Market Cap ₹46 Cr.
Stock P/E 75.7
P/B 3
Current Price ₹4.9
Book Value ₹ 1.6
Face Value 1
52W High ₹6.7
Dividend Yield 0%
52W Low ₹ 3
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 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | -0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 |
Interest Expense | 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 |
Profit Before Tax | 0 | 0 | 0 | 0 | 1 | 1 | 0 | -0 | 0 | 1 | 1 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -0 | 0 | 1 | 1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -0 | 0 | 1 | 1 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0 | 0 | 0.1 | 0.1 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 26% | 0% | 7% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 44% | 111% | 54% | 9% |
ROE Average | 5% | 3% | 2% | 2% |
ROCE Average | 7% | 5% | 4% | 4% |
#(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 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 14 | 14 | 15 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Liability | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 7 | 0 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 |
Total Liabilities | 14 | 13 | 13 | 13 | 14 | 14 | 15 | 16 | 15 | 21 | 15 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Loans | 7 | 6 | 6 | 4 | 4 | 2 | 2 | 2 | 0 | 0 | 0 |
Other Non Current Assets | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Current Assets | 2 | 1 | 1 | 2 | 4 | 7 | 6 | 8 | 10 | 15 | 10 |
Total Assets | 14 | 13 | 13 | 13 | 14 | 14 | 15 | 16 | 15 | 21 | 15 |
#(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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 2 |
Cash Flow from Operating Activities | 0 | -1 | -0 | 1 | -2 | -1 | 1 | -2 | -0 | -7 | 4 |
Cash Flow from Investing Activities | -1 | 1 | 0 | -1 | 1 | -0 | -2 | 2 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | -0 | 1 | 1 | 1 | 2 | 0 | 6 | -5 |
Net Cash Inflow / Outflow | 0 | 0 | 0 | -0 | -0 | -0 | 1 | 1 | -0 | -0 | -1 |
Closing Cash & Cash Equivalent | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 2 | 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) | 0.03 | 0.01 | 0.02 | 0.02 | 0.07 | 0.05 | 0.03 | -0.01 | 0.02 | 0.06 | 0.07 |
CEPS(Rs) | 0.03 | 0.01 | 0.02 | 0.02 | 0.07 | 0.05 | 0.03 | -0 | 0.02 | 0.06 | 0.07 |
DPS(Rs) | 0.01 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 1.26 | 1.28 | 1.3 | 1.32 | 1.38 | 1.42 | 1.44 | 1.44 | 1.45 | 1.51 | 1.58 |
Net Profit Margin | 46.34 | 47.8 | 25.94 | 24.75 | 45.28 | 21.16 | 25.2 | -5.48 | 11.65 | 34.13 | 34.62 |
Operating Margin | 70.92 | 85.85 | 49.83 | 42.61 | 65.61 | 29.18 | 36.38 | 1.3 | 28.07 | 56.22 | 66.54 |
PBT Margin | 66.79 | 73.93 | 42.64 | 38.12 | 63.52 | 27.08 | 34.04 | -5.14 | 18.84 | 45.83 | 46.77 |
ROA(%) | 2.32 | 0.76 | 1.12 | 1.53 | 5.1 | 3 | 1.87 | -0.32 | 0.91 | 3.19 | 3.73 |
ROE(%) | 2.66 | 0.86 | 1.19 | 1.61 | 5.37 | 3.21 | 2.01 | -0.36 | 1.04 | 4.13 | 4.61 |
ROCE(%) | 3.99 | 1.47 | 2.18 | 2.71 | 7.6 | 4.24 | 2.75 | 0.08 | 2.23 | 5.33 | 7.26 |
Price/Earnings(x) | 386.75 | 150.46 | 42.21 | 40 | 8.56 | 11.78 | 29.5 | 0 | 30.67 | 53.1 | 39.27 |
Price/Book(x) | 10.2 | 1.28 | 0.5 | 0.64 | 0.45 | 0.37 | 0.59 | 0.26 | 0.32 | 2.15 | 1.77 |
Dividend Yield(%) | 0.08 | 0 | 0 | 1.19 | 1.61 | 1.89 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 178.72 | 70.69 | 10.09 | 8.9 | 3.77 | 2.44 | 7.04 | 3.21 | 2.5 | 20.67 | 12.88 |
EV/Core EBITDA(x) | 250.53 | 81.09 | 19.9 | 20.63 | 5.72 | 8.3 | 19.15 | 181.79 | 8.8 | 36.76 | 19.35 |
Interest Earned Growth(%) | -57.77 | -68.16 | 160.04 | 43.5 | 88.11 | 32.85 | -46.17 | -16.58 | 34.62 | 39.56 | 14.93 |
Net Profit Growth | -53.72 | -67.16 | 41.14 | 36.88 | 244.2 | -37.91 | -35.9 | -118.12 | 386.46 | 308.84 | 16.56 |
EPS Growth(%) | -53.63 | -67.17 | 41.28 | 36.36 | 244.76 | -37.85 | -35.97 | -118.05 | 388.46 | 308 | 16.5 |
Interest Coverage(x) % | 17.17 | 7.2 | 6.93 | 9.48 | 31.37 | 13.91 | 15.56 | 0.2 | 3.04 | 5.41 | 3.36 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 48.5 | 48.5 | 48.5 | 48.5 | 48.5 | 48.5 | 48.5 | 48.5 | 48.5 | 48.5 |
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 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 4.55 | 4.55 | 4.55 | 4.55 | 4.55 | 4.55 | 4.55 | 4.55 | 4.55 | 4.55 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 |
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