Market Cap ₹13 Cr.
Stock P/E 5.7
P/B -1.9
Current Price ₹8.7
Book Value ₹ -4.5
Face Value 10
52W High ₹9.4
Dividend Yield 0%
52W Low ₹ 4.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
Total Expenditure | 0 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
Operating Profit | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Profit Before Tax | -0 | -0 | 3 | -0 | -0 | -0 | -0 | -0 | 0 | 2 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | -0 | 3 | -0 | -0 | -0 | -0 | -0 | 0 | 2 |
Adjustments | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | 3 | -0 | -0 | -0 | -0 | -0 | 0 | 2 |
Adjusted Earnings Per Share | -0 | -0.1 | 2 | -0 | -0 | -0 | -0 | -0 | 0 | 1.5 |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 2 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 3 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
Total Income | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 3 | 0 | 3 | 1 | 1 |
Total Expenditure | 1 | 1 | 1 | 1 | 3 | 2 | 2 | 1 | 0 | 3 | 1 | 1 |
Operating Profit | 1 | 0 | -0 | -0 | -1 | -0 | -0 | 2 | -0 | 0 | -0 | 0 |
Interest | 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 |
Exceptional Income / Expenses | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 2 |
Profit Before Tax | 0 | -0 | -1 | -0 | -1 | -0 | -0 | 1 | -0 | 2 | -0 | 2 |
Provision for Tax | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | -0 | -1 | -0 | -1 | -0 | -0 | 1 | -0 | 2 | -0 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | -0 | -1 | -0 | -1 | -0 | -0 | 1 | -0 | 2 | -0 | 2 |
Adjusted Earnings Per Share | 0.1 | -0.1 | -0.5 | -0.1 | -0.9 | -0.2 | -0.2 | 0.9 | -0.2 | 1.6 | -0.1 | 1.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -67% | 0% | 0% | -7% |
Operating Profit CAGR | 0% | -100% | 0% | -100% |
PAT CAGR | -100% | -100% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 58% | 83% | 54% | 26% |
ROE Average | 0% | 0% | 0% | 0% |
ROCE Average | -3% | 17% | 18% | 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 | -2 | -2 | -3 | -3 | -13 | -13 | -13 | -12 | -12 | -9 | -10 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 17 | 17 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | -7 | -7 | -8 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 16 | 17 | 17 | 14 | 14 | 15 | 12 |
Total Liabilities | 8 | 8 | 4 | 4 | 3 | 4 | 4 | 3 | 2 | 5 | 3 |
Fixed Assets | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 4 | 4 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 5 | 3 |
Total Assets | 8 | 8 | 4 | 4 | 3 | 4 | 4 | 3 | 2 | 5 | 3 |
#(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 | 2 | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 0 | -2 | -1 | -1 | -1 | -0 | -0 | -0 | -3 | 3 |
Cash Flow from Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 3 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 1 | 1 | -0 | -2 | 0 | 0 | -3 |
Net Cash Inflow / Outflow | 0 | 0 | -2 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 1 |
Closing Cash & Cash Equivalent | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 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) | 0.1 | -0.12 | -0.51 | -0.09 | -0.86 | -0.16 | -0.17 | 0.95 | -0.2 | 1.65 | -0.08 |
CEPS(Rs) | 0.44 | 0.22 | -0.3 | -0.04 | -0.81 | -0.08 | -0.1 | 1.01 | -0.13 | 1.69 | -0.05 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -1.43 | -1.55 | -2.06 | -2.15 | -8.46 | -8.61 | -8.78 | -7.84 | -8.03 | -6.37 | -6.46 |
Core EBITDA Margin(%) | 20.36 | -15.77 | -92.32 | -88.19 | -96.29 | -26.31 | -25.44 | -200.57 | -1185.96 | 4.4 | -15.17 |
EBIT Margin(%) | 4.73 | -27.22 | -209.12 | -67.53 | -94.37 | -17.88 | -19.96 | 424.47 | -1292.11 | 75.11 | -14.6 |
Pre Tax Margin(%) | 4.7 | -27.23 | -209.14 | -67.57 | -94.64 | -18.08 | -20.35 | 424.11 | -1297.81 | 74.98 | -14.73 |
PAT Margin (%) | 8.8 | -18.33 | -147.47 | -29.77 | -94.64 | -18.08 | -20.35 | 424.11 | -1297.81 | 74.98 | -14.73 |
Cash Profit Margin (%) | 38.32 | 34.04 | -86.46 | -13.72 | -89 | -9.77 | -12.57 | 452.92 | -877.63 | 76.81 | -9.37 |
ROA(%) | 1.87 | -2.23 | -12.82 | -3.43 | -36.62 | -6.02 | -5.94 | 42.44 | -11.45 | 63.54 | -2.99 |
ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | 0.54 | -1.77 | -8.22 | -2.68 | -17.82 | -7.27 | -7.58 | 50.18 | -11.75 | 64.63 | -3.29 |
Receivable days | 95.98 | 191.44 | 192.24 | 104.54 | 39.33 | 101.03 | 209.26 | 580.53 | 2111.34 | 207.26 | 821.46 |
Inventory Days | 165.84 | 272.8 | 454.7 | 507.95 | 149.84 | 230.71 | 296.51 | 581.01 | 4374.52 | 17.49 | 156.03 |
Payable days | 0 | 0 | 130.87 | 0 | 75.86 | 2188.3 | 326.5 | 386.18 | 444.64 | 1.98 | 164.56 |
PER(x) | 13.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.97 | 0 |
Price/Book(x) | -0.97 | -0.54 | -0.62 | -0.38 | -0.09 | -0.09 | -0.12 | 0 | -0.22 | -0.51 | -0.81 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 9.86 | 16.19 | 30.08 | 33.3 | 11.79 | 13.05 | 13.84 | 86 | 721.86 | 5.81 | 22.35 |
EV/Core EBITDA(x) | 28.95 | 64.15 | -54.6 | -64.77 | -13.28 | -136.38 | -113.75 | 18.97 | -82.79 | 94.12 | -242.02 |
Net Sales Growth(%) | 40.8 | -43.62 | -46.09 | -10.8 | 195.92 | -5.12 | -4.35 | -72.97 | -93.14 | 0 | -74.76 |
EBIT Growth(%) | 135.52 | -424.07 | -314.21 | 71.19 | -313.52 | 82.02 | -6.75 | 674.88 | -120.88 | 932.32 | -104.91 |
PAT Growth(%) | 118.47 | -217.45 | -333.8 | 81.99 | -840.81 | 81.88 | -7.68 | 663.18 | -120.99 | 927.27 | -104.96 |
EPS Growth(%) | 118.47 | -217.48 | -333.59 | 82 | -840.96 | 81.87 | -7.66 | 663.18 | -120.99 | 927.3 | -104.96 |
Debt/Equity(x) | -7.97 | -7.32 | -4.79 | -4.59 | -1.23 | -1.27 | -1.23 | -1.22 | -1.2 | -1.55 | -1.23 |
Current Ratio(x) | 23.15 | 26.59 | 5.93 | 5.35 | 0.12 | 0.19 | 0.16 | 0.12 | 0.1 | 0.33 | 0.21 |
Quick Ratio(x) | 19.09 | 22.05 | 4.35 | 3.21 | 0.09 | 0.11 | 0.12 | 0.1 | 0.09 | 0.32 | 0.16 |
Interest Cover(x) | 156.94 | -2533.51 | 0 | -1714.22 | -343.05 | -89.96 | -50.21 | 1181.84 | -226.62 | 598.05 | -109.36 |
Total Debt/Mcap(x) | 7.98 | 13.13 | 7.57 | 11.72 | 13.69 | 13.64 | 10.44 | 0 | 5.44 | 2.96 | 1.47 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 56.95 | 56.95 | 56.95 | 56.95 | 56.95 | 56.95 | 56.95 | 56.95 | 56.95 | 56.95 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 |
Public | 40.27 | 40.27 | 40.27 | 40.27 | 40.27 | 40.27 | 40.27 | 40.27 | 40.27 | 40.27 |
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 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
Public | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 |
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