Market Cap ₹51 Cr.
Stock P/E 45.2
P/B -21.7
Current Price ₹165.6
Book Value ₹ -7.6
Face Value 10
52W High ₹165.6
Dividend Yield 0%
52W Low ₹ 27.5
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 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 14 | 17 | 20 |
Other Income | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 0 | 0 |
Total Income | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 17 | 17 | 20 |
Total Expenditure | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 14 | 14 | 19 |
Operating Profit | -0 | -1 | -1 | 0 | 0 | -1 | -1 | 2 | 3 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | -1 | -1 | -1 | 0 | -1 | -1 | 2 | 1 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 1 | 0 |
Profit After Tax | -0 | -1 | -1 | -1 | 0 | -1 | -1 | 1 | 1 | 0 |
Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 |
Profit After Adjustments | -0 | -1 | -1 | -1 | 0 | -1 | -1 | 1 | 1 | 0 |
Adjusted Earnings Per Share | -1 | -3.9 | -2.1 | -3 | 0.3 | -3.2 | -2.9 | 4.2 | 2.3 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 1 | 68 | 51 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
Total Income | 0 | 0 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 1 | 69 | 54 |
Total Expenditure | 0 | 0 | 1 | 1 | 0 | 3 | 0 | 0 | 0 | 3 | 71 | 48 |
Operating Profit | -0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -2 | -1 | 5 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 3 |
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 | -3 | -3 | 2 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 1 |
Profit After Tax | -0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -3 | -3 | 1 |
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 | -3 | -3 | 1 |
Adjusted Earnings Per Share | -5.4 | 0.4 | 0 | -0.6 | 0.3 | -0.6 | -0.5 | -0.5 | -0.2 | -9.7 | -8.6 | 3.6 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 6700% | 0% | 102% | 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 | 533% | 139% | NA% | NA% |
ROE Average | 0% | -64% | -40% | -20% |
ROCE Average | -64% | -42% | -27% | -13% |
#(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 | 1 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 0 | -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 | 6 | 6 |
Other Non-Current Liabilities | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
Total Current Liabilities | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 33 |
Total Liabilities | 1 | 1 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 10 | 36 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 14 |
Other Non-Current Assets | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 |
Total Current Assets | 0 | 0 | 4 | 5 | 4 | 3 | 3 | 3 | 3 | 4 | 22 |
Total Assets | 1 | 1 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 10 | 36 |
#(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 | 0 | -3 | -1 | 0 | 3 | -0 | -0 | 0 | -3 | 15 |
Cash Flow from Investing Activities | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -3 | -13 |
Cash Flow from Financing Activities | -0 | -0 | 3 | 1 | 0 | -3 | 0 | 0 | 0 | 6 | -1 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 2 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
# | 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 | -0.49 | -0.16 | -9.69 | -8.57 |
CEPS(Rs) | -4.46 | 0.47 | 0.01 | -0.64 | 0.26 | -0.65 | -0.48 | -0.49 | -0.16 | -6.53 | -4.11 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.25 | 9.92 | 0.23 | -14.15 |
Core EBITDA Margin(%) | -144.98 | -15.61 | -5.93 | -871.89 | -292.95 | -17.34 | 0 | -245.51 | -74.14 | -135.98 | -4.06 |
EBIT Margin(%) | -112.21 | 4.34 | 1.44 | -291.98 | 341 | -9.21 | 0 | -242.97 | -66.73 | -203.53 | -3.68 |
Pre Tax Margin(%) | -112.21 | 4.34 | 0.98 | -324.93 | 340.6 | -9.22 | 0 | -243.04 | -66.76 | -230.36 | -4.15 |
PAT Margin (%) | -115.65 | 2.56 | 0.13 | -324.93 | 274.59 | -9.22 | 0 | -243.04 | -66.76 | -223.53 | -3.91 |
Cash Profit Margin (%) | -95.61 | 3.03 | 0.13 | -324.93 | 274.59 | -9.22 | 0 | -243.04 | -66.76 | -150.74 | -1.88 |
ROA(%) | -5.87 | 0.44 | 0.06 | -4.17 | 1.92 | -5.57 | -4.36 | -4.64 | -1.6 | -46.54 | -11.49 |
ROE(%) | -6.1 | 0.46 | 0.08 | -5.36 | 2.19 | -5.6 | -4.37 | -4.65 | -1.6 | -190.8 | 0 |
ROCE(%) | -5.92 | 0.78 | 0.84 | -4.38 | 2.47 | -5.59 | -4.37 | -4.65 | -1.6 | -59.52 | -63.69 |
Receivable days | 60.45 | 42.12 | 173.51 | 0 | 0 | 271.12 | 0 | 0 | 0 | 408.81 | 13.75 |
Inventory Days | 741.13 | 219.01 | 0 | 223.62 | 638.11 | 28.24 | 0 | 604.11 | 109.15 | 0 | 0 |
Payable days | 0 | 0.03 | 167.76 | 962.59 | 0 | 0 | 0 | 0 | 0 | 1002.99 | 62.12 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.11 | 88.5 | 0 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.72 | 0.47 | 2.14 | 62.66 | 94.4 | 1.38 | 0 | 49.63 | 43.33 | 9.15 | 0.11 |
EV/Core EBITDA(x) | -1.46 | 9.77 | 148.2 | -21.46 | 27.68 | -15.01 | -20.55 | -20.43 | -64.93 | -7 | -6.73 |
Net Sales Growth(%) | -39.28 | 228.74 | 859.16 | -95.41 | -52.44 | 7400.86 | -100 | 0 | 20.63 | 1688.72 | 4963.4 |
EBIT Growth(%) | 4.5 | 112.72 | 218.64 | -1028.95 | 155.54 | -302.67 | 25.68 | -1.66 | 66.87 | -5355.53 | 8.44 |
PAT Growth(%) | 0.68 | 107.29 | -50.2 | 0 | 140.19 | -351.84 | 25.72 | -1.68 | 66.86 | -5889.07 | 11.5 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.86 | -5889.07 | 11.5 |
Debt/Equity(x) | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 83.48 | -1.4 |
Current Ratio(x) | 8.66 | 14.53 | 4.02 | 4.68 | 118.62 | 436.22 | 367.06 | 272.56 | 302.49 | 3.28 | 0.66 |
Quick Ratio(x) | 1.74 | 5.76 | 4.02 | 4.64 | 116.57 | 402.15 | 349.34 | 268.72 | 302.49 | 3.28 | 0.66 |
Interest Cover(x) | 0 | 0 | 3.14 | -8.86 | 856.32 | -1571.49 | 0 | -3506.53 | -2171.87 | -7.58 | -7.87 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.94 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 62.86 | 62.86 | 62.86 | 62.86 | 62.86 | 62.86 | 62.86 | 62.86 | 62.86 | 62.85 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 37.14 | 37.14 | 37.14 | 37.14 | 37.14 | 37.14 | 37.14 | 37.14 | 37.14 | 37.15 |
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 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 |
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