Market Cap ₹22 Cr.
Stock P/E 16.0
P/B 1.3
Current Price ₹13.9
Book Value ₹ 10.8
Face Value 10
52W High ₹13.9
Dividend Yield 0%
52W Low ₹ 4.6
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 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 | -1 | 0 | 1 | 1 |
Profit After Adjustments | 0 | 0 | -0 | -0 | 0 | 0 | -1 | 0 | 1 | 1 |
Adjusted Earnings Per Share | 0.2 | 0.3 | -0.1 | -0.3 | 0.3 | 0.3 | -0.3 | 0.1 | 0.5 | 0.5 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 |
Total Expenditure | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 |
Operating Profit | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments | -0 | -0 | -0 | 0 | 0 | 0 | -3 | 1 | 1 | -0 | 1 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 1 | 0 | -3 | 1 | 1 | -0 | 1 |
Adjusted Earnings Per Share | 0.6 | 0.1 | 0.3 | 0.3 | 0.5 | 0 | -1.8 | 0.7 | 0.5 | -0 | 0.8 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -21% | -13% | 0% |
Operating Profit CAGR | 0% | -100% | -100% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 99% | 32% | 6% | 10% |
ROE Average | 1% | 1% | 1% | 2% |
ROCE Average | 1% | 1% | 1% | 3% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 8 | 8 | 8 | 9 | 14 | 15 | 14 | 15 | 15 | 16 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Liability | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Liabilities & Provisions | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Total Liabilities | 8 | 8 | 9 | 11 | 15 | 15 | 14 | 15 | 16 | 16 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 4 | 4 | 4 | 4 | 6 | 10 | 7 | 8 | 9 | 9 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 4 | 4 | 5 | 7 | 8 | 5 | 7 | 7 | 7 | 7 |
Total Assets | 8 | 8 | 9 | 11 | 15 | 15 | 14 | 15 | 16 | 16 |
#(Fig in Cr.) | 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 | 1 | 3 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 0 | 1 | 0 | -5 | 1 | -2 | 0 | -0 | 0 |
Cash Flow from Investing Activities | 0 | -0 | 0 | 0 | 0 | -2 | -0 | 0 | 0 | -1 |
Cash Flow from Financing Activities | 0 | -0 | 0 | 2 | 3 | 1 | 2 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | -0 | 1 | 2 | -1 | -0 | -0 | 0 | -0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0.56 | 0.13 | 0.33 | 0.26 | 0.49 | 0.04 | -1.84 | 0.72 | 0.46 | -0 |
CEPS(Rs) | 0.58 | 0.15 | 0.36 | 0.12 | 0.43 | 0.04 | 0.31 | 0.18 | 0.16 | 0.16 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 9.9 | 9.97 | 10.29 | 10.81 | 11.05 | 10.54 | 8.61 | 9.43 | 9.82 | 9.91 |
Net Profit Margin | 26.88 | 12.11 | 29.94 | 8.61 | 31.94 | 1.85 | 17.22 | 13.96 | 14.31 | 11.43 |
Operating Margin | 39.16 | 15.69 | 39.48 | 14.81 | 45.12 | 2.58 | 24.18 | 22.2 | 26.46 | 19.72 |
PBT Margin | 39.12 | 15.37 | 38.78 | 10 | 43.09 | 2.56 | 22.06 | 17.38 | 18.76 | 15.78 |
ROA(%) | 5.4 | 1.26 | 3.13 | 0.68 | 3.88 | 0.15 | 1.82 | 0.63 | 0.54 | 0.5 |
ROE(%) | 5.69 | 1.31 | 3.26 | 0.78 | 4.5 | 0.16 | 1.89 | 0.64 | 0.56 | 0.51 |
ROCE(%) | 8.19 | 1.68 | 4.29 | 1.22 | 5.62 | 0.21 | 2.6 | 1.02 | 1.03 | 0.88 |
Price/Earnings(x) | 9.05 | 54.18 | 24.87 | 31.74 | 29.09 | 279.41 | 0 | 8.35 | 15.12 | 0 |
Price/Book(x) | 0.52 | 0.7 | 0.8 | 0.77 | 1.29 | 0.98 | 0 | 0.64 | 0.71 | 0.54 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 2.42 | 6.45 | 6.06 | 6.84 | 11.05 | 11.88 | 10.23 | 14.32 | 18.37 | 12.11 |
EV/Core EBITDA(x) | 6.06 | 36.37 | 14.36 | 36.7 | 23.51 | 210.21 | 26.74 | 27.91 | 33.36 | 27.55 |
Interest Earned Growth(%) | 0 | -48.89 | 2.74 | -12.84 | 100.79 | -23.22 | 29.46 | -57.34 | -9.86 | 17.71 |
Net Profit Growth | 0 | -76.97 | 153.96 | -74.93 | 644.67 | -95.54 | 1102.36 | -65.41 | -7.65 | -5.98 |
EPS Growth(%) | 0 | -77.08 | 155.19 | -20.69 | 87.3 | -92.44 | -5059.98 | 139.09 | -36.17 | -100.35 |
Interest Coverage(x) % | 993.57 | 49.19 | 56.32 | 3.08 | 22.2 | 104.12 | 11.43 | 4.61 | 3.44 | 5.01 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 74.81 | 74.81 | 74.81 | 74.81 | 74.81 | 74.81 | 74.81 | 74.81 | 74.81 | 74.81 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 25.19 | 25.19 | 25.19 | 25.19 | 25.19 | 25.19 | 25.19 | 25.19 | 25.19 | 25.19 |
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 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 |
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