Market Cap ₹3 Cr.
Stock P/E -0.4
P/B -0.1
Current Price ₹3.6
Book Value ₹ -58.6
Face Value 10
52W High ₹4.3
Dividend Yield 0%
52W Low ₹ 3.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -5 | 0 | 0 |
Interest | 2 | 1 | 0 | 6 | 2 | 2 | 2 | 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 | -2 | -1 | -0 | -6 | -2 | -2 | -3 | -5 | -0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -2 | -1 | -0 | -6 | -2 | -2 | -3 | -5 | -0 | 0 |
Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -2 | -1 | -0 | -6 | -2 | -2 | -3 | -5 | -0 | 0 |
Adjusted Earnings Per Share | -2.1 | -0.6 | -0.2 | -5.9 | -2.6 | -2.6 | -3.5 | -4.9 | -0 | 0 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 7 | 17 | 30 | 87 | 128 | 132 | 177 | 74 | 1 | 1 | 2 | 1 |
Other Income | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Income | 7 | 17 | 31 | 87 | 128 | 132 | 178 | 74 | 1 | 1 | 2 | 1 |
Total Expenditure | 6 | 15 | 28 | 85 | 125 | 129 | 174 | 112 | 1 | 1 | 6 | 6 |
Operating Profit | 1 | 1 | 2 | 2 | 3 | 3 | 4 | -37 | 0 | 1 | -5 | -6 |
Interest | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 4 | 8 | 8 | 0 | 2 |
Depreciation | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | -0 | 1 | 0 | 1 | 1 | 2 | -42 | -8 | -8 | -5 | -8 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | -0 | 1 | 0 | 1 | 1 | 2 | -42 | -8 | -8 | -5 | -8 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | -0 | 1 | 0 | 1 | 1 | 2 | -42 | -8 | -8 | -5 | -8 |
Adjusted Earnings Per Share | 0 | -0.3 | 0.8 | 0.3 | 1.4 | 1.2 | 1.6 | -44.6 | -8.5 | -8.9 | -5.4 | -8.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 100% | -70% | -57% | -12% |
Operating Profit CAGR | -600% | 0% | NAN% | NAN% |
PAT CAGR | 0% | 0% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -14% | 6% | -26% | NA% |
ROE Average | 0% | 0% | 4% | 8% |
ROCE Average | -69% | -24% | -47% | -15% |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 3 | 3 | 4 | 4 | 6 | 7 | 8 | -34 | -42 | -51 | -56 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 4 | 3 | 4 | 2 | 5 | 8 | 9 | 15 | 16 | 15 | 15 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Total Current Liabilities | 6 | 9 | 20 | 27 | 34 | 39 | 52 | 43 | 47 | 55 | 53 |
Total Liabilities | 13 | 15 | 28 | 33 | 45 | 54 | 70 | 24 | 21 | 21 | 13 |
Fixed Assets | 5 | 4 | 4 | 6 | 7 | 10 | 10 | 10 | 9 | 8 | 8 |
Other Non-Current Assets | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 8 | 11 | 22 | 26 | 38 | 44 | 60 | 14 | 12 | 12 | 4 |
Total Assets | 13 | 15 | 28 | 33 | 45 | 54 | 70 | 24 | 21 | 21 | 13 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 8 | 7 | 6 | 4 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 1 | -1 | 3 | 4 | -5 | 2 | -1 | -36 | 7 | 9 | 0 |
Cash Flow from Investing Activities | -0 | -0 | -3 | -1 | -0 | -3 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Financing Activities | -1 | 1 | -0 | -3 | 4 | 1 | -1 | 32 | -7 | -9 | -0 |
Net Cash Inflow / Outflow | -0 | 0 | -0 | -0 | -1 | -1 | -2 | -4 | -0 | 0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 7 | 6 | 4 | 0 | 0 | 0 | 0 |
# | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0.03 | -0.26 | 0.75 | 0.34 | 1.42 | 1.25 | 1.59 | -44.62 | -8.47 | -8.93 | -5.43 |
CEPS(Rs) | 0.7 | 0.45 | 1.48 | 0.71 | 1.85 | 1.73 | 2.25 | -43.89 | -7.74 | -8.21 | -4.79 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 3.65 | 3.39 | 4.14 | 4.48 | 5.9 | 7.15 | 8.74 | -35.88 | -44.35 | -53.28 | -58.71 |
Core EBITDA Margin(%) | 17.44 | 8.08 | 6.69 | 2.16 | 2.25 | 2.23 | 1.71 | -50.67 | 28.45 | 46.14 | -291.4 |
EBIT Margin(%) | 10.4 | 4.13 | 5.55 | 2.24 | 2.4 | 2.23 | 2.13 | -51.22 | -36.17 | -0.5 | -327.18 |
Pre Tax Margin(%) | 0.44 | -1.49 | 2.36 | 0.37 | 1.11 | 1.11 | 1.08 | -57.19 | -797.64 | -577.61 | -329.51 |
PAT Margin (%) | 0.44 | -1.49 | 2.36 | 0.37 | 1.06 | 0.9 | 0.86 | -57.19 | -797.64 | -577.61 | -329.51 |
Cash Profit Margin (%) | 9.1 | 2.54 | 4.63 | 0.77 | 1.37 | 1.24 | 1.21 | -56.26 | -729.46 | -530.97 | -290.44 |
ROA(%) | 0.24 | -1.78 | 3.3 | 1.05 | 3.45 | 2.38 | 2.43 | -90.17 | -35.6 | -40.63 | -31.02 |
ROE(%) | 0.92 | -7.5 | 20.04 | 7.85 | 27.39 | 19.13 | 20.03 | 0 | 0 | 0 | 0 |
ROCE(%) | 7.31 | 5.35 | 11.54 | 12.99 | 17.57 | 13.4 | 15.64 | -178.03 | -2.12 | -0.06 | -69.18 |
Receivable days | 29.64 | 15.4 | 15.17 | 5.35 | 8.41 | 10.08 | 5.13 | 24.4 | 2279.71 | 1311.45 | 668.64 |
Inventory Days | 339.8 | 167.78 | 139.92 | 62.54 | 55.79 | 78.66 | 83.65 | 122.67 | 666.59 | 448.38 | 311.56 |
Payable days | 88.47 | 22.91 | 91.83 | 72.21 | 63.8 | 79.58 | 79.88 | 81.82 | 3586.6 | 0 | 312.19 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 4.15 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.75 | -0.5 | -0.08 | -0.05 | -0.1 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 2.5 | 1.17 | 0.69 | 0.23 | 0.13 | 0.15 | 0.1 | 0.93 | 61.44 | 43.06 | 42.15 |
EV/Core EBITDA(x) | 13.13 | 14.39 | 8.79 | 8.52 | 4.9 | 5.8 | 4.21 | -1.84 | 191.93 | 93.33 | -14.63 |
Net Sales Growth(%) | -44.36 | 130.85 | 80.33 | 184.87 | 47.75 | 3.15 | 33.97 | -58.04 | -98.64 | 45.69 | 6.57 |
EBIT Growth(%) | 79.99 | -8.37 | 142.63 | 15.13 | 57.93 | -4.25 | 28.26 | -1108.07 | 99.04 | 97.97 | 0 |
PAT Growth(%) | 113.31 | -886.78 | 385.92 | -55.14 | 320.21 | -12.17 | 27.43 | -2903.89 | 81.03 | -5.5 | 39.21 |
EPS Growth(%) | 113.31 | -886.78 | 385.92 | -55.14 | 320.21 | -12.17 | 27.43 | -2903.89 | 81.03 | -5.5 | 39.21 |
Debt/Equity(x) | 2.53 | 3.26 | 2.94 | 2.38 | 2.66 | 2.43 | 1.99 | -1.52 | -1.39 | -1.2 | -1.08 |
Current Ratio(x) | 1.35 | 1.24 | 1.1 | 0.95 | 1.11 | 1.13 | 1.14 | 0.34 | 0.26 | 0.22 | 0.08 |
Quick Ratio(x) | 0.19 | 0.22 | 0.37 | 0.38 | 0.41 | 0.28 | 0.23 | 0.29 | 0.22 | 0.19 | 0.07 |
Interest Cover(x) | 1.04 | 0.73 | 1.74 | 1.2 | 1.87 | 2 | 2.03 | -8.57 | -0.05 | -0 | -140.73 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 2.64 | 3.05 | 18.07 | 25.86 | 10.54 |
# | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 51.8 | 51.8 | 51.8 | 51.8 | 51.8 | 51.8 | 51.8 | 51.8 | 51.8 | 51.8 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
Public | 48.1 | 48.1 | 48.1 | 48.1 | 48.1 | 48.1 | 48.1 | 48.1 | 48.1 | 48.1 |
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 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 |
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