Market Cap ₹16 Cr.
Stock P/E 35.1
P/B 2.3
Current Price ₹26.2
Book Value ₹ 11.6
Face Value 10
52W High ₹41.8
Dividend Yield 0%
52W Low ₹ 14
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Expenditure | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Operating Profit | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 |
Interest Expense | 1 | 1 | 1 | 0 | 0 | 1 | 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 | 0.2 | 0.3 | 0.3 | -0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 |
#(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 | 0 | 0 | 2 | 0 | 0 | 1 | 1 | 1 | 3 | 5 | 5 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 2 | 0 | 0 | 1 | 1 | 1 | 3 | 5 | 5 | 4 |
Total Expenditure | 0 | 0 | 2 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 4 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 3 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 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 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.6 | 0.8 | 0.8 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 71% | 38% | 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 | 46% | 79% | NA% | NA% |
ROE Average | 8% | 6% | 5% | 2% |
ROCE Average | 9% | 9% | 6% | 3% |
#(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 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 7 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Liability | 0 | 0 | 0 | 1 | 1 | 1 | 4 | 5 | 30 | 23 | 18 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 1 | 0 | 0 | 1 |
Total Liabilities | 10 | 10 | 10 | 11 | 6 | 6 | 9 | 11 | 36 | 29 | 26 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Other Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 10 | 10 | 10 | 11 | 6 | 6 | 9 | 11 | 35 | 28 | 25 |
Total Assets | 10 | 10 | 10 | 11 | 6 | 6 | 9 | 11 | 36 | 29 | 26 |
#(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 | 1 | 1 | 0 |
Cash Flow from Operating Activities | 0 | 0 | 0 | 0 | -0 | -0 | -3 | -0 | -22 | 10 | 6 |
Cash Flow from Investing Activities | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -1 | -0 | -0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 23 | -10 | -6 |
Net Cash Inflow / Outflow | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 1 | 0 | -1 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | 0.58 | 0.82 |
CEPS(Rs) | 0.01 | 0.01 | 0.03 | 0.02 | 0.11 | 0.06 | 0.03 | 0.38 | 0.53 | 0.76 | 1 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.6 | 10.18 | 11 |
Net Profit Margin | 3.07 | 3.92 | 0.34 | 2.6 | 14.29 | 4.78 | 1.64 | 17.23 | 7.72 | 6.58 | 9.69 |
Operating Margin | 4.58 | 4.19 | 0.46 | 5.18 | 15.67 | 7.09 | 3.45 | 34.15 | 57.95 | 52.27 | 48.09 |
PBT Margin | 3.96 | 3.92 | 0.43 | 4.7 | 15.4 | 6.73 | 2.36 | 25.03 | 10.47 | 8.98 | 12.94 |
ROA(%) | 0.02 | 0.03 | 0.08 | 0.04 | 0.71 | 0.46 | 0.16 | 2.09 | 1.14 | 1.07 | 1.79 |
ROE(%) | 0.03 | 0.05 | 0.14 | 0.08 | 1.1 | 0.53 | 0.23 | 3.91 | 4.79 | 5.87 | 7.75 |
ROCE(%) | 0.03 | 0.03 | 0.1 | 0.08 | 0.81 | 0.7 | 0.34 | 4.34 | 8.8 | 8.73 | 9.37 |
Price/Earnings(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.88 | 17.22 | 9.28 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | 0.98 | 0.69 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 158.64 | 143.83 | 4.49 | 64.51 | 15.68 | 11.51 | 13.02 | 8.24 | 9.02 | 5.18 | 4.27 |
EV/Core EBITDA(x) | 1524.1 | 1559.16 | 538.69 | 577.02 | 92.24 | 144.02 | 308.3 | 23.32 | 15.21 | 9.55 | 8.52 |
Interest Earned Growth(%) | 0.51 | 10.51 | 3102.32 | -92.79 | 148.02 | 42.42 | 23.21 | 68.64 | 185.86 | 51.6 | -4.09 |
Net Profit Growth | -22.5 | 41.39 | 181.05 | -45.54 | 1262.43 | -52.37 | -57.65 | 1669.75 | 28.06 | 29.22 | 41.23 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.06 | 29.21 | 41.24 |
Interest Coverage(x) % | 7.39 | 15.57 | 14 | 10.86 | 58.82 | 19.86 | 3.16 | 3.75 | 1.22 | 1.21 | 1.37 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 72.77 | 72.77 | 72.77 | 72.77 | 72.77 | 72.77 | 72.77 | 72.77 | 72.77 | 72.77 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 27.23 | 27.23 | 27.23 | 27.23 | 27.23 | 27.23 | 27.23 | 27.23 | 27.23 | 27.23 |
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 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
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 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
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