |
Profit After Tax | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 |
Profit After Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Adjusted Earnings Per Share | -0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 1.1 | 0.7 | 0.4 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 22 | 9 | 8 | 7 | 10 | 8 | 4 | 2 | 4 | 7 | 6 | 5 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 22 | 9 | 8 | 7 | 10 | 8 | 4 | 2 | 4 | 7 | 6 | 5 |
Total Expenditure | 20 | 6 | 11 | 6 | 8 | 8 | 4 | 2 | 4 | 7 | 5 | 2 |
Operating Profit | 2 | 3 | -3 | 1 | 1 | 0 | -0 | -0 | 0 | 0 | 1 | 3 |
Interest | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 3 | 4 | 3 | 1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | -9 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -3 | -2 | -17 | -0 | 0 | -2 | -0 | -0 | 0 | 0 | 1 | 2 |
Provision for Tax | -1 | -0 | -1 | -0 | 1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -2 | -1 | -16 | -0 | -1 | -5 | -0 | -0 | 0 | 0 | 1 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -2 | -1 | -16 | -0 | -1 | -6 | -0 | -0 | 0 | 0 | 1 | 2 |
Adjusted Earnings Per Share | -2.7 | -1.7 | -20.3 | -0.4 | -0.8 | -5.9 | -0.3 | -0.3 | 0.2 | 0.1 | 0.7 | 2.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -14% | 44% | -6% | -12% |
Operating Profit CAGR | 0% | 0% | 0% | -7% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 76% | 116% | 56% | 13% |
ROE Average | 0% | 0% | 0% | -32% |
ROCE Average | 101% | 34% | 20% | -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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 24 | 23 | 2 | 6 | 5 | -1 | -1 | -1 | -1 | -1 | -0 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Other Non-Current Liabilities | 0 | -0 | -3 | -4 | -3 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 25 | 18 | 20 | 16 | 20 | 8 | 10 | 3 | 3 | 3 | 3 |
Total Liabilities | 51 | 44 | 20 | 18 | 22 | 8 | 9 | 1 | 2 | 2 | 6 |
Fixed Assets | 16 | 12 | 3 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 11 | 11 | 0 | 0 | 7 | 5 | 5 | 0 | 0 | 0 | 0 |
Total Current Assets | 24 | 20 | 17 | 16 | 14 | 3 | 4 | 1 | 2 | 2 | 5 |
Total Assets | 51 | 44 | 20 | 18 | 22 | 8 | 9 | 1 | 2 | 2 | 6 |
#(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 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 24 | -1 | -9 | 2 | 6 | 0 | -0 | -5 | -0 | 0 | 1 |
Cash Flow from Investing Activities | -11 | -0 | 11 | -0 | -6 | 0 | 0 | 5 | 0 | 0 | 0 |
Cash Flow from Financing Activities | -11 | 0 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | -0 | 3 |
Net Cash Inflow / Outflow | 1 | -1 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | 4 |
Closing Cash & Cash Equivalent | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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) | -2.65 | -1.71 | -20.29 | -0.45 | -0.8 | -5.86 | -0.32 | -0.32 | 0.2 | 0.06 | 0.65 |
CEPS(Rs) | 1.75 | 2.73 | -16.53 | 0.52 | -0.17 | -3.92 | -0.32 | -0.32 | 0.2 | 0.06 | 0.69 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 30.89 | 29.18 | 3 | 7.49 | 6.7 | -0.64 | -0.96 | -1.29 | -1.09 | -1.03 | -0.38 |
Core EBITDA Margin(%) | 8.5 | 33.86 | -37.45 | 8.25 | 12.99 | 3.02 | -2.6 | -12.77 | 4.22 | 0.13 | 14.9 |
EBIT Margin(%) | -5.86 | -2.48 | -189.46 | -2.31 | 5.41 | -15.76 | -2.6 | -12.33 | 4.22 | 0.72 | 15.38 |
Pre Tax Margin(%) | -15.49 | -19.13 | -214.75 | -6.38 | 0.42 | -20.06 | -6.78 | -12.34 | 4.13 | 0.71 | 11.8 |
PAT Margin (%) | -9.65 | -14.9 | -203.84 | -5.13 | -6.61 | -55.83 | -6.78 | -12.34 | 3.48 | 0.71 | 8.38 |
Cash Profit Margin (%) | 6.35 | 23.78 | -166.07 | 5.96 | -1.43 | -37.34 | -6.78 | -12.34 | 3.48 | 0.71 | 8.82 |
ROA(%) | -3.37 | -2.87 | -50.35 | -1.87 | -3.13 | -31.11 | -3.08 | -4.92 | 8.11 | 2.12 | 13.25 |
ROE(%) | -8.24 | -5.69 | -126.15 | -8.58 | -11.21 | -193.65 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | -3.23 | -0.65 | -67.15 | -1.63 | 7.61 | -54.65 | 0 | 0 | 0 | 0 | 100.83 |
Receivable days | 170.45 | 293.89 | 345.47 | 350.42 | 150.16 | 93.75 | 135.71 | 226.3 | 105.23 | 83.85 | 75.44 |
Inventory Days | 343.79 | 306.9 | 219.72 | 86.42 | 116.66 | 104.68 | 18.55 | 33.46 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 2765.65 | 641.47 | 865.93 | 1018.18 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.41 | 291.63 | 52.56 |
Price/Book(x) | 0.28 | 0.23 | 3.44 | 1.33 | 1.05 | -11.35 | 0 | 0 | -5.26 | -17.25 | -91.37 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.81 | 1.89 | 2.16 | 1.45 | 0.57 | 0.66 | 2.08 | 3.78 | 1.09 | 2.08 | 4.31 |
EV/Core EBITDA(x) | 7.96 | 5.22 | -5.91 | 16.54 | 4.36 | 21.88 | -79.77 | -30.67 | 25.73 | 286.59 | 27.22 |
Net Sales Growth(%) | -53.03 | -58.28 | -13.23 | -11.97 | 37.26 | -12.73 | -55.01 | -44.75 | 114.79 | 52.53 | -8.78 |
EBIT Growth(%) | -116.47 | 82.35 | -6529.63 | 98.92 | 420.7 | -354.27 | 92.56 | -161.51 | 173.56 | -73.83 | 1836.46 |
PAT Growth(%) | -188.39 | 35.58 | -1087.42 | 97.78 | -76.81 | -637.09 | 94.53 | -0.54 | 160.59 | -68.78 | 972.67 |
EPS Growth(%) | -188.39 | 35.58 | -1087.42 | 97.78 | -76.81 | -637.05 | 94.53 | -0.54 | 160.6 | -68.8 | 973.23 |
Debt/Equity(x) | 0.48 | 0.43 | 3.83 | 0.39 | 0 | 0 | 0 | 0 | -0.5 | 0 | -10.07 |
Current Ratio(x) | 0.95 | 1.11 | 0.85 | 1 | 0.69 | 0.31 | 0.4 | 0.59 | 0.73 | 0.69 | 1.88 |
Quick Ratio(x) | 0.65 | 0.68 | 0.76 | 0.9 | 0.46 | 0.29 | 0.38 | 0.52 | 0.73 | 0.69 | 1.88 |
Interest Cover(x) | -0.61 | -0.15 | -7.49 | -0.57 | 1.08 | -3.66 | -0.62 | -893.59 | 43.63 | 61.38 | 4.29 |
Total Debt/Mcap(x) | 0 | 0 | 1.11 | 0.29 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.11 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 26.12 | 26.12 | 26.12 | 53.55 | 53.55 | 53.55 | 53.55 | 53.55 | 53.55 | 53.55 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 73.88 | 73.88 | 73.88 | 46.45 | 46.45 | 46.45 | 46.45 | 46.45 | 46.45 | 46.45 |
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 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.59 | 0.59 | 0.59 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 |
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