Market Cap ₹7 Cr.
Stock P/E 72.9
P/B 1.5
Current Price ₹23
Book Value ₹ 15
Face Value 10
52W High ₹33
Dividend Yield 0%
52W Low ₹ 7.4
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5 | 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 | -5 | -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 | -5 | -0 | 0 | -0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -5 | -0 | 0 | -0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | -0.1 | -0 | -0.1 | -14.2 | -0.1 | 0.2 | -0 | 0.1 | 0.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Total Expenditure | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 1 | 0 |
Operating Profit | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -5 | -5 | 0 | 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 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | -0 | -0 | -0 | -3 | 0 | -0 | -0 | -5 | -5 | 0 | 0 |
Provision for Tax | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Profit After Tax | -0 | -0 | -0 | -0 | -3 | 0 | -0 | -0 | -5 | -5 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -0 | -3 | 0 | -0 | -0 | -5 | -5 | 0 | 0 |
Adjusted Earnings Per Share | -0.7 | -1 | -0.2 | -0 | -9.1 | 0.3 | -0.4 | -0.2 | -15.5 | -14.4 | 0.1 | 0.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 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 | 72% | 60% | 4% | -7% |
ROE Average | 1% | -36% | -22% | -12% |
ROCE Average | 0% | -32% | -20% | -11% |
#(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 | 6 | 19 | 19 | 19 | 15 | 15 | 15 | 15 | 10 | 6 | 6 |
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 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 |
Total Liabilities | 10 | 19 | 19 | 19 | 16 | 16 | 16 | 16 | 11 | 6 | 6 |
Fixed Assets | 0 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 5 | 0 | 0 |
Other Non-Current Assets | 3 | 3 | 3 | 3 | 7 | 7 | 7 | 7 | 6 | 0 | 0 |
Total Current Assets | 7 | 6 | 6 | 6 | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
Total Assets | 10 | 19 | 19 | 19 | 16 | 16 | 16 | 16 | 11 | 6 | 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 | -0 | -3 | -0 | -0 | -0 | -0 | -0 | 0 |
Cash Flow from Investing Activities | 1 | -13 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | -0 |
Cash Flow from Financing Activities | 0 | 13 | 0 | 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) | -0.7 | -1.02 | -0.18 | -0.04 | -9.1 | 0.25 | -0.38 | -0.25 | -15.47 | -14.42 | 0.1 |
CEPS(Rs) | -0.6 | -0.97 | 0.01 | 0.13 | -8.87 | 0.27 | -0.37 | -0.25 | -15.47 | -14.42 | 0.12 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 21.64 | 42.53 | 42.36 | 42.31 | 44.95 | 45.2 | 44.83 | 44.58 | 29.11 | 14.69 | 14.79 |
Core EBITDA Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.19 |
EBIT Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.3 |
Pre Tax Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.67 |
PAT Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.28 |
Cash Profit Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.16 |
ROA(%) | -2.25 | -3.06 | -0.41 | -0.1 | -16.79 | 0.51 | -0.76 | -0.5 | -37.44 | -54.31 | 0.51 |
ROE(%) | -3.17 | -3.63 | -0.41 | -0.1 | -17.71 | 0.56 | -0.83 | -0.55 | -41.98 | -65.83 | 0.68 |
ROCE(%) | -5.87 | -3.11 | -0.4 | -0.11 | -17.17 | 0.53 | -0.66 | -0.52 | -38.94 | -58.08 | 0.46 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.37 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.52 |
Payable days | 5615.34 | 0 | 4911.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 100.51 | 0 | 0 | 0 | 0 | 124 |
Price/Book(x) | 2.96 | 0.98 | 0.71 | 1.13 | 0.95 | 0.56 | 0 | 0.4 | 0.19 | 0.82 | 0.84 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.11 |
EV/Core EBITDA(x) | -48.53 | -42.89 | 2364.63 | 382.98 | 2584.6 | 102.85 | -42.06 | -84.55 | -0.55 | -1.04 | 156.41 |
Net Sales Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBIT Growth(%) | -497.31 | 6.58 | 83.39 | 72.24 | 0 | 102.79 | -223.71 | 21.34 | -6164.96 | 6.79 | 100.57 |
PAT Growth(%) | -260.01 | -130.71 | 82.76 | 76.44 | 0 | 102.79 | -247.93 | 34.02 | -6147.43 | 6.79 | 100.7 |
EPS Growth(%) | -260.01 | -46.54 | 82.76 | 76.44 | 0 | 102.79 | -247.89 | 34.01 | -6147.17 | 6.79 | 100.7 |
Debt/Equity(x) | 0.66 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 |
Current Ratio(x) | 1.54 | 12.05 | 11.7 | 12.21 | 0.41 | 0.37 | 0.17 | 0.16 | 0.15 | 10.62 | 8.72 |
Quick Ratio(x) | 1.53 | 11.95 | 11.67 | 12.17 | 0.41 | 0.37 | 0.17 | 0.16 | 0.15 | 10.62 | 8.74 |
Interest Cover(x) | -100.52 | -332.94 | -4437.61 | -1739.22 | -4654.69 | 4550.04 | 0 | -356.44 | 0 | 0 | 2.64 |
Total Debt/Mcap(x) | 0.22 | 0 | 0 | 0.01 | 0.01 | 0.02 | 0 | 0.02 | 0.08 | 0.04 | 0.04 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 50.37 | 50.37 | 50.37 | 50.37 | 50.37 | 50.37 | 50.37 | 50.37 | 50.37 | 50.37 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 49.63 | 49.63 | 49.63 | 49.63 | 49.63 | 49.63 | 49.63 | 49.63 | 49.63 | 49.63 |
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 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
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