Market Cap ₹5 Cr.
Stock P/E 21.1
P/B 0.5
Current Price ₹18.1
Book Value ₹ 33.3
Face Value 10
52W High ₹26.6
Dividend Yield 0%
52W Low ₹ 12.5
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 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 | 0.2 | 0.2 | 0.2 | 0.1 | -0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.5 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense | 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 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 1 | 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 | 1 | 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.6 | 0.4 | 0.8 | 0.6 | 1.2 | 2.7 | 0.8 | 0.5 | 1.2 | 0.7 | 0.3 | 0.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -100% | 0% |
Operating Profit CAGR | 0% | 0% | -100% | 0% |
PAT CAGR | 0% | 0% | -100% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -0% | 48% | 2% | 1% |
ROE Average | 1% | 2% | 2% | 4% |
ROCE Average | 2% | 3% | 3% | 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 | 4 | 4 | 5 | 5 | 5 | 6 | 9 | 9 | 9 | 10 | 9 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | -0 |
Total Liabilities | 5 | 5 | 5 | 5 | 5 | 6 | 9 | 10 | 10 | 10 | 9 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 3 | 3 | 2 | 2 | 2 | 0 | 3 | 4 | 4 | 8 | 3 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 1 | 1 | 2 | 2 | 3 | 6 | 6 | 6 | 6 | 3 | 6 |
Total Assets | 5 | 5 | 5 | 5 | 5 | 6 | 9 | 10 | 10 | 10 | 9 |
#(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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
Cash Flow from Operating Activities | 0 | 0 | 0 | 0 | 0 | 1 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Investing Activities | -1 | -0 | 1 | 0 | 1 | 1 | 0 | -0 | 0 | -4 | 3 |
Cash Flow from Financing Activities | 1 | -0 | -1 | -0 | -1 | -2 | 0 | 0 | 1 | 2 | -2 |
Net Cash Inflow / Outflow | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 1 | -1 | 1 |
Closing Cash & Cash Equivalent | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 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) | 0.56 | 0.37 | 0.78 | 0.63 | 1.16 | 2.69 | 0.84 | 0.55 | 1.15 | 0.7 | 0.29 |
CEPS(Rs) | 1 | 0.81 | 0.83 | 0.66 | 1.19 | 2.72 | 0.86 | 0.61 | 1.21 | 0.74 | 0.3 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 15.39 | 15.76 | 16.53 | 17.16 | 18.31 | 20.98 | 30.43 | 31.6 | 33.53 | 34.47 | 31.52 |
Net Profit Margin | 35.46 | 27.81 | 48.7 | 42.53 | 52.19 | 65.14 | 39.77 | 26.47 | 54.94 | 48.75 | 20.3 |
Operating Margin | 39.91 | 23.27 | 56.56 | 50.79 | 63.71 | 79.95 | 53.84 | 46.34 | 74.87 | 62.34 | 48.44 |
PBT Margin | 39.83 | 23.26 | 56.54 | 50.76 | 63.7 | 79.93 | 53.82 | 46.04 | 74.33 | 62.11 | 48.41 |
ROA(%) | 3.52 | 2.26 | 4.62 | 3.64 | 6.39 | 13.26 | 3.09 | 1.65 | 3.28 | 1.92 | 0.84 |
ROE(%) | 3.69 | 2.4 | 4.82 | 3.73 | 6.54 | 13.71 | 3.25 | 1.77 | 3.54 | 2.06 | 0.87 |
ROCE(%) | 4.16 | 2 | 5.6 | 4.45 | 7.98 | 16.83 | 4.4 | 3.1 | 4.82 | 2.63 | 2.08 |
Price/Earnings(x) | 42.73 | 47.71 | 18.5 | 24.69 | 12.5 | 17.1 | 19.22 | 20.01 | 4.86 | 52.23 | 38.94 |
Price/Book(x) | 1.55 | 1.13 | 0.87 | 0.9 | 0.79 | 2.19 | 0.53 | 0.35 | 0.17 | 1.06 | 0.36 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 12.85 | 10.53 | 6.61 | 7.83 | 4.59 | 10.27 | 5.67 | 3.64 | -0.88 | 23.89 | 4.17 |
EV/Core EBITDA(x) | 18.94 | 18.78 | 11.07 | 14.71 | 7.04 | 12.73 | 10.27 | 7.4 | -1.14 | 36.78 | 8.49 |
Interest Earned Growth(%) | 14.16 | -14.76 | 19.12 | -7.67 | 50.6 | 86.07 | -49.21 | -1.1 | 0.99 | -31.66 | -1 |
Net Profit Growth | -30.9 | -33.14 | 108.6 | -19.36 | 84.81 | 132.22 | -68.99 | -34.18 | 109.64 | -39.36 | -58.77 |
EPS Growth(%) | -30.9 | -33.15 | 108.63 | -19.36 | 84.81 | 132.22 | -68.99 | -34.18 | 109.64 | -39.36 | -58.77 |
Interest Coverage(x) % | 467.19 | 2915.37 | 2521.57 | 1878.59 | 4686.75 | 3732.27 | 3048.25 | 156.3 | 138.53 | 273.27 | 1760.8 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 53.93 | 54.45 | 54.47 | 54.47 | 55.09 | 58.62 | 59.03 | 59.85 | 60.12 | 60.12 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 46.07 | 45.55 | 45.53 | 45.53 | 44.91 | 41.38 | 40.97 | 40.15 | 39.88 | 39.88 |
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 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 |
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