Market Cap ₹22 Cr.
Stock P/E -234.8
P/B -5.2
Current Price ₹13.7
Book Value ₹ -2.6
Face Value 10
52W High ₹13.7
Dividend Yield 0%
52W Low ₹ 6.2
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 | 2 | 1 | 6 | 10 | 6 | 3 | 2 | 3 | 2 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Total Income | 2 | 1 | 6 | 10 | 6 | 3 | 2 | 3 | 2 | 0 |
Total Expenditure | 2 | 1 | 6 | 9 | 5 | 3 | 2 | 3 | 2 | 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 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | -0.1 | -0.1 |
#(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 | 42 | 38 | 29 | 23 | 25 | 23 | 21 | 8 | 2 | 19 | 15 | 7 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 42 | 38 | 29 | 23 | 25 | 23 | 21 | 9 | 2 | 19 | 15 | 7 |
Total Expenditure | 41 | 37 | 29 | 24 | 28 | 27 | 24 | 8 | 2 | 18 | 13 | 7 |
Operating Profit | 1 | 1 | 0 | -1 | -2 | -4 | -2 | 0 | 0 | 1 | 1 | 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 | -1 | -2 | -4 | -3 | -0 | -0 | 1 | 1 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | -1 | -2 | -4 | -3 | -0 | -0 | 1 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | -1 | -2 | -4 | -3 | -0 | -0 | 1 | 0 | 0 |
Adjusted Earnings Per Share | 0.1 | 0.1 | 0.1 | -0.5 | -1.4 | -2.6 | -1.6 | -0 | -0.2 | 0.3 | 0.3 | -0.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -21% | 23% | -8% | -10% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | -100% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 37% | 56% | 107% | 37% |
ROE Average | 0% | 0% | 0% | -8% |
ROCE Average | 0% | 0% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 5 | 5 | 5 | 4 | 2 | -2 | -5 | -5 | -5 | -5 | -4 |
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 | 0 | 0 | 0 |
Total Current Liabilities | 5 | 3 | 4 | 5 | 8 | 11 | 11 | 13 | 10 | 13 | 10 |
Total Liabilities | 10 | 8 | 9 | 9 | 10 | 9 | 6 | 8 | 5 | 8 | 6 |
Fixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
Other Non-Current Assets | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Total Current Assets | 6 | 6 | 7 | 7 | 7 | 6 | 3 | 6 | 3 | 6 | 4 |
Total Assets | 10 | 8 | 9 | 9 | 10 | 9 | 6 | 8 | 5 | 8 | 6 |
#(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 | 1 | 0 | 0 | 1 | 0 | -0 | -0 | -0 | 0 | -0 | -0 |
Cash Flow from Investing Activities | -0 | 0 | 0 | -0 | -1 | 0 | -0 | -0 | -0 | 0 | -0 |
Cash Flow from Financing Activities | -1 | -1 | -1 | -0 | -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) | 0.1 | 0.1 | 0.07 | -0.52 | -1.38 | -2.63 | -1.59 | -0.02 | -0.15 | 0.32 | 0.28 |
CEPS(Rs) | 0.27 | 0.27 | 0.22 | -0.38 | -1.23 | -2.47 | -1.42 | 0.13 | 0.01 | 0.43 | 0.41 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 2.88 | 2.98 | 3.05 | 2.53 | 1.15 | -1.48 | -3.07 | -3.09 | -3.25 | -2.93 | -2.51 |
Core EBITDA Margin(%) | 1.13 | 1.91 | 1.41 | -3.12 | -8.24 | -18.11 | -11.06 | 2.14 | -0.47 | 4.94 | 8.5 |
EBIT Margin(%) | 0.7 | 1.41 | 0.75 | -3.62 | -8.83 | -18.92 | -12.16 | -0.42 | -15.17 | 4.15 | 3.94 |
Pre Tax Margin(%) | 0.47 | 0.54 | 0.51 | -3.7 | -8.83 | -18.92 | -12.16 | -0.42 | -15.17 | 4.15 | 3.94 |
PAT Margin (%) | 0.38 | 0.43 | 0.4 | -3.7 | -8.83 | -18.92 | -12.16 | -0.42 | -15.17 | 2.74 | 3.06 |
Cash Profit Margin (%) | 1.07 | 1.16 | 1.22 | -2.67 | -7.87 | -17.73 | -10.87 | 2.52 | 0.88 | 3.72 | 4.58 |
ROA(%) | 1.47 | 1.8 | 1.4 | -9.49 | -23.7 | -45.68 | -35.55 | -0.53 | -3.95 | 8.13 | 6.62 |
ROE(%) | 3.44 | 3.39 | 2.41 | -18.8 | -75.07 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | 4.49 | 8.93 | 3.98 | -17.97 | -74.89 | 0 | 0 | 0 | 0 | 0 | 0 |
Receivable days | 14.86 | 11.25 | 13.41 | 23.17 | 23.22 | 37.58 | 46.39 | 163.79 | 866.6 | 61.3 | 77.06 |
Inventory Days | 30.62 | 30.02 | 50.07 | 68.09 | 59.68 | 54.07 | 0 | 0 | 0 | 21.23 | 16.39 |
Payable days | 42.3 | 33.08 | 46.93 | 93.04 | 119.04 | 186.02 | 219.69 | 527.96 | 3017.44 | 228.49 | 290.56 |
PER(x) | 6.16 | 3.73 | 30.17 | 0 | 0 | 0 | 0 | 0 | 0 | 26.87 | 47.95 |
Price/Book(x) | 0.21 | 0.12 | 0.72 | 0.44 | 0.59 | -0.34 | -0.1 | -0.31 | -1.08 | -2.92 | -5.28 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.05 | 0.03 | 0.12 | 0.06 | 0.04 | 0.03 | 0.02 | 0.18 | 3.45 | 0.73 | 1.46 |
EV/Core EBITDA(x) | 3.34 | 1.5 | 7.99 | -2.2 | -0.47 | -0.14 | -0.17 | 7.34 | 628.33 | 14.24 | 17 |
Net Sales Growth(%) | 51.76 | -9.92 | -22.09 | -20.95 | 10.17 | -10.9 | -6.35 | -60.06 | -80.58 | 1052.51 | -22.67 |
EBIT Growth(%) | 4.98 | 81.69 | -58.86 | -483.7 | -168.53 | -90.98 | 39.75 | 98.61 | -594.74 | 415.39 | -26.64 |
PAT Growth(%) | 50.37 | 1.89 | -26.87 | -821.97 | -163.13 | -90.88 | 39.75 | 98.61 | -594.74 | 307.83 | -13.42 |
EPS Growth(%) | 50.39 | 1.88 | -26.84 | -821.69 | -163.12 | -90.89 | 39.75 | 98.61 | -593.68 | 307.82 | -13.4 |
Debt/Equity(x) | 0.3 | 0.19 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 1.19 | 1.81 | 1.73 | 1.38 | 0.85 | 0.53 | 0.28 | 0.43 | 0.29 | 0.49 | 0.42 |
Quick Ratio(x) | 0.66 | 0.75 | 0.54 | 0.59 | 0.3 | 0.32 | 0.28 | 0.43 | 0.29 | 0.41 | 0.4 |
Interest Cover(x) | 3.06 | 1.61 | 3.11 | -47.43 | -1806.87 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Debt/Mcap(x) | 1.44 | 1.53 | 0.06 | 0.01 | 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 | 50.91 | 50.91 | 50.91 | 50.91 | 50.91 | 50.91 | 50.91 | 50.91 | 50.91 | 50.91 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 |
Public | 48.84 | 48.84 | 48.84 | 48.84 | 48.84 | 48.84 | 48.84 | 48.84 | 48.84 | 48.84 |
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 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 |
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