Market Cap ₹32 Cr.
Stock P/E 37.9
P/B 1.6
Current Price ₹30
Book Value ₹ 18.3
Face Value 10
52W High ₹49
Dividend Yield 0%
52W Low ₹ 24.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|
Operating Revenue | 1 | 1 | 1 | 1 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 1 | 1 | 1 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 1 | 1 | 0 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 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 | 1 | 1 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 |
Other Income | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 |
Total Expenditure | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Operating Profit | 0 | -1 | -1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Profit After Tax | -0 | 0 | 0 | 1 | 1 | -0 | 1 | 1 | -0 | 2 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 0 | 0 | 1 | 1 | -0 | 1 | 1 | -0 | 2 | 0 | 0 |
Adjusted Earnings Per Share | -0.1 | 0.6 | 0.9 | 2 | 2.3 | -0.1 | 1.9 | 2.8 | -0 | 1.6 | 0.4 | 0.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | -100% | -100% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -23% | NA% | NA% | NA% |
ROE Average | 2% | 4% | 5% | 4% |
ROCE Average | 5% | 7% | 7% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 12 | 12 | 13 | 14 | 15 | 15 | 17 | 18 | 18 | 19 | 19 |
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 | 1 | 3 | 3 | 3 | 2 | 3 | 4 | 5 | 8 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 12 | 12 | 14 | 16 | 17 | 18 | 20 | 21 | 22 | 24 | 27 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 5 | 6 | 1 | 1 | 1 | 1 | 3 | 2 | 2 | 2 | 3 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Loans | 5 | 4 | 7 | 9 | 11 | 14 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 3 | 3 | 6 | 6 | 6 | 3 | 16 | 18 | 20 | 21 | 25 |
Total Assets | 12 | 12 | 14 | 16 | 17 | 18 | 20 | 21 | 22 | 24 | 27 |
#(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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -2 | -1 | -4 | 0 | 1 | 4 | 0 | -1 | -1 | 0 | -2 |
Cash Flow from Investing Activities | 2 | 2 | 3 | -2 | -0 | -4 | 0 | 0 | -0 | -0 | -1 |
Cash Flow from Financing Activities | -1 | -1 | 1 | 2 | -0 | -0 | -1 | 1 | 1 | -0 | 3 |
Net Cash Inflow / Outflow | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 1 |
Closing Cash & Cash Equivalent | 0 | 1 | 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) | -0.06 | 0.58 | 0.85 | 2.03 | 2.25 | -0.11 | 1.92 | 2.77 | -0.01 | 1.59 | 0.38 |
CEPS(Rs) | -0.06 | 0.58 | 0.86 | 2.03 | 2.26 | -0.11 | 1.92 | 2.77 | -0.01 | 1.59 | 0.38 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 |
Book NAV/Share(Rs) | 30.42 | 31.12 | 32.15 | 34.2 | 36.96 | 36.84 | 43.44 | 44.19 | 44.22 | 17.44 | 17.75 |
Net Profit Margin | 0 | 33.87 | 29.1 | 29.34 | 45.23 | -2.72 | 46.63 | 67.7 | -0.12 | 79.12 | 18.61 |
Operating Margin | 0 | 51.31 | 39.27 | 43.92 | 69.28 | 20.07 | 74.52 | 95.36 | 61.12 | 110.21 | 57.99 |
PBT Margin | 0 | 41.27 | 36.27 | 36.99 | 56.73 | 5.68 | 59.91 | 78.9 | 44.47 | 89.65 | 28.58 |
ROA(%) | -0.18 | 1.89 | 2.67 | 5.45 | 5.36 | -0.25 | 4.04 | 5.43 | -0.01 | 7.41 | 1.6 |
ROE(%) | -0.19 | 1.89 | 2.69 | 6.11 | 6.33 | -0.3 | 4.77 | 6.33 | -0.01 | 9.37 | 2.16 |
ROCE(%) | 0.88 | 2.91 | 3.66 | 8.27 | 8.36 | 1.92 | 6.67 | 7.76 | 5.15 | 10.48 | 5.02 |
Price/Earnings(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 4.08 | 3.66 | 2.26 | 3.17 | 3.92 | 3.74 | 4.3 | 4.56 | 7.15 | 8.33 |
EV/Core EBITDA(x) | 35.21 | -2.94 | -4.14 | 5.13 | 4.57 | 19.43 | 5.86 | 7.27 | 7.45 | 11.49 | 14.35 |
Interest Earned Growth(%) | -100 | 0 | 70.79 | 135.86 | -27.88 | -17.69 | 0.19 | -0.23 | 9.47 | 19.71 | 1.58 |
Net Profit Growth | -141.47 | 1121.11 | 46.75 | 137.82 | 11.17 | -104.96 | 1814.61 | 44.84 | -100.2 | 0 | -76.1 |
EPS Growth(%) | -141.47 | 1121.11 | 46.75 | 137.82 | 11.17 | -104.96 | 1814.6 | 44.84 | -100.2 | 0 | -76.1 |
Interest Coverage(x) % | 2.42 | 5.11 | 13.08 | 6.34 | 5.52 | 1.39 | 5.1 | 5.79 | 3.67 | 5.36 | 1.97 |
# | Mar 2013 | Sep 2014 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|
Promoter | 26.34 | 11 | 59.9 | 59.9 | 59.9 | 59.91 | 59.91 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 73.66 | 89 | 40.1 | 40.1 | 40.1 | 40.09 | 40.09 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Mar 2013 | Sep 2014 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|
Promoter | 0.11 | 0.04 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.29 | 0.36 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.4 | 0.4 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 |
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