Market Cap ₹11 Cr.
Stock P/E -15.0
P/B 0.1
Current Price ₹3.5
Book Value ₹ 24.8
Face Value 10
52W High ₹0
Dividend Yield 5.71%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Dec 2022 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 55 | 53 | 55 | 43 | -67 | -21 | -18 | 4 | 0 | 0 |
Other Income | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 55 | 53 | 55 | 43 | -67 | -21 | -18 | 4 | 0 | 0 |
Total Expenditure | 45 | 44 | 46 | 35 | -49 | -22 | -19 | 3 | 0 | 0 |
Operating Profit | 10 | 9 | 9 | 8 | -18 | 1 | 1 | 1 | 0 | -0 |
Interest | 2 | 1 | 1 | 1 | 2 | 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 | 7 | 7 | 8 | 7 | -19 | 0 | 0 | 0 | 0 | -0 |
Provision for Tax | 1 | -0 | 2 | 2 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 5 | 7 | 5 | 5 | -19 | 0 | 0 | 0 | 0 | -0 |
Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 5 | 7 | 5 | 5 | -19 | 0 | 0 | 0 | 0 | -0 |
Adjusted Earnings Per Share | 1.8 | 2.5 | 1.8 | 1.7 | -6.5 | 0 | 0.1 | 0 | 0 | -0.3 |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|
Net Sales | 93 | 213 | 84 | -103 | -16 | 0 | -14 |
Other Income | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 93 | 213 | 84 | -103 | -16 | 0 | -14 |
Total Expenditure | 77 | 180 | 76 | -75 | 42 | 0 | -16 |
Operating Profit | 16 | 33 | 8 | -28 | -58 | 0 | 2 |
Interest | 3 | 4 | 3 | 2 | 3 | 1 | 0 |
Depreciation | 2 | 2 | 2 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 12 | 27 | 3 | -32 | -62 | -2 | 0 |
Provision for Tax | 3 | 9 | 3 | 0 | -0 | 0 | 0 |
Profit After Tax | 9 | 18 | -1 | -32 | -61 | -2 | 0 |
Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 9 | 18 | -1 | -32 | -61 | -2 | 0 |
Adjusted Earnings Per Share | 4 | 6.1 | -0.2 | -10.7 | -20.4 | -0.7 | -0.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -100% | 0% |
Operating Profit CAGR | 0% | -100% | -100% | 0% |
PAT CAGR | 0% | 0% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 0% | -11% | -43% | NA% |
ROE Average | 0% | -198% | -112% | -89% |
ROCE Average | -14% | -71% | -34% | -24% |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Shareholder's Funds | 44 | 75 | 74 | 42 | -19 | -21 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 4 | 11 | 2 | 2 | 2 | 2 |
Other Non-Current Liabilities | 1 | 1 | 1 | 25 | 20 | 20 |
Total Current Liabilities | 33 | 56 | 104 | 21 | 25 | 26 |
Total Liabilities | 81 | 143 | 180 | 90 | 27 | 26 |
Fixed Assets | 13 | 14 | 12 | 12 | 9 | 7 |
Other Non-Current Assets | 2 | 7 | 86 | 50 | 19 | 19 |
Total Current Assets | 66 | 123 | 82 | 29 | 0 | 0 |
Total Assets | 81 | 143 | 180 | 90 | 27 | 26 |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 1 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -13 | -10 | 7 | -1 | -3 | 0 |
Cash Flow from Investing Activities | -1 | -4 | -1 | -1 | 2 | 0 |
Cash Flow from Financing Activities | 15 | 14 | -6 | 3 | 1 | -0 |
Net Cash Inflow / Outflow | 0 | -1 | -0 | 0 | -0 | 0 |
Closing Cash & Cash Equivalent | 1 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 3.98 | 6.07 | -0.2 | -10.66 | -20.39 | -0.73 |
CEPS(Rs) | 4.86 | 6.64 | 0.32 | -10.17 | -19.98 | -0.39 |
DPS(Rs) | 0 | 0.2 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 15.53 | 24.79 | 24.64 | 13.98 | -6.41 | -7.13 |
Core EBITDA Margin(%) | 16.56 | 15.36 | 4.72 | -69.97 | -4033.58 | 0 |
EBIT Margin(%) | 15.46 | 14.61 | 3.83 | -73.55 | -4119.62 | 0 |
Pre Tax Margin(%) | 12.55 | 12.67 | 1.77 | -78.81 | -4307.32 | 0 |
PAT Margin (%) | 9.23 | 8.56 | -0.38 | -78.89 | -4278.05 | 0 |
Cash Profit Margin (%) | 11.25 | 9.37 | 0.6 | -75.3 | -4192.01 | 0 |
ROA(%) | 10.5 | 16.25 | -0.37 | -23.66 | -104.17 | -8.15 |
ROE(%) | 25.65 | 33.87 | -0.81 | -55.18 | -538.25 | 0 |
ROCE(%) | 22.76 | 38.75 | 6.29 | -37.08 | -162.04 | -14.06 |
Receivable days | 215.71 | 139.81 | 215.67 | 0 | 0 | 0 |
Inventory Days | 22.09 | 14.55 | 15.15 | 135.94 | 0 | 0 |
Payable days | 81.45 | 50.85 | 285.11 | 0 | 0 | 0 |
PER(x) | 13.67 | 8.89 | 0 | 0 | 0 | 0 |
Price/Book(x) | 3.51 | 2.18 | 0.28 | 0.33 | 0 | 0 |
Dividend Yield(%) | 0 | 0.37 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.46 | 0.87 | 0.51 | -0.36 | -3.63 | 0 |
EV/Core EBITDA(x) | 8.34 | 5.62 | 5.58 | -1.3 | -0.98 | 0 |
Net Sales Growth(%) | 0 | 130.35 | -60.82 | -223.51 | -84.81 | -100 |
EBIT Growth(%) | 0 | 117.77 | -80.44 | -590.21 | -97.64 | 98.32 |
PAT Growth(%) | 0 | 113.86 | -103.3 | -5211.41 | -91.35 | 96.44 |
EPS Growth(%) | 0 | 52.42 | -103.32 | -5178.26 | -91.35 | 96.44 |
Debt/Equity(x) | 0.57 | 0.3 | 0.29 | 0.55 | -1.4 | -1.3 |
Current Ratio(x) | 2.03 | 2.18 | 0.79 | 1.35 | 0.01 | 0 |
Quick Ratio(x) | 1.86 | 1.97 | 0.78 | 0.01 | 0.01 | 0 |
Interest Cover(x) | 5.32 | 7.53 | 1.86 | -13.98 | -21.95 | -0.84 |
Total Debt/Mcap(x) | 0.16 | 0.14 | 1.04 | 1.67 | 0 | 0 |
# | Mar 2021 | Jun 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 37.02 | 37.02 | 37.02 | 37.02 | 37.02 | 37.02 | 37.02 | 37.02 | 37.02 | 37.02 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 62.98 | 62.98 | 62.98 | 62.98 | 62.98 | 62.98 | 62.98 | 62.98 | 62.98 | 62.98 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Mar 2021 | Jun 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 1.89 | 1.89 | 1.89 | 1.89 | 1.89 | 1.89 | 1.89 | 1.89 | 1.89 | 1.89 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 |
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.
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