Market Cap ₹33 Cr.
Stock P/E 38.5
P/B 0.3
Current Price ₹69.5
Book Value ₹ 275.6
Face Value 10
52W High ₹78.5
Dividend Yield 0%
52W Low ₹ 30.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Expenditure | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 |
Operating Profit | 1 | 0 | -0 | 1 | 0 | -0 | 0 | 1 | 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 | 1 | -0 | -0 | 0 | 1 | 0 | 0 |
Provision for Tax | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | -1 | 0 | -0 | -1 | 0 | 1 | 0 | 0 |
Adjustments | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 |
Profit After Adjustments | 0 | 0 | -1 | 0 | -0 | -1 | 0 | 1 | 0 | 0 |
Adjusted Earnings Per Share | 0.5 | 0.3 | -1.1 | 0.8 | -0.6 | -1.1 | 0 | 1.2 | 0.5 | 0 |
#(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 | 1 | 1 | 2 | 3 | 7 | 2 | 2 | 2 | 4 | 3 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 2 | 3 | 7 | 3 | 2 | 2 | 4 | 3 | 4 |
Total Expenditure | 0 | 1 | 1 | 1 | 2 | 5 | 2 | 2 | 3 | 3 | 3 | 3 |
Operating Profit | 0 | 0 | 1 | 1 | 1 | 2 | 1 | -0 | -1 | 1 | 0 | 3 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 1 | 0 | 1 | -1 | -2 | -2 | -0 | -1 | 1 |
Provision for Tax | -0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 1 | 0 | 1 | -1 | -2 | -2 | -1 | -1 | 1 |
Adjustments | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 1 | 0 | 1 | -1 | -2 | -2 | -1 | -1 | 1 |
Adjusted Earnings Per Share | -0 | 0.2 | 0.6 | 1.4 | 1 | 1.3 | -1.7 | -3.4 | -3.2 | -1.1 | -1.9 | 1.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -25% | 14% | -16% | 0% |
Operating Profit CAGR | -100% | 0% | -100% | 0% |
PAT CAGR | 0% | 0% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 112% | 91% | 28% | 16% |
ROE Average | -1% | -2% | -3% | 0% |
ROCE Average | 0% | -0% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 12 | 13 | 14 | 15 | 15 | 16 | 27 | 27 | 71 | 85 | 84 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 1 | 1 |
Current Liability | 3 | 3 | 2 | 2 | 11 | 12 | 12 | 11 | 2 | 4 | 8 |
Other Liabilities & Provisions | -0 | 0 | -0 | -0 | -0 | 0 | 3 | 2 | 7 | 6 | 6 |
Total Liabilities | 15 | 16 | 16 | 17 | 26 | 28 | 43 | 42 | 83 | 96 | 97 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 7 | 7 | 9 | 10 | 12 | 12 | 26 | 25 | 74 | 84 | 82 |
Fixed Assets | 1 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 |
Other Loans | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 1 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 3 | 4 | 2 | 2 | 10 | 11 | 14 | 14 | 7 | 9 | 14 |
Total Assets | 15 | 16 | 16 | 17 | 26 | 28 | 43 | 42 | 83 | 96 | 97 |
#(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 | 7 | 7 | 0 | 0 |
Cash Flow from Operating Activities | 0 | -1 | -3 | -0 | -1 | -1 | -0 | -1 | 1 | -1 | -4 |
Cash Flow from Investing Activities | -1 | 0 | 0 | 0 | -7 | 1 | 8 | 2 | 3 | 2 | 1 |
Cash Flow from Financing Activities | 0 | 1 | 2 | -0 | 8 | 0 | -1 | -0 | -10 | -0 | 3 |
Net Cash Inflow / Outflow | -0 | 0 | -0 | 0 | -0 | 0 | 7 | 0 | -7 | 0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 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 | 0.22 | 0.56 | 1.41 | 0.99 | 1.34 | -1.73 | -3.44 | -3.2 | -1.06 | -1.93 |
CEPS(Rs) | 0.45 | 0.54 | 1.07 | 1.71 | 1.16 | 1.2 | -1.32 | -2.85 | -2.81 | -0.83 | -1.5 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 35.23 | 33.92 | 33.56 | 31.94 | 31.56 | 32.9 | 56.97 | 56.32 | 149.34 | 177.44 | 174.52 |
Net Profit Margin | 30.29 | 12.86 | 16.27 | 27.48 | 15.75 | 7.28 | -30.73 | -92.16 | -102.34 | -14.07 | -31.84 |
Operating Margin | 30.68 | 21.87 | 22.83 | 35.86 | 25.49 | 26.26 | 32.32 | -19.84 | -69.6 | 22.36 | 3.63 |
PBT Margin | 11.69 | 6.94 | 10.95 | 26.9 | 11.82 | 8.81 | -29.56 | -93.31 | -131.52 | -4.8 | -22.71 |
ROA(%) | 0.69 | 0.52 | 1.42 | 3.89 | 2.17 | 1.87 | -2.04 | -3.89 | -2.44 | -0.56 | -0.95 |
ROE(%) | 0.92 | 0.7 | 1.8 | 4.59 | 3.14 | 3.28 | -3.35 | -6.11 | -3.12 | -0.65 | -1.09 |
ROCE(%) | 0.7 | 0.88 | 2 | 5.05 | 3.53 | 6.83 | 2.26 | -0.9 | -1.81 | 0.98 | 0.12 |
Price/Earnings(x) | 0 | 75.59 | 22.38 | 8.77 | 24.53 | 25.21 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.54 | 0.48 | 0.37 | 0.39 | 0.77 | 1.03 | 0.39 | 0 | 0.1 | 0.16 | 0.16 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 28.63 | 15.5 | 5.41 | 3.4 | 7.45 | 4.03 | 6.68 | 6.06 | 7 | 4.9 | 7.3 |
EV/Core EBITDA(x) | 67.33 | 39.11 | 14.74 | 8.14 | 25.92 | 14.82 | 18.47 | -173.77 | -12.31 | 19.36 | 68.76 |
Interest Earned Growth(%) | -37.89 | 85.17 | 123.21 | 65.99 | 27.82 | 136.82 | -66.21 | -23.45 | -16.5 | 139.69 | -19.76 |
Net Profit Growth | -58.85 | -21.42 | 182.54 | 180.35 | -26.76 | 9.53 | -242.57 | -129.59 | 7.27 | 67.05 | -81.61 |
EPS Growth(%) | -100.48 | 9932.38 | 159.25 | 151.19 | -29.96 | 35.71 | -229.42 | -98.54 | 7.05 | 66.89 | -81.88 |
Interest Coverage(x) % | 1.62 | 1.47 | 1.92 | 4 | 1.86 | 1.5 | 0.52 | -0.27 | -1.12 | 0.82 | 0.14 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 74.4 | 74.4 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 |
Public | 24.83 | 24.83 | 24.83 | 24.83 | 24.83 | 24.83 | 24.83 | 24.83 | 24.24 | 24.24 |
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 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.36 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Public | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 |
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