Market Cap ₹29 Cr.
Stock P/E 131.2
P/B 2.5
Current Price ₹386
Book Value ₹ 156.3
Face Value 10
52W High ₹418.4
Dividend Yield 0%
52W Low ₹ 29
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|
Net Sales | 5 | 4 | 4 | 4 | 4 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 5 | 4 | 4 | 4 | 4 | 4 |
Total Expenditure | 4 | 4 | 4 | 4 | 4 | 4 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.2 | 0.9 | 0.6 | 0.7 | 1.2 | 0.4 |
#(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|
Net Sales | 14 | 16 | 17 | 16 |
Other Income | 0 | 1 | 0 | 0 |
Total Income | 15 | 17 | 17 | 16 |
Total Expenditure | 13 | 15 | 16 | 16 |
Operating Profit | 2 | 2 | 1 | 0 |
Interest | 0 | 0 | 0 | 0 |
Depreciation | 1 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 1 | 0 | 0 |
Provision for Tax | -1 | 0 | 0 | 0 |
Profit After Tax | 2 | 1 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 |
Profit After Adjustments | 2 | 1 | 0 | 0 |
Adjusted Earnings Per Share | 32.7 | 12.1 | 4.9 | 2.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 6% | 0% | 0% | 0% |
Operating Profit CAGR | -50% | 0% | 0% | 0% |
PAT CAGR | -100% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | NA% | NA% | NA% | NA% |
ROE Average | 3% | 12% | 12% | 12% |
ROCE Average | 6% | 9% | 9% | 9% |
#(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|
Shareholder's Funds | 11 | 11 | 11 |
Minority's Interest | 0 | 0 | 0 |
Borrowings | 0 | 0 | 1 |
Other Non-Current Liabilities | 1 | 0 | 0 |
Total Current Liabilities | 4 | 2 | 2 |
Total Liabilities | 15 | 14 | 15 |
Fixed Assets | 8 | 6 | 8 |
Other Non-Current Assets | 1 | 1 | 1 |
Total Current Assets | 6 | 7 | 6 |
Total Assets | 15 | 14 | 15 |
#(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|
Opening Cash & Cash Equivalents | 4 | 3 | 4 |
Cash Flow from Operating Activities | 1 | 0 | 0 |
Cash Flow from Investing Activities | -0 | 1 | -2 |
Cash Flow from Financing Activities | -1 | -1 | 2 |
Net Cash Inflow / Outflow | -0 | 0 | -0 |
Closing Cash & Cash Equivalent | 3 | 4 | 4 |
# | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|
Earnings Per Share (Rs) | 32.68 | 12.06 | 4.89 |
CEPS(Rs) | 39.76 | 18.35 | 9.93 |
DPS(Rs) | 0 | 0 | 0 |
Book NAV/Share(Rs) | 141.97 | 147.83 | 154.1 |
Core EBITDA Margin(%) | 9.69 | 4.26 | 4.6 |
EBIT Margin(%) | 7.94 | 8.27 | 3.93 |
Pre Tax Margin(%) | 6.78 | 7.82 | 2.62 |
PAT Margin (%) | 16.82 | 5.53 | 2.11 |
Cash Profit Margin (%) | 20.46 | 8.42 | 4.29 |
ROA(%) | 16.26 | 6.18 | 2.49 |
ROE(%) | 23.02 | 8.32 | 3.24 |
ROCE(%) | 9.57 | 11.6 | 5.55 |
Receivable days | 31.34 | 33.79 | 27.63 |
Inventory Days | 0.96 | 1.3 | 2.79 |
Payable days | 0 | 0 | 1662.82 |
PER(x) | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 |
Dividend Yield(%) | 0 | 0 | 0 |
EV/Net Sales(x) | -0.09 | -0.18 | -0.06 |
EV/Core EBITDA(x) | -0.74 | -1.63 | -1.01 |
Net Sales Growth(%) | 0 | 12.19 | 6.2 |
EBIT Growth(%) | 0 | 16.9 | -49.61 |
PAT Growth(%) | 0 | -63.1 | -59.47 |
EPS Growth(%) | 0 | -63.1 | -59.47 |
Debt/Equity(x) | 0.14 | 0.01 | 0.15 |
Current Ratio(x) | 1.72 | 2.83 | 3 |
Quick Ratio(x) | 1.71 | 2.8 | 2.91 |
Interest Cover(x) | 6.83 | 18.3 | 3 |
Total Debt/Mcap(x) | 0 | 0 | 0 |
# | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|
Promoter | 50.52 | 50.52 | 50.52 | 50.52 |
FII | 0 | 0 | 0 | 0 |
DII | 5.32 | 0.48 | 0.48 | 5.32 |
Public | 44.16 | 49 | 49 | 44.16 |
Others | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 |
# | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|
Promoter | 0.04 | 0.04 | 0.04 | 0.04 |
FII | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 |
Public | 0.03 | 0.04 | 0.04 | 0.03 |
Others | 0 | 0 | 0 | 0 |
Total | 0.07 | 0.07 | 0.07 | 0.07 |
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