Market Cap ₹7 Cr.
Stock P/E -2.3
P/B -0.7
Current Price ₹4.6
Book Value ₹ -7
Face Value 10
52W High ₹4.6
Dividend Yield 0%
52W Low ₹ 4.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 2 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 2 | 4 | 4 | 4 | 3 | 0 | 0 | -0 | 0 | 0 |
Operating Profit | -2 | -2 | -1 | -1 | -2 | -0 | 0 | 0 | -0 | -0 |
Interest | 2 | 2 | 2 | 2 | 2 | 2 | 2 | -2 | 0 | -0 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
Profit Before Tax | -5 | -5 | -4 | -4 | -5 | -3 | -3 | 1 | -1 | -0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -5 | -5 | -4 | -4 | -5 | -3 | -3 | 1 | -1 | -0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | -5 | -5 | -4 | -4 | -5 | -3 | -3 | 1 | -1 | -0 |
Adjusted Earnings Per Share | -3.1 | -3.2 | -2.7 | -2.9 | -3.2 | -2.2 | -1.9 | 0.7 | -0.6 | -0.2 |
#(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 237 | 227 | 252 | 283 | 319 | 329 | 332 | 357 | 304 | 113 | 8 | 0 |
Other Income | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 |
Total Income | 238 | 228 | 252 | 284 | 319 | 330 | 332 | 358 | 305 | 114 | 9 | 0 |
Total Expenditure | 223 | 218 | 237 | 268 | 303 | 313 | 316 | 337 | 290 | 135 | 15 | 0 |
Operating Profit | 16 | 10 | 15 | 16 | 17 | 17 | 17 | 20 | 15 | -21 | -6 | 0 |
Interest | 7 | 10 | 10 | 10 | 11 | 9 | 9 | 11 | 11 | 10 | 9 | 0 |
Depreciation | 5 | 5 | 5 | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 |
Exceptional Income / Expenses | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
Profit Before Tax | 3 | -3 | 0 | 2 | 3 | 4 | 4 | 6 | 1 | -34 | -18 | -3 |
Provision for Tax | 2 | -1 | 0 | 0 | 1 | 1 | 1 | 2 | 0 | -3 | 0 | 0 |
Profit After Tax | 1 | -3 | 0 | 1 | 2 | 3 | 3 | 4 | 0 | -31 | -18 | -3 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | 1 | -3 | 0 | 1 | 2 | 3 | 3 | 4 | 0 | -31 | -18 | -3 |
Adjusted Earnings Per Share | 0.7 | -1.9 | 0.1 | 0.8 | 1.3 | 2.1 | 1.8 | 2.6 | 0.3 | -20.9 | -11.9 | -2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -93% | -72% | -52% | -29% |
Operating Profit CAGR | 0% | NAN% | NAN% | NAN% |
PAT CAGR | 0% | NAN% | NAN% | NAN% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 6% | -15% | -30% | -19% |
ROE Average | -171% | -87% | -49% | -21% |
ROCE Average | -10% | -7% | 1% | 6% |
#(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 30 | 27 | 31 | 36 | 38 | 41 | 146 | 203 | 208 | 177 | 159 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 54 | 47 | 37 | 28 | 20 | 16 | 20 | 21 | 17 | 13 | 13 |
Other Non-Current Liabilities | 5 | 4 | 4 | 5 | 4 | 4 | 6 | 7 | 8 | 6 | 6 |
Total Current Liabilities | 78 | 82 | 80 | 82 | 91 | 89 | 87 | 83 | 89 | 104 | 113 |
Total Liabilities | 167 | 161 | 151 | 151 | 152 | 149 | 259 | 314 | 321 | 299 | 292 |
Fixed Assets | 60 | 56 | 51 | 48 | 41 | 37 | 138 | 188 | 185 | 182 | 179 |
Other Non-Current Assets | 7 | 7 | 7 | 2 | 3 | 4 | 5 | 20 | 23 | 27 | 27 |
Total Current Assets | 99 | 98 | 93 | 101 | 109 | 108 | 116 | 106 | 113 | 91 | 86 |
Total Assets | 167 | 161 | 151 | 151 | 152 | 149 | 259 | 314 | 321 | 299 | 292 |
#(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Cash Flow from Operating Activities | 11 | 4 | 8 | 10 | 13 | 21 | 10 | 22 | 8 | 4 | -2 |
Cash Flow from Investing Activities | -4 | 2 | 5 | 4 | 5 | -4 | -3 | -13 | -3 | -1 | 2 |
Cash Flow from Financing Activities | -8 | -2 | -15 | -15 | -18 | -17 | -7 | -9 | -5 | -4 | -0 |
Net Cash Inflow / Outflow | 0 | 4 | -3 | -0 | 0 | -1 | 0 | -0 | 0 | -1 | 0 |
Closing Cash & Cash Equivalent | 0 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
# | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0.74 | -1.86 | 0.09 | 0.79 | 1.28 | 2.1 | 1.81 | 2.56 | 0.3 | -20.94 | -11.93 |
CEPS(Rs) | 4.43 | 1.54 | 3.21 | 3.86 | 3.7 | 5.2 | 4.53 | 4.87 | 2.43 | -18.85 | -9.87 |
DPS(Rs) | 0 | 0 | 0 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 16.36 | 14.68 | 17.62 | 21.85 | 22.91 | 24.84 | 28.65 | 31.12 | 33.89 | 12.94 | 1.01 |
Core EBITDA Margin(%) | 5.98 | 4.09 | 5.7 | 5.32 | 5.03 | 5.01 | 4.91 | 5.54 | 4.74 | -19.28 | -84.66 |
EBIT Margin(%) | 4.35 | 2.79 | 4.14 | 4.2 | 4.25 | 3.87 | 3.87 | 4.73 | 3.9 | -21.18 | -114.45 |
Pre Tax Margin(%) | 1.24 | -1.51 | 0.1 | 0.57 | 0.95 | 1.27 | 1.08 | 1.72 | 0.18 | -29.99 | -222.84 |
PAT Margin (%) | 0.46 | -1.2 | 0.05 | 0.51 | 0.67 | 1.02 | 0.88 | 1.05 | 0.14 | -27.16 | -222.84 |
Cash Profit Margin (%) | 2.73 | 0.99 | 1.86 | 1.99 | 1.69 | 2.31 | 1.99 | 1.99 | 1.17 | -24.45 | -184.37 |
ROA(%) | 0.68 | -1.66 | 0.08 | 0.95 | 1.42 | 2.22 | 1.43 | 1.3 | 0.14 | -9.92 | -5.93 |
ROE(%) | 4.65 | -12 | 0.54 | 5 | 6.58 | 9.6 | 7.48 | 8.57 | 0.91 | -89.42 | -171.04 |
ROCE(%) | 9.06 | 5.41 | 8.75 | 9.99 | 11.72 | 11.64 | 12.05 | 15.31 | 10.17 | -22.51 | -10.13 |
Receivable days | 50.06 | 55.38 | 55.37 | 50.2 | 39.82 | 39.71 | 42.14 | 38.84 | 45.09 | 157.07 | 2718.97 |
Inventory Days | 75.41 | 84.21 | 63.27 | 55.63 | 62.65 | 63.86 | 61.99 | 55.78 | 63.51 | 92.02 | 124.07 |
Payable days | 69.07 | 73.75 | 52.1 | 35.8 | 35.82 | 40.48 | 44.14 | 38.34 | 40.37 | 100.1 | 8403.18 |
PER(x) | 52.15 | 0 | 229.45 | 38.19 | 111.22 | 53.47 | 39.86 | 61.87 | 119.66 | 0 | 0 |
Price/Book(x) | 2.36 | 0 | 1.13 | 1.38 | 6.21 | 4.52 | 2.51 | 5.09 | 1.04 | 0.46 | 7.23 |
Dividend Yield(%) | 0 | 0 | 0 | 0.3 | 0.07 | 0.09 | 0.14 | 0.06 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.62 | 0.43 | 0.48 | 0.46 | 0.89 | 0.71 | 0.51 | 0.84 | 0.4 | 0.73 | 11.8 |
EV/Core EBITDA(x) | 9.32 | 9.55 | 8.01 | 8.07 | 16.96 | 13.72 | 10.22 | 14.73 | 8.04 | -3.98 | -15.52 |
Net Sales Growth(%) | 26.67 | -4.1 | 10.82 | 12.37 | 12.69 | 3.31 | 0.81 | 7.64 | -14.88 | -62.71 | -93.06 |
EBIT Growth(%) | 74.73 | -38.61 | 64.75 | 13.85 | 14.22 | -6.12 | 1 | 31.42 | -29.78 | -302.54 | 62.48 |
PAT Growth(%) | 148.45 | -351.9 | 104.65 | 1040.89 | 49.27 | 55.64 | -12.75 | 27.97 | -88.39 | -7198.73 | 43.04 |
EPS Growth(%) | 148.45 | -351.9 | 104.65 | 815.52 | 61.38 | 64.11 | -13.93 | 41.75 | -88.48 | -7197.69 | 43.04 |
Debt/Equity(x) | 3.25 | 3.9 | 3.14 | 2.41 | 2.09 | 1.71 | 1.56 | 1.5 | 1.4 | 3.93 | 55.61 |
Current Ratio(x) | 1.28 | 1.18 | 1.16 | 1.23 | 1.2 | 1.23 | 1.33 | 1.28 | 1.27 | 0.88 | 0.76 |
Quick Ratio(x) | 0.58 | 0.57 | 0.71 | 0.62 | 0.55 | 0.6 | 0.68 | 0.65 | 0.67 | 0.84 | 0.75 |
Interest Cover(x) | 1.4 | 0.65 | 1.02 | 1.16 | 1.29 | 1.49 | 1.39 | 1.57 | 1.05 | -2.4 | -1.06 |
Total Debt/Mcap(x) | 1.55 | 0 | 3.11 | 1.9 | 0.37 | 0.41 | 0.62 | 0.3 | 1.34 | 8.53 | 7.69 |
# | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 42.42 | 42.42 | 42.42 | 42.42 | 42.42 | 42.42 | 42.42 | 42.42 | 42.42 | 42.42 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.31 | 0.31 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 57.27 | 57.27 | 57.57 | 57.58 | 57.58 | 57.58 | 57.58 | 57.58 | 57.58 | 57.58 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.84 | 0.84 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 |
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