Market Cap ₹104 Cr.
Stock P/E 0.0
P/B 1.2
Current Price ₹56.9
Book Value ₹ 49.2
Face Value 10
52W High ₹97
Dividend Yield 0%
52W Low ₹ 46.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) |
---|
Net Sales |
Other Income |
Total Income |
Total Expenditure |
Operating Profit |
Interest |
Depreciation |
Exceptional Income / Expenses |
Profit Before Tax |
Provision for Tax |
Profit After Tax |
Adjustments |
Profit After Adjustments |
Adjusted Earnings Per Share |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|
Net Sales | 169 | 147 | 130 | 137 | 136 | 192 | |
Other Income | 3 | 2 | 7 | 0 | 7 | 6 | |
Total Income | 172 | 149 | 136 | 138 | 143 | 198 | |
Total Expenditure | 152 | 127 | 119 | 120 | 126 | 179 | |
Operating Profit | 20 | 21 | 17 | 18 | 17 | 19 | |
Interest | 8 | 6 | 5 | 4 | 4 | 4 | |
Depreciation | 5 | 5 | 5 | 5 | 5 | 4 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit Before Tax | 7 | 10 | 8 | 8 | 9 | 11 | |
Provision for Tax | 2 | 3 | 1 | 2 | 3 | 4 | |
Profit After Tax | 5 | 7 | 7 | 6 | 6 | 7 | |
Adjustments | -0 | 0 | 0 | -0 | -0 | 0 | |
Profit After Adjustments | 5 | 7 | 7 | 6 | 6 | 7 | |
Adjusted Earnings Per Share | 2.7 | 4 | 3.6 | 3.2 | 3.1 | 3.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 41% | 14% | 3% | 0% |
Operating Profit CAGR | 12% | 4% | -1% | 0% |
PAT CAGR | 17% | 0% | 7% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -8% | 15% | 19% | NA% |
ROE Average | 8% | 8% | 9% | 9% |
ROCE Average | 12% | 11% | 12% | 12% |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Shareholder's Funds | 58 | 66 | 72 | 78 | 83 | 90 |
Minority's Interest | 0 | 0 | 0 | 0 | 1 | 0 |
Borrowings | 27 | 19 | 13 | 12 | 5 | 8 |
Other Non-Current Liabilities | 3 | 4 | 3 | 4 | 4 | 5 |
Total Current Liabilities | 49 | 45 | 45 | 53 | 64 | 36 |
Total Liabilities | 138 | 133 | 134 | 147 | 157 | 138 |
Fixed Assets | 65 | 64 | 61 | 65 | 53 | 49 |
Other Non-Current Assets | 3 | 2 | 3 | 4 | 4 | 3 |
Total Current Assets | 70 | 67 | 70 | 78 | 100 | 86 |
Total Assets | 138 | 133 | 134 | 147 | 157 | 138 |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 2 | 1 | 1 | 1 | 1 |
Cash Flow from Operating Activities | 3 | 14 | 16 | 10 | -5 | 22 |
Cash Flow from Investing Activities | -6 | -4 | -2 | -8 | 8 | -3 |
Cash Flow from Financing Activities | 5 | -12 | -14 | -3 | -3 | -20 |
Net Cash Inflow / Outflow | 2 | -2 | 1 | -0 | 0 | -1 |
Closing Cash & Cash Equivalent | 2 | 1 | 1 | 1 | 1 | 0 |
# | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 2.74 | 4.02 | 3.58 | 3.25 | 3.15 | 3.72 |
CEPS(Rs) | 5.33 | 6.8 | 6.37 | 6.39 | 6.22 | 6.07 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 31.79 | 36.1 | 39.57 | 42.53 | 45.68 | 49.19 |
Core EBITDA Margin(%) | 9.31 | 13.51 | 8.38 | 12.8 | 7.86 | 6.62 |
EBIT Margin(%) | 8.15 | 11.13 | 9.51 | 9.15 | 8.95 | 7.69 |
Pre Tax Margin(%) | 3.92 | 6.78 | 5.96 | 6.02 | 6.38 | 5.53 |
PAT Margin (%) | 2.73 | 4.97 | 5.03 | 4.49 | 4.45 | 3.53 |
Cash Profit Margin (%) | 5.28 | 8.42 | 8.95 | 8.48 | 8.32 | 5.76 |
ROA(%) | 3.65 | 5.4 | 4.89 | 4.41 | 3.99 | 4.59 |
ROE(%) | 8.66 | 11.83 | 9.46 | 8.25 | 7.54 | 7.84 |
ROCE(%) | 13.81 | 14.56 | 10.67 | 10.7 | 9.85 | 12.07 |
Receivable days | 72.35 | 77.62 | 66.83 | 59.29 | 85.8 | 72.21 |
Inventory Days | 27.59 | 40.48 | 60.34 | 72.07 | 76.86 | 49.62 |
Payable days | 29.68 | 25.61 | 22.81 | 34.4 | 39.16 | 22.14 |
PER(x) | 25.09 | 8.46 | 3.18 | 7.44 | 8.78 | 13.59 |
Price/Book(x) | 2.16 | 0.94 | 0.29 | 0.57 | 0.61 | 1.03 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.03 | 0.76 | 0.48 | 0.63 | 0.68 | 0.62 |
EV/Core EBITDA(x) | 8.81 | 5.23 | 3.54 | 4.77 | 5.32 | 6.3 |
Net Sales Growth(%) | 0 | -12.85 | -12.01 | 6.05 | -0.83 | 40.83 |
EBIT Growth(%) | 0 | 9.45 | -24.8 | 1.97 | -2.94 | 20.97 |
PAT Growth(%) | 0 | 45.84 | -10.85 | -5.34 | -1.83 | 11.81 |
EPS Growth(%) | 0 | 46.7 | -10.89 | -9.34 | -2.98 | 18.13 |
Debt/Equity(x) | 0.87 | 0.78 | 0.58 | 0.56 | 0.53 | 0.31 |
Current Ratio(x) | 1.42 | 1.5 | 1.54 | 1.47 | 1.57 | 2.43 |
Quick Ratio(x) | 1.14 | 1.08 | 1.01 | 0.9 | 1.15 | 1.73 |
Interest Cover(x) | 1.93 | 2.56 | 2.67 | 2.93 | 3.48 | 3.56 |
Total Debt/Mcap(x) | 0.4 | 0.82 | 2.03 | 0.98 | 0.87 | 0.3 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 62.3 | 62.3 | 62.33 | 62.33 | 62.33 | 62.33 | 62.33 | 63.28 | 63.28 | 63.28 |
FII | 1.86 | 1.86 | 1.76 | 1.58 | 1.25 | 1.22 | 0.05 | 0.05 | 0.05 | 0.05 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 35.85 | 35.85 | 35.91 | 36.09 | 36.42 | 36.45 | 37.62 | 36.67 | 36.67 | 36.67 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.15 | 1.15 | 1.15 |
FII | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.65 | 0.65 | 0.65 | 0.66 | 0.66 | 0.66 | 0.69 | 0.67 | 0.67 | 0.67 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 |
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