Market Cap ₹5 Cr.
Stock P/E 10.8
P/B 0.7
Current Price ₹17
Book Value ₹ 24
Face Value 10
52W High ₹23.1
Dividend Yield 0%
52W Low ₹ 15.2
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 | 1 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0.3 | 0.3 | 0.2 | 0.3 | 0 | 0.6 | 0.3 | 0.2 | 0.2 | 0.8 |
#(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 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Expenditure | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 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 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | -1 | 0.8 | 0.7 | 1 | 0.9 | 1.1 | 1 | 1 | 1.2 | 1.5 |
# | 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 | 4% | -4% | -3% | NA% |
ROE Average | 5% | 5% | 5% | 4% |
ROCE Average | 5% | 6% | 6% | 5% |
#(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 | 1 | 1 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 |
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 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Total Liabilities | 2 | 3 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 7 |
Fixed Assets | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 1 | 0 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 |
Total Assets | 2 | 3 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 7 |
#(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 | -0 | 0 | -1 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Cash Flow from Investing Activities | 0 | -0 | -4 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Financing Activities | 0 | 0 | 4 | -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 | -1.03 | 0.83 | 0.69 | 0.96 | 0.91 | 1.11 | 0.98 | 0.98 | 1.21 |
CEPS(Rs) | 1.73 | 1.27 | -0.9 | 0.96 | 0.82 | 1.09 | 1.04 | 1.24 | 1.09 | 1.16 | 1.39 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 15.17 | 15.99 | 16.68 | 17.51 | 18.42 | 19.53 | 20.51 | 21.48 | 22.69 |
Core EBITDA Margin(%) | 21.13 | 12.48 | -67.52 | 13.7 | 3.74 | 39.76 | 8.9 | 17.33 | -6.66 | 34.17 | 26.78 |
EBIT Margin(%) | 23.87 | 16.49 | -44.89 | 66.09 | 54.35 | 73.49 | 61.84 | 65.32 | 86.06 | 80.24 | 64.99 |
Pre Tax Margin(%) | 23.68 | 14.2 | -47.5 | 61.92 | 51.9 | 72.28 | 61.66 | 65.18 | 84.08 | 75.2 | 60.93 |
PAT Margin (%) | 19.16 | 11.47 | -42.8 | 59.83 | 49.65 | 65.17 | 57.07 | 66.96 | 60.84 | 53.55 | 66.05 |
Cash Profit Margin (%) | 19.18 | 13.81 | -37.44 | 69.21 | 59.3 | 74.23 | 65.38 | 74.89 | 67.95 | 63.47 | 75.96 |
ROA(%) | 5.38 | 2.97 | -7.81 | 4.68 | 3.74 | 5.02 | 4.65 | 5.49 | 4.42 | 4.05 | 4.86 |
ROE(%) | 10.4 | 5.87 | -10.47 | 5.3 | 4.19 | 5.59 | 5.07 | 5.87 | 4.88 | 4.66 | 5.46 |
ROCE(%) | 12.17 | 7.89 | -10.4 | 5.7 | 4.51 | 6.25 | 5.44 | 5.68 | 6.69 | 6.58 | 5.13 |
Receivable days | 152.18 | 100.72 | 12.95 | 0 | 0 | 7.1 | 0 | 0 | 5.32 | 0 | 0 |
Inventory Days | 28.19 | 27.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 519.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.4 | 15.73 |
Price/Book(x) | 0 | 0 | 1.32 | 0 | 0 | 0 | 0 | 0 | 0 | 2.61 | 0.84 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.88 | 0.84 | 8.17 | 6.7 | 6.79 | 6.03 | 6.32 | 5.83 | 6.75 | 31.27 | 10.78 |
EV/Core EBITDA(x) | 3.7 | 4.46 | -20.66 | 8.88 | 10.61 | 7.31 | 9.01 | 7.96 | 7.24 | 34.68 | 14.39 |
Net Sales Growth(%) | 226.14 | 2.19 | 8.8 | -42.4 | 0 | 6.25 | 8.79 | 4.2 | -3.32 | 13.58 | 0 |
EBIT Growth(%) | 1647.29 | -29.38 | -396.15 | 184.81 | -17.77 | 43.66 | -8.46 | 10.07 | 27.37 | 5.89 | -19.01 |
PAT Growth(%) | 1669 | -38.81 | -505.86 | 180.52 | -17.01 | 39.45 | -4.74 | 22.27 | -12.16 | -0.03 | 23.33 |
EPS Growth(%) | 0 | 0 | 0 | 180.52 | -17.01 | 39.45 | -4.74 | 22.28 | -12.16 | -0.03 | 23.33 |
Debt/Equity(x) | 0 | 0.14 | 0.03 | 0.02 | 0.01 | 0 | 0.01 | 0 | 0.06 | 0.06 | 0.04 |
Current Ratio(x) | 6.66 | 6.49 | 100.95 | 63.51 | 57.47 | 11.52 | 31.79 | 19.3 | 15.25 | 11.65 | 22.08 |
Quick Ratio(x) | 6.05 | 5.81 | 100.95 | 63.51 | 57.47 | 11.52 | 31.79 | 19.3 | 15.25 | 11.65 | 22.08 |
Interest Cover(x) | 126.39 | 7.19 | -17.19 | 15.82 | 22.13 | 60.81 | 337.68 | 460.3 | 43.3 | 15.92 | 16.03 |
Total Debt/Mcap(x) | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.04 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 15.06 | 14.39 | 14.39 | 14.39 | 14.39 | 14.39 | 14.39 | 14.39 | 14.39 | 14.39 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 |
Public | 84.94 | 84.94 | 84.94 | 84.94 | 84.94 | 84.94 | 84.94 | 84.94 | 84.94 | 84.94 |
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 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
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