Market Cap ₹5 Cr.
Stock P/E -19.5
P/B 1
Current Price ₹13.6
Book Value ₹ 14.1
Face Value 10
52W High ₹21.8
Dividend Yield 0%
52W Low ₹ 10.8
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 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 2 | 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 | -0 | 0 | 0.3 | 0.1 | 0 | 0 | -0.2 | -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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 0 | 0 | 2 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 0 | 0 | 2 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 0 | 0 | 2 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.7 | 0.5 | 0.4 | 0.1 | 0.2 | 0 | -0.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 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 | -16% | 23% | -5% | NA% |
ROE Average | 0% | 1% | 2% | 1% |
ROCE Average | 0% | 1% | 2% | 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 | 1 | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 |
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 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 6 | 6 | 6 |
Total Current Liabilities | 1 | 0 | 0 | 0 | 0 | 2 | 4 | 6 | 0 | 1 | 1 |
Total Liabilities | 3 | 3 | 4 | 4 | 4 | 7 | 9 | 11 | 11 | 12 | 12 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 7 | 7 | 9 |
Total Current Assets | 2 | 1 | 2 | 3 | 3 | 5 | 8 | 10 | 4 | 4 | 3 |
Total Assets | 3 | 3 | 4 | 4 | 4 | 7 | 9 | 11 | 11 | 12 | 12 |
#(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 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | -1 | -1 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Investing Activities | -0 | -1 | -0 | 1 | 0 | 0 | 0 | 0 | -0 | -0 | 0 |
Cash Flow from Financing Activities | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0.07 | 0.74 | 0.49 | 0.4 | 0.14 | 0.21 | 0.04 |
CEPS(Rs) | 0.04 | 0.67 | 0.14 | 0.09 | 0.11 | 0.78 | 0.52 | 0.42 | 0.15 | 0.22 | 0.08 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 12.75 | 13.5 | 13.99 | 14.4 | 14.55 | 14.76 | 14.78 |
Core EBITDA Margin(%) | 13.84 | 63.9 | -48.86 | -62.27 | -23.24 | 3.9 | -4.25 | -6.93 | 0 | 0 | -9.09 |
EBIT Margin(%) | 6 | 22.94 | 26.4 | 22.96 | 19.03 | 15.72 | 11.38 | 9.45 | 0 | 0 | 1.1 |
Pre Tax Margin(%) | 6 | 12.36 | 18.79 | 18.18 | 17.16 | 15.64 | 10.99 | 9.45 | 0 | 0 | 1.07 |
PAT Margin (%) | 4.1 | 3.64 | 13.42 | 8.17 | 9.07 | 11.61 | 8.02 | 7.34 | 0 | 0 | 0.79 |
Cash Profit Margin (%) | 11.95 | 44.59 | 42.24 | 26.63 | 15.21 | 12.13 | 8.47 | 7.67 | 0 | 0 | 1.75 |
ROA(%) | 0.03 | 0.1 | 0.38 | 0.22 | 0.51 | 4.57 | 2.15 | 1.37 | 0.42 | 0.64 | 0.1 |
ROE(%) | 0.05 | 0.21 | 0.51 | 0.23 | 0.52 | 5.66 | 3.6 | 2.84 | 0.94 | 1.46 | 0.24 |
ROCE(%) | 0.04 | 0.64 | 0.75 | 0.63 | 1.08 | 7.65 | 5.11 | 3.66 | 1.33 | 1.97 | 0.34 |
Receivable days | 5630.15 | 1589.18 | 1512.15 | 2605.73 | 1820.06 | 221.95 | 439.96 | 944.04 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5745.57 | -177 | 252.44 |
PER(x) | 0 | 0 | 0 | 0 | 1440.06 | 48.61 | 72.96 | 0 | 57.27 | 94.12 | 483.93 |
Price/Book(x) | 0 | 0 | 0 | 0 | 7.44 | 2.67 | 2.58 | 0 | 0.54 | 1.37 | 1.18 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 79.55 | 5.26 | 31.2 | 28.57 | 130.61 | 5.63 | 5.84 | 1.81 | 0 | 0 | 3.83 |
EV/Core EBITDA(x) | 574.68 | 8.23 | 56.51 | 68.97 | 518.82 | 34.65 | 49.36 | 18.55 | 37.47 | 67.62 | 186.9 |
Net Sales Growth(%) | 13.35 | 405.05 | 30.77 | 9.04 | 106.35 | 780.32 | -3.52 | -10.91 | -100 | 0 | 0 |
EBIT Growth(%) | 384.11 | 1831.89 | 50.47 | -5.16 | 70.97 | 627.46 | -30.15 | -26.05 | -62.84 | 49.35 | -82.73 |
PAT Growth(%) | 166.09 | 347.9 | 382.03 | -33.63 | 129.04 | 1027.14 | -33.37 | -18.39 | -66.26 | 57.35 | -83.14 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | 1026.86 | -33.37 | -18.39 | -66.27 | 57.42 | -83.16 |
Debt/Equity(x) | 0.8 | 0.05 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 1.92 | 18.04 | 27.41 | 54.79 | 49.23 | 2.55 | 1.8 | 1.58 | 10.72 | 3.81 | 2.79 |
Quick Ratio(x) | 1.92 | 18.04 | 27.41 | 54.79 | 49.23 | 2.55 | 1.8 | 1.58 | 10.19 | 2.48 | 2.79 |
Interest Cover(x) | 0 | 2.17 | 3.47 | 4.8 | 10.21 | 194.25 | 28.77 | 2020.08 | 24.04 | 275.77 | 42.74 |
Total Debt/Mcap(x) | 0 | 0 | 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 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.74 | 2.25 | 2.24 | 2.24 | 2.47 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 97.76 | 97.76 | 97.76 | 97.76 | 97.76 | 97.26 | 97.75 | 97.76 | 97.76 | 97.53 |
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 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.27 | 0.33 | 0.33 | 0.33 | 0.3 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.27 | 0.33 | 0.33 | 0.33 | 0.3 |
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.
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