Market Cap ₹82 Cr.
Stock P/E 88.7
P/B 14.9
Current Price ₹254.2
Book Value ₹ 17.1
Face Value 10
52W High ₹254.2
Dividend Yield 0%
52W Low ₹ 58.2
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 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
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 | 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 | 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 | 0.5 | 0.1 | 0.2 | -0.2 | 0.9 | 0.8 | 0.6 | 0.6 | 0.9 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 1 | 1 | 0 | 1 | 9 | 3 | 1 | 1 | 2 | 2 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 1 | 1 | 0 | 1 | 9 | 3 | 1 | 1 | 2 | 4 |
Total Expenditure | 0 | 0 | 1 | 1 | 0 | 1 | 9 | 3 | 1 | 1 | 1 | 0 |
Operating Profit | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 1 | 0 | 1 | 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 | 0 | 0 | 0 |
Profit Before Tax | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.7 | 0.4 | 1.4 | 1 | 1.7 | 2.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 100% | -13% | 15% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 264% | 75% | 72% | NA% |
ROE Average | 12% | 10% | 8% | 4% |
ROCE Average | 14% | 12% | 10% | 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 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 |
Total Liabilities | 0 | 0 | 4 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 6 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Other Non-Current Assets | 0 | 0 | 3 | 3 | 3 | 0 | 1 | 1 | 2 | 1 | 0 |
Total Current Assets | 0 | 0 | 1 | 0 | 0 | 4 | 3 | 3 | 4 | 4 | 4 |
Total Assets | 0 | 0 | 4 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 6 |
#(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 | 0 | -0 | -0 | -3 | 1 | 1 | -0 | -1 | 1 |
Cash Flow from Investing Activities | 0 | 0 | -3 | -0 | 0 | 3 | -0 | -1 | -0 | 1 | -1 |
Cash Flow from Financing Activities | 0 | 0 | 3 | 0 | -0 | -0 | 0 | 0 | 1 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0.16 | 0.72 | 0.44 | 1.36 | 0.95 | 1.74 |
CEPS(Rs) | -0 | 0.02 | 0.01 | -0.29 | -0.03 | 0.16 | 0.72 | 0.45 | 1.48 | 1.08 | 2.35 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 0 | 9.88 | 10.59 | 11.03 | 12.39 | 13.34 | 15.08 |
Core EBITDA Margin(%) | 0 | 0 | 0.93 | -22.07 | 0 | -7.56 | 3.15 | 2.35 | 38.58 | 17 | 30.37 |
EBIT Margin(%) | 0 | 0 | 1.25 | -7.76 | 0 | 3.54 | 3.46 | 6.25 | 42.52 | 44.37 | 41.15 |
Pre Tax Margin(%) | 0 | 0 | 1.24 | -7.79 | 0 | 3.54 | 3.46 | 6.25 | 42.52 | 44.37 | 41.15 |
PAT Margin (%) | 0 | 0 | 0.23 | -7.88 | 0 | 4.13 | 2.49 | 4.69 | 32.29 | 33.19 | 31.97 |
Cash Profit Margin (%) | 0 | 0 | 0.23 | -7.88 | 0 | 4.13 | 2.49 | 4.8 | 35.23 | 37.49 | 43.15 |
ROA(%) | -0.02 | 0.17 | 0.17 | -2.77 | -0.31 | 1.41 | 5.9 | 3.28 | 8.57 | 5.75 | 10.02 |
ROE(%) | -0.02 | 0.17 | 0.19 | -2.92 | -0.31 | 1.59 | 7 | 4.05 | 11.61 | 7.4 | 12.23 |
ROCE(%) | -0.02 | 0.2 | 1.02 | -2.87 | -0.31 | 1.37 | 9.73 | 5.4 | 14.21 | 8.69 | 13.98 |
Receivable days | 0 | 0 | 5.13 | 4.64 | 0 | 266.95 | 28.34 | 75.76 | 113.24 | 66.71 | 67.63 |
Inventory Days | 0 | 0 | 51.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 46.29 | 55.73 | 0 | 248.35 | 22.62 | 52.25 | 889.48 | 842.9 | 127.19 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 20.79 | 48.44 | 32.3 | 46.38 | 28.29 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 1.41 | 1.92 | 3.54 | 3.31 | 3.26 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 2.14 | 2.68 | 0 | 2.61 | 0.5 | 2.27 | 10.81 | 15.88 | 9.17 |
EV/Core EBITDA(x) | -5687.64 | 465.03 | 171.17 | -34.54 | -322.19 | 73.58 | 14.48 | 35.69 | 23.78 | 32.62 | 17.53 |
Net Sales Growth(%) | 0 | 0 | 0 | -17.35 | -100 | 0 | 660.76 | -67.6 | -54.88 | -31.86 | 89.55 |
EBIT Growth(%) | 12.83 | 1320.45 | 3564.61 | -613.61 | 89.29 | 540.44 | 642.76 | -41.45 | 206.83 | -28.9 | 75.82 |
PAT Growth(%) | 12.83 | 1137.41 | 683.75 | -2970.68 | 89.43 | 611.63 | 358.95 | -38.93 | 210.58 | -29.97 | 82.59 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 358.95 | -38.93 | 210.56 | -29.97 | 82.58 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0.13 | 0.12 |
Current Ratio(x) | 18.35 | 17.16 | 2.11 | 288.2 | 60.87 | 4.43 | 7.87 | 2.7 | 3.96 | 11.39 | 6.95 |
Quick Ratio(x) | 18.35 | 17.16 | 1.52 | 288.2 | 60.87 | 4.43 | 7.87 | 2.7 | 3.96 | 11.39 | 6.95 |
Interest Cover(x) | 0 | 0 | 223.07 | -223.63 | -456.81 | 1470.71 | 3228 | 0 | 0 | 0 | 0 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 0.04 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 4.91 | 4.18 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 95.09 | 95.82 | 96.24 | 96.24 | 96.24 | 96.24 | 96.24 | 96.24 | 96.24 | 96.24 |
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 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
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