Market Cap ₹46 Cr.
Stock P/E -7.5
P/B 1.7
Current Price ₹28.2
Book Value ₹ 16.2
Face Value 10
52W High ₹77.8
Dividend Yield 0%
52W Low ₹ 10.7
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 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 |
Total Income | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 |
Operating Profit | -0 | -0 | -0 | 0 | 1 | 0 | -0 | 0 | -4 | -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 | 1 | -0 | -0 | 0 | -4 | -0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | -0 | -0 | 0 | 1 | -0 | -0 | 0 | -4 | -0 |
Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | 0 | 1 | -0 | -0 | 0 | -4 | -0 |
Adjusted Earnings Per Share | -0 | -0 | -0 | 0 | 0.4 | -0 | -0 | 0 | -2.5 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
Operating Profit | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 1 | -4 |
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 | 1 | -4 |
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 | 1 | -4 |
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 | 1 | -4 |
Adjusted Earnings Per Share | 0 | 0 | 0 | -0 | -0.1 | -0.1 | -0.1 | -0 | -0 | -0 | 0.5 | -2.5 |
# | 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 | 165% | 182% | 159% | NA% |
ROE Average | 2% | 1% | 0% | -0% |
ROCE Average | 2% | 1% | 0% | -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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 22 | 22 | 30 | 23 | 17 | 17 | 17 | 16 | 15 | 54 | 30 |
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 | 22 | 22 | 30 | 23 | 17 | 17 | 17 | 16 | 16 | 55 | 31 |
Fixed Assets | 6 | 6 | 14 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 15 | 16 | 16 | 16 | 16 | 17 | 16 | 16 | 16 | 55 | 29 |
Total Current Assets | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Assets | 22 | 22 | 30 | 23 | 17 | 17 | 17 | 16 | 16 | 55 | 31 |
#(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 | -13 | 1 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -1 |
Cash Flow from Investing Activities | 13 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | -0.01 | -0.12 | -0.07 | -0.09 | -0.03 | -0.01 | -0 | 0.47 |
CEPS(Rs) | -0 | -0.01 | -0.01 | -0.01 | -0.12 | -0.07 | -0.09 | -0.03 | -0.01 | -0 | 0.47 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 14.31 | 10.32 | 10.59 | 10.2 | 9.69 | 9.55 | 33.63 | 18.78 |
Core EBITDA Margin(%) | -49.64 | -22.74 | -421.19 | -526.54 | -1665.23 | -1047.8 | 0 | -45.62 | -131.11 | 1.19 | -8.61 |
EBIT Margin(%) | 2.42 | -16.95 | -100.62 | -60.6 | -1536.44 | -959.3 | 0 | -45.32 | -24.26 | 4.44 | 576.96 |
Pre Tax Margin(%) | -14.08 | -17.25 | -100.74 | -60.82 | -1536.54 | -959.72 | 0 | -52.18 | -32.78 | -3.89 | 570.17 |
PAT Margin (%) | -13.2 | -17.69 | -99.68 | -60.85 | -1536.54 | -960.13 | 0 | -52.19 | -32.78 | -3.89 | 570.17 |
Cash Profit Margin (%) | -13.2 | -17.1 | -89.06 | -55.78 | -1533.98 | -960.13 | 0 | -52.19 | -32.78 | -3.89 | 570.17 |
ROA(%) | -0.02 | -0.06 | -0.09 | -0.04 | -0.94 | -0.66 | -0.85 | -0.32 | -0.11 | -0.01 | 1.77 |
ROE(%) | -0.02 | -0.06 | -0.09 | -0.04 | -0.94 | -0.66 | -0.86 | -0.32 | -0.11 | -0.01 | 1.78 |
ROCE(%) | 0 | -0.05 | -0.09 | -0.04 | -0.94 | -0.66 | -0.86 | -0.28 | -0.08 | 0.02 | 1.79 |
Receivable days | 44.71 | 0 | 1149.75 | 924.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.76 |
Price/Book(x) | 0 | 0 | 0 | 0.7 | 2.5 | 0.87 | 0.03 | 0.02 | 0.2 | 0.16 | 0.49 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 443.83 | 226.94 | 657.79 | 860.44 | 3400.71 | 1266.14 | 0 | 2.83 | 57.99 | 68.05 | 112.62 |
EV/Core EBITDA(x) | 0 | 283.86 | -1523.05 | -1549.69 | -221.71 | -131.99 | -2.83 | -6.24 | -239.03 | 1531.11 | 19.52 |
Net Sales Growth(%) | -10 | 94.44 | -65.71 | -22.92 | -33.78 | -4.49 | -100 | 0 | -46 | 133.33 | 5.08 |
EBIT Growth(%) | 105.2 | -1461.27 | -103.56 | 53.58 | -1578.89 | 40.37 | -28.34 | 68.54 | 71.1 | 142.75 | 0 |
PAT Growth(%) | 81.29 | -160.45 | -93.24 | 52.94 | -1571.92 | 40.32 | -28.31 | 63.79 | 66.08 | 72.32 | 0 |
EPS Growth(%) | 0 | 0 | 0 | 0 | -1572.08 | 40.32 | -28.31 | 63.79 | 66.17 | 72.25 | 0 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0 | 0.01 |
Current Ratio(x) | 66.47 | 21.52 | 8.81 | 13.67 | 8.12 | 26.74 | 6.84 | 9.89 | 5.02 | 6.33 | 77.93 |
Quick Ratio(x) | 66.47 | 21.52 | 8.81 | 13.67 | 8.12 | 26.74 | 6.84 | 9.89 | 5.02 | 6.33 | 77.93 |
Interest Cover(x) | 0.15 | -56.63 | -894.43 | -277.49 | 0 | -2262.86 | -1686.7 | -6.61 | -2.85 | 0.53 | 84.88 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.42 | 0.04 | 0.02 | 0.01 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 27.37 | 27.37 | 27.37 | 27.37 | 27.37 | 27.37 | 27.37 | 57.02 | 57.02 | 57.02 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 72.63 | 72.63 | 72.63 | 72.63 | 72.63 | 72.63 | 72.63 | 42.98 | 42.98 | 42.98 |
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 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.92 | 0.92 | 0.92 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 0.7 | 0.7 | 0.7 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 |
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