Market Cap ₹21 Cr.
Stock P/E -17.8
P/B 1.8
Current Price ₹2.1
Book Value ₹ 1.2
Face Value 1
52W High ₹7.1
Dividend Yield 0%
52W Low ₹ 1.9
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 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Total Expenditure | 1 | 1 | 1 | -0 | 0 | 0 | 0 | 1 | 0 | 2 |
Operating Profit | -0 | -0 | -1 | 2 | 0 | 1 | 0 | -0 | 1 | -1 |
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 | -1 | 2 | 0 | 1 | 0 | -0 | 1 | -2 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
Profit After Tax | -0 | -0 | -1 | 2 | 0 | 1 | 0 | -0 | 1 | -2 |
Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 |
Profit After Adjustments | -0 | -0 | -1 | 2 | 0 | 1 | 0 | -0 | 1 | -2 |
Adjusted Earnings Per Share | -0 | -0 | -0.1 | 0.2 | 0 | 0.1 | 0 | -0 | 0.1 | -0.2 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 3 | 1 | 2 | 3 | 3 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 3 | 1 | 2 | 3 | 3 |
Total Expenditure | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 2 | 1 | 2 | 2 | 3 |
Operating Profit | -1 | 0 | -0 | 0 | 1 | 2 | 3 | 0 | 0 | 0 | 1 | 0 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -1 | 0 | -0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | -1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -1 | 0 | -0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | -1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | 0 | -0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | -1 |
Adjusted Earnings Per Share | -0.2 | 0 | -0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | -0.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 50% | 0% | 8% | 0% |
Operating Profit CAGR | 0% | 0% | -13% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -69% | 5% | -8% | NA% |
ROE Average | 4% | 3% | 3% | 1% |
ROCE Average | 5% | 3% | 4% | 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 | 3 | 3 | 7 | 8 | 8 | 12 | 12 | 13 | 13 | 13 | 14 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 15 | 16 | 11 | 5 | 1 | 13 |
Current Liability | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Liabilities & Provisions | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Total Liabilities | 3 | 3 | 8 | 8 | 9 | 27 | 29 | 24 | 19 | 14 | 27 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 3 | 3 | 8 | 8 | 9 | 27 | 29 | 24 | 19 | 14 | 27 |
Total Assets | 3 | 3 | 8 | 8 | 9 | 27 | 29 | 24 | 19 | 14 | 27 |
#(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 | -5 | -0 | 0 | -17 | 0 | 5 | 6 | 4 | -9 |
Cash Flow from Investing Activities | 0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | -0 | 5 | -0 | -0 | 17 | -0 | -5 | -6 | -4 | 11 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 2 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
# | 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) | -0.21 | 0.01 | -0.04 | 0.04 | 0.09 | 0.06 | 0.07 | 0.01 | 0.01 | 0.03 | 0.06 |
CEPS(Rs) | -0.21 | 0.02 | -0.04 | 0.05 | 0.09 | 0.06 | 0.07 | 0.01 | 0.01 | 0.03 | 0.06 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0.81 | 0.82 | 0.87 | 0.92 | 1.01 | 1.17 | 1.24 | 1.25 | 1.26 | 1.3 | 1.35 |
Net Profit Margin | -524.4 | 11.95 | -78.85 | 82.89 | 79.66 | 30.76 | 22.29 | 3.89 | 10.1 | 12.63 | 19.71 |
Operating Margin | -519.48 | 24.38 | -73.13 | 98.35 | 103.47 | 74.89 | 79.17 | 14.58 | 21.12 | 18.33 | 38.24 |
PBT Margin | -520.28 | 24.38 | -73.13 | 98.35 | 102.12 | 41.16 | 30.46 | 5.05 | 16.76 | 16.88 | 26.27 |
ROA(%) | -21.5 | 1.35 | -6.67 | 4.65 | 8.99 | 3.48 | 2.57 | 0.4 | 0.57 | 1.82 | 2.68 |
ROE(%) | -22.8 | 1.45 | -7.2 | 4.91 | 9.36 | 6.15 | 5.96 | 0.86 | 0.98 | 2.36 | 4.22 |
ROCE(%) | -22.39 | 2.93 | -6.49 | 5.72 | 12.15 | 8.72 | 9.36 | 1.54 | 1.23 | 2.72 | 5.37 |
Price/Earnings(x) | 0 | 0 | 0 | 0 | 13.69 | 49.25 | 43.97 | 296.83 | 126.15 | 52.81 | 171.86 |
Price/Book(x) | 0 | 0 | 1.23 | 0 | 1.22 | 2.6 | 2.54 | 2.53 | 1.23 | 1.23 | 7.1 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 24.49 | 9.43 | 18.5 | 18.56 | 10.43 | 22.12 | 14.61 | 15.52 | 17.11 | 7.14 | 37.74 |
EV/Core EBITDA(x) | -4.77 | 33.33 | -26.49 | 18.22 | 9.92 | 29.14 | 18.35 | 103.24 | 77.28 | 38.3 | 98.09 |
Interest Earned Growth(%) | -37.84 | 148.86 | 27.13 | -6.64 | 113.14 | 113.32 | 60.42 | -14.7 | -55.79 | 96.37 | 18.62 |
Net Profit Growth | 0 | 105.67 | -938.79 | 198.13 | 104.85 | -17.62 | 16.23 | -85.12 | 14.87 | 145.46 | 85.12 |
EPS Growth(%) | 0 | 105.67 | -479.37 | 198.13 | 104.85 | -31.47 | 16.23 | -85.12 | 14.87 | 145.79 | 84.77 |
Interest Coverage(x) % | -651.08 | 0 | 0 | 0 | 76.87 | 2.22 | 1.63 | 1.53 | 4.84 | 12.64 | 3.19 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 58.64 | 58.64 | 58.64 | 58.64 | 58.64 | 58.64 | 58.64 | 58.64 | 58.64 | 58.64 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 41.36 | 41.36 | 41.36 | 41.36 | 41.36 | 41.36 | 41.36 | 41.36 | 41.36 | 41.36 |
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 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 5.89 | 5.89 | 5.89 | 5.89 | 5.89 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 |
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