Market Cap ₹18 Cr.
Stock P/E 32.1
P/B 0.9
Current Price ₹50
Book Value ₹ 54.8
Face Value 10
52W High ₹63
Dividend Yield 0%
52W Low ₹ 24.6
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 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 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 | 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 | 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 | 0.1 | 0.2 | 0.1 | 0.8 | -0 | 0.3 | 0.6 | 0 | 1.3 | -0.4 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 161 | 13 | 9 | 0 | 2 | 1 | 1 | 5 | 0 | 0 | 0 | 0 |
Other Income | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Total Income | 161 | 14 | 9 | 1 | 2 | 1 | 1 | 6 | 1 | 1 | 1 | 0 |
Total Expenditure | 159 | 14 | 9 | 0 | 1 | 1 | 1 | 4 | 1 | 0 | 0 | 0 |
Operating Profit | 2 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 0 | 0 | 1 | 0 |
Interest | 1 | 1 | 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 | 2 | 0 | 0 | -3 | 1 | 3 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 1 | -0 | 0 | -2 | 2 | 3 | 2 | 0 | 0 | 1 | 0 |
Provision for Tax | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 1 | -0 | 0 | 0 | 0 |
Profit After Tax | 0 | 1 | 0 | 0 | -2 | 1 | 3 | 1 | 0 | 0 | 1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 1 | 0 | 0 | -2 | 1 | 3 | 1 | 0 | 0 | 1 | 0 |
Adjusted Earnings Per Share | 0.4 | 3.1 | 1.1 | 0.4 | -6.3 | 4.2 | 9.1 | 3 | 0.3 | 0.4 | 1.7 | 1.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -100% | -100% |
Operating Profit CAGR | 0% | -21% | 0% | -7% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 100% | 39% | 27% | 18% |
ROE Average | 3% | 2% | 6% | 4% |
ROCE Average | 4% | 2% | 7% | 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 | 13 | 14 | 14 | 14 | 12 | 14 | 17 | 18 | 18 | 18 | 19 |
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 |
Other Non-Current Liabilities | 1 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 25 | 8 | 7 | 7 | 8 | 7 | 1 | 1 | 0 | 0 | 0 |
Total Liabilities | 39 | 22 | 22 | 22 | 20 | 20 | 17 | 19 | 18 | 18 | 19 |
Fixed Assets | 5 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 3 | 3 | 9 | 9 | 7 | 7 | 7 | 7 | 7 | 7 | 0 |
Total Current Assets | 30 | 18 | 11 | 12 | 12 | 13 | 10 | 12 | 11 | 12 | 19 |
Total Assets | 39 | 22 | 22 | 22 | 20 | 20 | 17 | 19 | 18 | 18 | 19 |
#(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 | 4 | 0 | 1 | 0 | 0 | 7 | 7 | 8 | 10 | 10 | 11 |
Cash Flow from Operating Activities | -3 | 5 | 5 | -0 | 7 | -0 | -1 | 2 | -0 | 0 | -1 |
Cash Flow from Investing Activities | 0 | 5 | -6 | 1 | 3 | 0 | 1 | 1 | 1 | 1 | 8 |
Cash Flow from Financing Activities | -1 | -9 | -0 | -0 | -3 | -0 | -0 | 0 | -0 | -0 | -0 |
Net Cash Inflow / Outflow | -3 | 1 | -1 | 0 | 7 | 0 | 0 | 2 | 0 | 1 | 7 |
Closing Cash & Cash Equivalent | 0 | 1 | 0 | 0 | 7 | 7 | 8 | 10 | 10 | 11 | 18 |
# | 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) | 0.42 | 3.05 | 1.12 | 0.42 | -6.28 | 4.15 | 9.13 | 3.02 | 0.29 | 0.44 | 1.66 |
CEPS(Rs) | 1.65 | 4.18 | 1.63 | 0.75 | -5.95 | 4.48 | 9.41 | 3.16 | 0.42 | 0.59 | 1.8 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 36.78 | 39.83 | 40.94 | 41.36 | 35.08 | 39.23 | 48.35 | 51.37 | 51.66 | 52.1 | 53.76 |
Core EBITDA Margin(%) | 1.31 | -3.37 | -6.16 | 0 | 13.22 | -30.25 | -35.38 | 22.1 | -1107.13 | 0 | 0 |
EBIT Margin(%) | 1.2 | 14.46 | -1 | 0 | -119.14 | 226.21 | 538.54 | 31.98 | 117.3 | 0 | 0 |
Pre Tax Margin(%) | 0.27 | 4.42 | -1 | 0 | -119.93 | 224.55 | 538.45 | 31.98 | 116.99 | 0 | 0 |
PAT Margin (%) | 0.09 | 7.99 | 4.41 | 0 | -129.19 | 202.95 | 523.26 | 19.9 | 150.51 | 0 | 0 |
Cash Profit Margin (%) | 0.36 | 10.97 | 6.45 | 0 | -122.46 | 218.96 | 539.37 | 20.88 | 219.36 | 0 | 0 |
ROA(%) | 0.38 | 3.54 | 1.81 | 0.67 | -10.57 | 7.22 | 17.04 | 5.81 | 0.55 | 0.84 | 3.08 |
ROE(%) | 1.15 | 7.96 | 2.76 | 1.01 | -16.43 | 11.17 | 20.84 | 6.05 | 0.57 | 0.85 | 3.13 |
ROCE(%) | 8.57 | 10.43 | -0.62 | 0.71 | -15.16 | 12.45 | 21.45 | 9.72 | 0.44 | 1.11 | 4.29 |
Receivable days | 11.86 | 87.09 | 86.51 | 0 | 101.7 | 227.22 | 284.32 | 33.16 | 2224.68 | 0 | 0 |
Inventory Days | 39.73 | 425.1 | 192.65 | 0 | 43.42 | 111.88 | 332.63 | 32.08 | 0 | 0 | 0 |
Payable days | 28.21 | 301.61 | 262.34 | 0 | 2360.81 | 3858.45 | 2413.99 | 4.84 | 301.59 | 0 | 0 |
PER(x) | 51.4 | 3.03 | 9.3 | 26.01 | 0 | 3.16 | 1.86 | 3.76 | 58.21 | 52.14 | 15.91 |
Price/Book(x) | 0.59 | 0.23 | 0.25 | 0.26 | 0.48 | 0.33 | 0.35 | 0.22 | 0.33 | 0.44 | 0.49 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.11 | 0.16 | 0.4 | 0 | -0.85 | -4.02 | -2.78 | -1.1 | -63.49 | 0 | 0 |
EV/Core EBITDA(x) | 7.38 | 42.21 | 38.23 | 15.11 | -2.04 | -10.49 | -3.24 | -3.34 | -34.11 | -10.65 | -10.08 |
Net Sales Growth(%) | -12.59 | -91.71 | -33.68 | -100 | 0 | -57.94 | -14.73 | 768.9 | -98.72 | -100 | 0 |
EBIT Growth(%) | -8.65 | 0.3 | -104.57 | 215.71 | -2084.07 | 179.87 | 103.01 | -48.4 | -95.32 | 154.74 | 292.64 |
PAT Growth(%) | -55.48 | 622.55 | -63.45 | -62.76 | -1612.78 | 166.08 | 119.85 | -66.96 | -90.34 | 51.15 | 276.74 |
EPS Growth(%) | -55.48 | 622.55 | -63.45 | -62.76 | -1612.78 | 166.08 | 119.85 | -66.96 | -90.34 | 51.17 | 276.69 |
Debt/Equity(x) | 0.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 1.2 | 2.35 | 1.52 | 1.54 | 1.51 | 1.86 | 16.22 | 12.25 | 69.19 | 69.25 | 46.28 |
Quick Ratio(x) | 0.33 | 1.13 | 1.49 | 1.51 | 1.48 | 1.83 | 14.84 | 12.19 | 69.19 | 69.25 | 46.28 |
Interest Cover(x) | 1.3 | 1.44 | 0 | 7.69 | -150.65 | 135.65 | 5734.87 | 0 | 378.33 | 398.25 | 397.25 |
Total Debt/Mcap(x) | 1.33 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 53.29 | 54.16 | 54.16 | 54.16 | 54.16 | 54.16 | 54.16 | 54.16 | 54.16 | 54.16 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
Public | 46.53 | 45.66 | 45.66 | 45.66 | 45.66 | 45.66 | 45.66 | 45.66 | 45.66 | 45.66 |
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 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 |
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