Market Cap ₹57 Cr.
Stock P/E 11.6
P/B 2.6
Current Price ₹12.5
Book Value ₹ 4.8
Face Value 2
52W High ₹26
Dividend Yield 0%
52W Low ₹ 11.5
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 | 35 | 33 | 33 | 14 | 18 | 25 | 9 | 24 | 51 | 68 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 35 | 34 | 34 | 14 | 18 | 25 | 9 | 24 | 51 | 68 |
Total Expenditure | 33 | 32 | 32 | 19 | 17 | 25 | 11 | 22 | 49 | 64 |
Operating Profit | 2 | 1 | 1 | -4 | 1 | -0 | -2 | 2 | 2 | 4 |
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 | 2 | 1 | 1 | -5 | 1 | -0 | -2 | 2 | 2 | 4 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 2 | 1 | 1 | -5 | 1 | -0 | -2 | 2 | 2 | 4 |
Adjustments | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 |
Profit After Adjustments | 2 | 1 | 1 | -4 | 1 | -0 | -2 | 2 | 1 | 3 |
Adjusted Earnings Per Share | 0.4 | 0.1 | 0.1 | -1 | 0.3 | -0.1 | -0.4 | 0.4 | 0.3 | 0.7 |
#(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 | 3 | 1 | 2 | 2 | 5 | 25 | 3 | 2 | 30 | 107 | 66 | 152 |
Other Income | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Total Income | 4 | 2 | 3 | 2 | 6 | 26 | 4 | 3 | 31 | 107 | 66 | 152 |
Total Expenditure | 5 | 2 | 3 | 2 | 7 | 25 | 6 | 5 | 28 | 103 | 71 | 146 |
Operating Profit | -1 | -0 | 1 | 0 | -0 | 1 | -2 | -2 | 2 | 5 | -5 | 6 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -1 | -0 | 0 | -0 | -0 | 1 | -3 | -2 | 2 | 4 | -6 | 6 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 1 | 0 | 0 |
Profit After Tax | -1 | -0 | 0 | -0 | -0 | 1 | -2 | -2 | 2 | 3 | -6 | 6 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | -0 | 1 | -0 | -0 | 1 | -2 | -2 | 2 | 3 | -6 | 4 |
Adjusted Earnings Per Share | -0.1 | -0 | 0.1 | -0 | -0 | 0.1 | -0.5 | -0.4 | 0.4 | 0.7 | -1.2 | 1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -38% | 221% | 21% | 36% |
Operating Profit CAGR | -200% | 0% | NAN% | 0% |
PAT CAGR | -300% | 0% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -42% | 124% | 33% | 15% |
ROE Average | -36% | 1% | -7% | -4% |
ROCE Average | -21% | 5% | -4% | -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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 10 | 10 | 11 | 9 | 17 | 16 | 12 | 10 | 13 | 18 | 13 |
Minority's Interest | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 2 | 2 | 0 | 1 | 0 | 0 | 0 | 4 | 9 | 7 |
Total Liabilities | 12 | 13 | 13 | 11 | 19 | 18 | 13 | 11 | 18 | 28 | 21 |
Fixed Assets | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 1 |
Other Non-Current Assets | 6 | 6 | 6 | 4 | 10 | 10 | 7 | 2 | 3 | 7 | 6 |
Total Current Assets | 5 | 6 | 6 | 6 | 9 | 7 | 6 | 9 | 15 | 21 | 14 |
Total Assets | 12 | 13 | 13 | 11 | 19 | 18 | 13 | 11 | 18 | 28 | 21 |
#(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 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
Cash Flow from Operating Activities | -4 | 2 | -1 | -1 | 3 | 1 | -2 | -5 | -4 | -2 | 0 |
Cash Flow from Investing Activities | 5 | 0 | 1 | 1 | -3 | -0 | 2 | 6 | 0 | -2 | 1 |
Cash Flow from Financing Activities | -1 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 3 | 4 | -2 |
Net Cash Inflow / Outflow | -1 | 2 | -1 | -1 | -0 | 1 | 0 | 0 | -1 | 0 | -0 |
Closing Cash & Cash Equivalent | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 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) | -0.15 | -0.02 | 0.11 | -0.01 | -0.04 | 0.11 | -0.54 | -0.39 | 0.44 | 0.7 | -1.23 |
CEPS(Rs) | -0.2 | -0.03 | 0.12 | -0.01 | -0.1 | 0.11 | -0.54 | -0.39 | 0.45 | 0.73 | -1.21 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 2.24 | 2.22 | 2.33 | 2.03 | 3.61 | 3.42 | 2.52 | 2.22 | 2.86 | 3.96 | 2.92 |
Core EBITDA Margin(%) | -36.82 | -56.5 | -21.83 | -40.6 | -41.68 | -0.45 | -104.84 | -118.81 | 5.36 | 3.9 | -7.84 |
EBIT Margin(%) | -28.67 | -15.25 | 22.25 | 0.62 | -9 | 2.17 | -83 | -83.96 | 6.85 | 4.18 | -7.34 |
Pre Tax Margin(%) | -30.6 | -18.02 | 20.85 | -1.46 | -9.46 | 2.03 | -83.04 | -84.02 | 6.68 | 3.62 | -8.55 |
PAT Margin (%) | -30.78 | -18.02 | 20.85 | -7.78 | -10.25 | 2.03 | -81.85 | -84.02 | 6.68 | 2.99 | -8.55 |
Cash Profit Margin (%) | -27.6 | -10.7 | 25.08 | -3.65 | -9.81 | 2.08 | -81.42 | -83.78 | 6.92 | 3.11 | -8.41 |
ROA(%) | -8.22 | -1.6 | 3.43 | -0.99 | -3.21 | 2.75 | -16.01 | -14.62 | 13.53 | 13.69 | -22.79 |
ROE(%) | -10.64 | -1.98 | 4.37 | -1.21 | -3.73 | 3.17 | -18.18 | -16.34 | 17.29 | 20.46 | -35.82 |
ROCE(%) | -9.24 | -1.66 | 4.6 | 0.09 | -3.26 | 3.37 | -18.44 | -16.33 | 15.52 | 21.06 | -21.17 |
Receivable days | 12.4 | 34.04 | 0 | 111.1 | 42.8 | 8.16 | 50.38 | 57.86 | 3.98 | 1.12 | 1.85 |
Inventory Days | 33.31 | 50.12 | 37.34 | 93.31 | 156.2 | 48.71 | 309.62 | 643.6 | 100.5 | 46.92 | 77.52 |
Payable days | 41.05 | 540.54 | 328.21 | 221.75 | 11.74 | 1.69 | 1.65 | 1.16 | 0.94 | 0.27 | 1.09 |
PER(x) | 0 | 0 | 15.79 | 0 | 0 | 34.08 | 0 | 0 | 2.97 | 6.94 | 0 |
Price/Book(x) | 1.2 | 1.05 | 0.77 | 0.96 | 0.72 | 1.11 | 1.7 | 0 | 0.46 | 1.22 | 5.13 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 3.5 | 7.49 | 3.1 | 5.27 | 2.4 | 0.64 | 6.01 | 3.49 | 0.27 | 0.27 | 1.12 |
EV/Core EBITDA(x) | -13.74 | -94.4 | 11.69 | 111.06 | -28.05 | 28.97 | -7.28 | -4.17 | 3.78 | 6.27 | -15.59 |
Net Sales Growth(%) | 167.21 | -66.49 | 94 | -28.85 | 202.45 | 434.84 | -87.96 | -30.24 | 1325.68 | 255.61 | -38.29 |
EBIT Growth(%) | -42.13 | 82.17 | 383.04 | -98.03 | -4519.75 | 228.74 | -560.92 | 29.43 | 216.26 | 117.09 | -208.38 |
PAT Growth(%) | 12.61 | 80.38 | 324.5 | -126.54 | -298.71 | 206.01 | -584.73 | 28.4 | 213.27 | 59.1 | -276.73 |
EPS Growth(%) | 32.46 | 86.94 | 696.74 | -111.13 | -247.08 | 354.6 | -584.32 | 28.33 | 213.27 | 59.11 | -276.71 |
Debt/Equity(x) | 0.02 | 0.01 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0.44 | 0.47 |
Current Ratio(x) | 10.45 | 3.7 | 3.72 | 12.9 | 16.76 | 17.17 | 58.7 | 68.51 | 3.92 | 2.43 | 2.11 |
Quick Ratio(x) | 9.83 | 3.7 | 3.44 | 12.1 | 10.07 | 9.28 | 36.61 | 27.27 | 1.01 | 0.53 | 0.38 |
Interest Cover(x) | -14.91 | -5.52 | 15.89 | 0.3 | -19.82 | 16.07 | -2054.91 | -1413.08 | 39.97 | 7.43 | -6.06 |
Total Debt/Mcap(x) | 0.02 | 0.01 | 0.03 | 0 | 0.01 | 0 | 0 | 0 | 0.55 | 0.36 | 0.09 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 71.74 | 74.12 | 74.43 | 74.43 | 74.43 | 74.43 | 74.43 | 74.43 | 74.43 | 74.43 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Public | 28.16 | 25.78 | 25.48 | 25.48 | 25.48 | 25.48 | 25.48 | 25.48 | 25.48 | 25.48 |
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 | 0.66 | 0.68 | 0.68 | 0.68 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.26 | 0.24 | 0.23 | 0.23 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.91 | 0.91 | 0.91 | 0.91 | 4.57 | 4.57 | 4.57 | 4.57 | 4.57 | 4.57 |
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