Market Cap ₹56 Cr.
Stock P/E 3.7
P/B -3.5
Current Price ₹0.8
Book Value ₹ -0.2
Face Value 1
52W High ₹1.1
Dividend Yield 0%
52W Low ₹ 0.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2019 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 2 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 2 | 0 |
Total Expenditure | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -2 | -0 | -0 | -0 | -0 | -0 | -0 | 6 | 2 | -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 | -6 | 0 | 0 | 0 | 8 | 0 | -0 | 0 |
Profit Before Tax | -1 | -0 | -7 | -0 | -0 | -0 | 8 | 6 | 2 | -0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -1 | -0 | -7 | -0 | -0 | -0 | 8 | 6 | 2 | -0 |
Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | -0 | -7 | -0 | -0 | -0 | 8 | 6 | 2 | -0 |
Adjusted Earnings Per Share | -0 | -0 | -0.1 | -0 | -0 | -0 | 0.1 | 0.1 | 0 | -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 | 31 | 18 | 47 | 210 | 32 | 8 | 9 | 17 | 0 | 8 |
Other Income | 0 | 0 | 2 | 2 | 1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 33 | 20 | 48 | 213 | 32 | 8 | 9 | 17 | 0 | 8 |
Total Expenditure | 0 | 0 | 22 | 8 | 42 | 284 | 50 | 16 | 8 | 13 | 0 | 0 |
Operating Profit | 0 | 0 | 11 | 12 | 6 | -70 | -18 | -7 | 1 | 4 | -0 | 8 |
Interest | 0 | 0 | 10 | 10 | 5 | 5 | 2 | 1 | 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 | -6 | 8 | 8 |
Profit Before Tax | 0 | 0 | 2 | 2 | 1 | -75 | -20 | -8 | 0 | -2 | 8 | 16 |
Provision for Tax | 0 | 0 | 1 | 1 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 1 | 1 | 1 | -75 | -20 | -8 | 0 | -2 | 8 | 16 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 1 | 1 | 1 | -75 | -20 | -8 | 0 | -2 | 8 | 16 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | -1.1 | -0.3 | -0.1 | 0 | -0 | 0.1 | 0.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -100% | -100% | -100% | 0% |
Operating Profit CAGR | -100% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 158% | 61% | 33% | -25% |
ROE Average | 0% | 0% | 0% | -18% |
ROCE Average | 324% | 100% | 45% | 33% |
#(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 | -0 | -0 | 73 | 75 | 74 | -1 | -22 | -30 | -29 | -31 | -23 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 11 | 85 | 75 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 92 | 4 | 30 | 74 | 64 | 50 | 51 | 42 | 34 |
Total Liabilities | 0 | 0 | 176 | 164 | 179 | 73 | 43 | 21 | 22 | 10 | 10 |
Fixed Assets | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 40 | 46 | 41 | 25 | 6 | 6 | 6 | 0 | 0 |
Total Current Assets | 0 | 0 | 136 | 117 | 138 | 48 | 36 | 15 | 16 | 10 | 10 |
Total Assets | 0 | 0 | 176 | 164 | 179 | 73 | 43 | 21 | 22 | 10 | 10 |
#(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 | 1 | -2 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | -0 | -121 | 20 | 3 | 23 | 14 | 10 | -0 | 8 | 8 |
Cash Flow from Investing Activities | 0 | 0 | -36 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 157 | -21 | -6 | -22 | -14 | -10 | 0 | -8 | -8 |
Net Cash Inflow / Outflow | 0 | 0 | 0 | 1 | -2 | 2 | 0 | -0 | 0 | 0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | -2 | 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) | 0.03 | 0 | 0.01 | 0.02 | 0.01 | -1.07 | -0.29 | -0.11 | 0.01 | -0.03 | 0.11 |
CEPS(Rs) | 0.03 | 0 | 0.02 | 0.02 | 0.01 | -1.07 | -0.29 | -0.11 | 0.01 | -0.03 | 0.11 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -1.69 | -1.69 | 1.01 | 1.03 | 1.06 | -0.02 | -0.31 | -0.42 | -0.41 | -0.45 | -0.33 |
Core EBITDA Margin(%) | 0 | 0 | 29.42 | 55.53 | 11.55 | -34.81 | -58.43 | -92.05 | 6.39 | 24.77 | 0 |
EBIT Margin(%) | 0 | 0 | 36.71 | 66.02 | 13.21 | -33.44 | -58.38 | -92.79 | 6.18 | -12.95 | 0 |
Pre Tax Margin(%) | 0 | 0 | 5.08 | 11.84 | 1.82 | -35.83 | -64.32 | -99.32 | 5.43 | -13.18 | 0 |
PAT Margin (%) | 0 | 0 | 3.33 | 7.6 | 1.34 | -35.87 | -64.32 | -98.73 | 5.39 | -13.2 | 0 |
Cash Profit Margin (%) | 0 | 0 | 3.57 | 7.98 | 1.87 | -35.82 | -64.12 | -98.2 | 5.72 | -13.09 | 0 |
ROA(%) | 57.83 | 3.57 | 1.16 | 0.82 | 0.37 | -59.84 | -35.15 | -25.09 | 2.2 | -14.15 | 76.23 |
ROE(%) | 0 | 0 | 3.01 | 1.95 | 0.86 | -206.34 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | 169.94 | 5.76 | 13.28 | 7.32 | 3.9 | -64.48 | -41.18 | -34.27 | 4.09 | -27.84 | 324.27 |
Receivable days | 0 | 0 | 1.05 | 94.86 | 76.88 | 13.67 | 31.09 | 1.77 | 9.17 | 4.73 | 0 |
Inventory Days | 0 | 0 | 1257.45 | 2106.78 | 906.42 | 147.17 | 395.91 | 951.68 | 602.93 | 261.6 | 0 |
Payable days | 0 | 0 | 76.58 | 124.08 | 30.28 | 7.39 | 56.86 | 207.22 | 349.36 | 219.69 | 0 |
PER(x) | 814.37 | 6068.04 | 1116.44 | 1328.28 | 1633.33 | 0 | 0 | 0 | 28.36 | 0 | 2.06 |
Price/Book(x) | -14.59 | -9.46 | 16.2 | 25.63 | 13.91 | -133.49 | -0.62 | -0.45 | -0.46 | -0.74 | -0.69 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 40.51 | 105.84 | 23.78 | 1.02 | 2.07 | 6.89 | 6.36 | 3.3 | 0 |
EV/Core EBITDA(x) | 697.22 | 5470.92 | 109.65 | 159.41 | 173.06 | -3.06 | -3.57 | -7.55 | 97.58 | 13.27 | -280.01 |
Net Sales Growth(%) | 0 | 0 | 0 | -40.47 | 157.5 | 346.47 | -84.94 | -74.41 | 8.58 | 95.98 | -100 |
EBIT Growth(%) | 188.14 | -91.45 | 0 | 7.07 | -48.46 | -1229.78 | 73.71 | 59.32 | 107.23 | -510.41 | 452.91 |
PAT Growth(%) | 170.52 | -91.31 | 0 | 35.93 | -54.6 | 0 | 73 | 60.71 | 105.93 | -580.01 | 444.92 |
EPS Growth(%) | 170.52 | -91.31 | 453.71 | 35.62 | -54.55 | 0 | 73 | 60.72 | 105.89 | -583.58 | 444.75 |
Debt/Equity(x) | -1.26 | -1.39 | 1.32 | 1.14 | 1.14 | -51.85 | -2.43 | -1.44 | -1.47 | -1.08 | -1.1 |
Current Ratio(x) | 0.3 | 0.28 | 1.48 | 31.55 | 4.63 | 0.65 | 0.57 | 0.3 | 0.31 | 0.25 | 0.3 |
Quick Ratio(x) | 0.3 | 0.28 | 0.33 | 3.18 | 0.31 | 0.1 | 0.14 | 0.01 | 0.02 | 0 | 0 |
Interest Cover(x) | 0 | 0 | 1.16 | 1.22 | 1.16 | -14.01 | -9.83 | -14.21 | 8.2 | -55.14 | 388.2 |
Total Debt/Mcap(x) | 0.01 | 0.02 | 0.08 | 0.05 | 0.08 | 0.39 | 3.92 | 3.18 | 3.19 | 1.45 | 1.6 |
# | Sep 2019 | Dec 2019 | Mar 2020 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 25.22 | 25.22 | 25.22 | 25.22 | 25.22 | 25.22 | 25.22 | 25.22 | 25.22 | 25.22 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 74.78 | 74.78 | 74.78 | 74.78 | 74.78 | 74.78 | 74.78 | 74.78 | 74.78 | 74.78 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2019 | Dec 2019 | Mar 2020 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 17.73 | 17.73 | 17.73 | 17.73 | 17.73 | 17.73 | 17.73 | 17.73 | 17.73 | 17.73 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 52.58 | 52.58 | 52.58 | 52.58 | 52.59 | 52.58 | 52.58 | 52.58 | 52.58 | 52.58 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 70.31 | 70.31 | 70.31 | 70.31 | 70.32 | 70.31 | 70.31 | 70.31 | 70.31 | 70.31 |
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