WEBSITE BSE:511688 NSE : MATHEW EASOW 17 May, 13:15
Market Cap ₹6 Cr.
Stock P/E 122.8
P/B 0.4
Current Price ₹8.3
Book Value ₹ 21.2
Face Value 10
52W High ₹9.4
Dividend Yield 0%
52W Low ₹ 5.5
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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Income | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 2 | -1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Expenditure | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 1 | 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 | 0.1 | -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 | 3 | 2 | 12 | 9 | 2 | 4 | 3 | 5 | 2 | 2 | 2 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 3 | 2 | 12 | 9 | 2 | 4 | 3 | 5 | 2 | 2 | 2 | 4 |
Total Expenditure | 3 | 2 | 10 | 8 | 1 | 3 | 2 | 5 | 1 | 2 | 1 | 0 |
Operating Profit | 0 | 0 | 2 | 1 | 0 | 2 | 1 | 0 | 1 | 1 | 2 | 1 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 2 | 2 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 2 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 1 | 1 | 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 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.1 | 0 | 1.7 | 0.8 | 0.2 | 0.7 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -26% | -13% | -4% |
Operating Profit CAGR | 100% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 38% | -2% | -7% | -23% |
ROE Average | 0% | 1% | 1% | 2% |
ROCE Average | 4% | 3% | 3% | 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 | 11 | 11 | 12 | 13 | 13 | 13 | 14 | 14 | 14 | 14 | 14 |
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 | 0 | 0 | 1 | 0 | 7 | 12 | 70 | 16 | 32 | 34 | 32 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 |
Total Liabilities | 12 | 12 | 13 | 13 | 20 | 26 | 84 | 30 | 46 | 48 | 46 |
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 | 0 | 0 | 0 |
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 | 11 | 11 | 13 | 13 | 20 | 25 | 83 | 29 | 45 | 48 | 46 |
Total Assets | 12 | 12 | 13 | 13 | 20 | 26 | 84 | 30 | 46 | 48 | 46 |
#(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 | 1 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 0 | -0 | -0 | -6 | -4 | -57 | 54 | -15 | -3 | 4 |
Cash Flow from Investing Activities | -0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | 1 | 0 |
Cash Flow from Financing Activities | 0 | -0 | 0 | -0 | 6 | 4 | 57 | -54 | 15 | 1 | -4 |
Net Cash Inflow / Outflow | 0 | 0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | -0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
# | 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) | 0.12 | 0.02 | 1.66 | 0.83 | 0.16 | 0.68 | 0.27 | 0.2 | 0.17 | 0.16 | 0.07 |
CEPS(Rs) | 0.17 | 0.06 | 1.73 | 0.9 | 0.23 | 0.79 | 0.46 | 0.39 | 0.32 | 0.24 | 0.1 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 16.84 | 16.87 | 18.51 | 19.34 | 19.5 | 20.18 | 20.51 | 20.71 | 20.88 | 21.04 | 21.11 |
Net Profit Margin | 2.91 | 0.97 | 9.49 | 5.96 | 6.59 | 11.08 | 5.17 | 2.83 | 5.02 | 4.31 | 1.93 |
Operating Margin | 4.64 | 5.02 | 14.03 | 9.72 | 13.94 | 37.28 | 38.4 | 4.6 | 38.24 | 72.75 | 76.66 |
PBT Margin | 4.22 | 4.44 | 13.9 | 9.59 | 9.33 | 15.56 | 9.56 | 3.09 | 4.22 | 7.39 | 2.76 |
ROA(%) | 0.71 | 0.14 | 8.91 | 4.15 | 0.62 | 1.97 | 0.33 | 0.24 | 0.29 | 0.22 | 0.09 |
ROE(%) | 0.73 | 0.14 | 9.36 | 4.37 | 0.81 | 3.45 | 1.33 | 0.99 | 0.8 | 0.75 | 0.32 |
ROCE(%) | 1.15 | 0.72 | 13.72 | 7.07 | 1.36 | 6.85 | 2.46 | 0.39 | 2.24 | 3.8 | 3.76 |
Price/Earnings(x) | 329.78 | 3235.29 | 98.31 | 93.01 | 203.3 | 29.22 | 43.49 | 0 | 53.26 | 40.27 | 89.54 |
Price/Book(x) | 2.39 | 4.56 | 8.79 | 3.98 | 1.64 | 0.99 | 0.57 | 0 | 0.42 | 0.3 | 0.28 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 9.52 | 31.29 | 9.34 | 5.55 | 17.01 | 5.98 | 22.19 | 4.63 | 16.87 | 15.73 | 15.5 |
EV/Core EBITDA(x) | 165.41 | 469.42 | 64.66 | 54.02 | 99.59 | 15.31 | 52.72 | 64.37 | 39.37 | 48.09 | 19.96 |
Interest Earned Growth(%) | -59.49 | -41.52 | 612.15 | -20.38 | -82.8 | 158.88 | -15.45 | 37.93 | -54.28 | 11.36 | -5.42 |
Net Profit Growth | -11.8 | -80.5 | 6860.93 | -50.04 | -80.97 | 334.94 | -60.52 | -24.49 | -18.87 | -4.45 | -57.7 |
EPS Growth(%) | -11.79 | -80.48 | 6853.78 | -50.04 | -80.96 | 334.85 | -60.52 | -24.46 | -18.86 | -4.47 | -57.71 |
Interest Coverage(x) % | 11.03 | 8.61 | 102.2 | 71.46 | 3.02 | 1.72 | 1.33 | 3.06 | 1.12 | 1.11 | 1.04 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 31.28 | 31.28 | 31.28 | 31.28 | 31.28 | 31.28 | 31.28 | 31.28 | 31.28 | 31.28 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 |
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 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 |
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