Market Cap ₹2 Cr.
Stock P/E -0.1
P/B -1
Current Price ₹1.4
Book Value ₹ -1.4
Face Value 10
52W High ₹2
Dividend Yield 0%
52W Low ₹ 1.3
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 3 | 0 | 0 | 5 | 0 | 0 | 19 | 0 | 0 | 0 |
Operating Profit | -3 | -0 | -0 | -5 | 0 | 0 | -19 | -0 | -0 | -0 |
Interest | 0 | 0 | 0 | 0 | 1 | 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 | -3 | -0 | -0 | -5 | -1 | -0 | -19 | -0 | -0 | -0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -3 | -0 | -0 | -5 | -1 | -0 | -19 | -0 | -0 | -0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | -3 | -0 | -0 | -5 | -1 | -0 | -19 | -0 | -0 | -0 |
Adjusted Earnings Per Share | -2.3 | -0 | -0.2 | -3.4 | -0.4 | -0 | -12.4 | -0 | -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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 80 | 7 | 28 | 5 | 461 | 465 | 387 | 65 | 0 | 0 | 0 | 0 |
Other Income | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Total Income | 81 | 7 | 28 | 5 | 462 | 466 | 388 | 66 | 0 | 0 | 0 | 0 |
Total Expenditure | 80 | 7 | 28 | 5 | 454 | 455 | 374 | 73 | 1 | 9 | 19 | 19 |
Operating Profit | 1 | 0 | 0 | 0 | 8 | 11 | 14 | -7 | -1 | -9 | -18 | -19 |
Interest | 1 | 0 | 0 | 0 | 4 | 6 | 9 | 2 | 0 | 0 | 1 | 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 | 4 | 5 | 4 | -9 | -1 | -9 | -19 | -19 |
Provision for Tax | 0 | 0 | 0 | 0 | 2 | 2 | 1 | 0 | -0 | 0 | 0 | 0 |
Profit After Tax | 0 | -0 | 0 | 0 | 3 | 3 | 3 | -9 | -1 | -9 | -19 | -19 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | -0 | 0 | 0 | 3 | 3 | 3 | -9 | -1 | -9 | -19 | -19 |
Adjusted Earnings Per Share | 0.3 | -0 | 0 | 0 | 1.9 | 2.2 | 1.9 | -6.2 | -0.9 | -5.9 | -12.8 | -12.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -100% | -100% |
Operating Profit CAGR | 0% | 0% | NAN% | NAN% |
PAT CAGR | 0% | 0% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -30% | -33% | -32% | -1% |
ROE Average | -253% | -100% | -64% | -26% |
ROCE Average | -151% | -59% | -32% | -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 | 2 | 2 | 2 | 2 | 31 | 34 | 37 | 28 | 26 | 17 | -2 |
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 | 4 | 0 | 2 | 0 | 36 | 62 | 43 | 29 | 28 | 10 | 5 |
Total Liabilities | 6 | 2 | 4 | 2 | 67 | 96 | 81 | 56 | 54 | 27 | 3 |
Fixed Assets | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 5 | 4 | 6 | 3 | 3 | 1 | 0 |
Total Current Assets | 6 | 2 | 4 | 2 | 61 | 91 | 73 | 53 | 50 | 26 | 3 |
Total Assets | 6 | 2 | 4 | 2 | 67 | 96 | 81 | 56 | 54 | 27 | 3 |
#(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 | 2 | 1 | 0 | 0 | 2 | 2 | 3 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 1 | -1 | 0 | 0 | 0 | 1 | 0 | -3 | -0 | -3 | -0 |
Cash Flow from Investing Activities | 0 | 0 | 0 | -0 | -0 | 0 | -3 | 3 | 0 | 3 | 0 |
Cash Flow from Financing Activities | -1 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | -1 | 0 | 0 | -0 | 1 | -2 | -0 | -0 | 0 | -0 |
Closing Cash & Cash Equivalent | 1 | 0 | 0 | 0 | 2 | 3 | 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) | 0.29 | -0 | 0.02 | 0.01 | 1.86 | 2.21 | 1.87 | -6.23 | -0.89 | -5.94 | -12.78 |
CEPS(Rs) | 0.29 | -0 | 0.02 | 0.04 | 2.06 | 2.39 | 2.04 | -5.9 | -0.81 | -5.92 | -12.78 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 4.27 | 4.27 | 4.29 | 4.3 | 20.32 | 22.6 | 24.47 | 18.24 | 17.35 | 11.45 | -1.34 |
Core EBITDA Margin(%) | 0.17 | 0.21 | 0.01 | 0.32 | 1.61 | 2.11 | 3.23 | -11.8 | 0 | 0 | 0 |
EBIT Margin(%) | 1.2 | 0.2 | 0.04 | 0.13 | 1.76 | 2.33 | 3.5 | -11.54 | 0 | 0 | 0 |
Pre Tax Margin(%) | 0.18 | 0.2 | 0.04 | 0.13 | 0.95 | 1.08 | 1.08 | -14.04 | 0 | 0 | 0 |
PAT Margin (%) | 0.13 | -0.01 | 0.03 | 0.09 | 0.6 | 0.71 | 0.72 | -14.29 | 0 | 0 | 0 |
Cash Profit Margin (%) | 0.13 | -0.01 | 0.03 | 0.28 | 0.67 | 0.77 | 0.79 | -13.53 | 0 | 0 | 0 |
ROA(%) | 1.81 | -0.02 | 0.34 | 0.18 | 8.12 | 4.08 | 3.18 | -13.63 | -2.44 | -22.04 | -125.96 |
ROE(%) | 7.02 | -0.05 | 0.57 | 0.3 | 17.38 | 10.32 | 7.95 | -29.15 | -5.03 | -41.26 | -252.83 |
ROCE(%) | 55.54 | 0.79 | 0.7 | 0.4 | 47.27 | 29.51 | 31.99 | -15.71 | -2.75 | -23.39 | -150.55 |
Receivable days | 19.39 | 0 | 44.38 | 117.17 | 15.21 | 38.66 | 43.56 | 157.64 | 0 | 0 | 7442.28 |
Inventory Days | 0 | 0 | 0 | 0 | 1.66 | 2.32 | 3.14 | 8.52 | 0 | 0 | 0 |
Payable days | 18.78 | 105.28 | 11.22 | 58.97 | 13.32 | 34.79 | 43.03 | 103.8 | 6362.6 | 0 | 0 |
PER(x) | 4.04 | 0 | 63.37 | 0 | 0 | 0 | 2.78 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.27 | 0.73 | 0.36 | 0 | 0 | 0 | 0.21 | 0.24 | 0.39 | 0.55 | -2.13 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | -0.01 | 0.18 | 0.02 | 0.62 | 0.02 | 0.01 | 0 | 0.47 | 0 | 0 | 40.03 |
EV/Core EBITDA(x) | -0.73 | 89.74 | 53.19 | 191.31 | 1.01 | 0.53 | 0.14 | -4.38 | -26.76 | -1.83 | -0.36 |
Net Sales Growth(%) | 35.54 | -91.22 | 299.28 | -80.53 | 8321.85 | 0.82 | -16.8 | -83.13 | -100 | -100 | 0 |
EBIT Growth(%) | 7303.47 | -98.53 | -11.16 | -42.41 | 0 | 33.6 | 24.71 | -155.64 | 81.2 | -519.35 | -110.34 |
PAT Growth(%) | 1576.07 | -100.67 | 1361.57 | -47.28 | 0 | 19.08 | -15.53 | -432.88 | 85.63 | -563.89 | -115.18 |
EPS Growth(%) | 1576.06 | -100.66 | 1378.95 | -47.33 | 0 | 19.08 | -15.53 | -432.88 | 85.63 | -563.89 | -115.18 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0.06 | 0.2 | 0.18 | 0.9 | 0.94 | 0.39 | -1.22 |
Current Ratio(x) | 1.44 | 27.91 | 2.04 | 89.26 | 1.69 | 1.47 | 1.68 | 1.83 | 1.81 | 2.69 | 0.62 |
Quick Ratio(x) | 1.44 | 27.91 | 2.04 | 89.26 | 1.63 | 1.41 | 1.62 | 1.82 | 1.81 | 2.69 | 0.62 |
Interest Cover(x) | 1.17 | 81.93 | 139.69 | 109.95 | 2.17 | 1.87 | 1.45 | -4.61 | -238.71 | 0 | -31.04 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.87 | 3.79 | 2.42 | 0.71 | 0.53 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 22.04 | 22.04 | 22.04 | 22.04 | 22.04 | 22.04 | 21.77 | 22.04 | 22.04 | 22.04 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 77.96 | 77.96 | 77.96 | 77.96 | 77.96 | 77.96 | 78.23 | 77.96 | 77.96 | 77.96 |
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 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.38 | 0.37 | 0.37 | 0.37 |
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