Market Cap ₹7 Cr.
Stock P/E 23.2
P/B 13.4
Current Price ₹12.4
Book Value ₹ 0.9
Face Value 10
52W High ₹17.5
Dividend Yield 0%
52W Low ₹ 8.1
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 | 2 | 0 | 1 | 0 | 0 | 1 | 0 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 2 | 0 | 1 | 0 | 0 | 1 | 0 | 1 |
Total Expenditure | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 1 |
Operating Profit | 0 | 0 | 1 | -1 | 0 | -0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 1 | -1 | 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 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.2 | 0.4 | 0.7 | -0.8 | 0.5 | -0.3 | 0.3 | 0 | 0.1 | 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 | 1 | 2 | 2 | 4 | 2 | 2 | 2 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 4 | 2 | 2 | 2 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 4 | 2 | 1 | 2 |
Operating Profit | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -5 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -5 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -5 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0.3 | 0.1 | -0.4 | -0.6 | -0.2 | -9.7 | 0.3 | 0.5 | 0.3 | 0.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 15% | 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 | 21% | 58% | 1% | NA% |
ROE Average | 64% | 282% | 124% | 56% |
ROCE Average | 86% | 378% | 184% | 84% |
#(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 | 5 | 6 | 6 | 6 | 5 | 5 | 5 | -0 | -0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 |
Total Liabilities | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 0 | 1 | 2 | 1 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 0 | 0 | 0 | 0 |
Total Current Assets | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 2 | 1 |
Total Assets | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 0 | 1 | 2 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 1 |
Cash Flow from Investing Activities | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 1 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
# | 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 | 0.27 | 0.09 | -0.35 | -0.6 | -0.2 | -9.68 | 0.28 | 0.53 | 0.31 |
CEPS(Rs) | 0.03 | 0.12 | 0.27 | 0.09 | -0.35 | -0.59 | -0.2 | -9.67 | 0.29 | 0.54 | 0.31 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 10.21 | 10.3 | 10 | 9.4 | 9.2 | -0.48 | -0.2 | 0.33 | 0.65 |
Core EBITDA Margin(%) | 79.45 | 92.46 | 50 | 24.63 | -59.48 | -38.96 | -8.42 | 4.22 | 4.4 | 15.41 | 14.03 |
EBIT Margin(%) | 4.06 | 80.62 | 49.4 | 23.84 | -60.35 | -32.76 | -4.98 | -304.85 | 4.55 | 16.25 | 14.82 |
Pre Tax Margin(%) | 4.06 | 80.62 | 49.28 | 21.8 | -62.39 | -32.79 | -5.03 | -304.85 | 4.55 | 16.21 | 14.73 |
PAT Margin (%) | 0.64 | 53.65 | 33.98 | 14.88 | -63.2 | -33.33 | -5.21 | -305.79 | 4.11 | 12.12 | 10.99 |
Cash Profit Margin (%) | 76.03 | 73.56 | 34.59 | 15.67 | -62.34 | -33.06 | -5.09 | -305.64 | 4.18 | 12.23 | 11.08 |
ROA(%) | 0 | 0.86 | 2.6 | 0.85 | -3.29 | -5.68 | -2.02 | -186.36 | 27.43 | 19.9 | 11.78 |
ROE(%) | 0 | 0.87 | 2.64 | 0.87 | -3.47 | -6.14 | -2.19 | -221.96 | 0 | 781.39 | 63.79 |
ROCE(%) | 0.02 | 1.3 | 3.84 | 1.39 | -3.2 | -5.75 | -1.99 | -209.8 | 0 | 1048.04 | 86.02 |
Receivable days | 0 | 328.5 | 111.57 | 228.94 | 280.7 | 62.83 | 11.99 | 0 | 11.8 | 0 | 10.18 |
Inventory Days | 0 | 0 | 0 | 29.18 | 81.44 | 28.29 | 3.78 | 0 | 0 | 64.88 | 58.35 |
Payable days | 0 | 0 | 0 | 44.02 | 124.73 | 70.01 | 33.79 | 154.48 | 260.42 | 0 | 940.03 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.26 | 14.22 | 27.72 |
Price/Book(x) | 0 | 0 | 0 | 0 | 5.03 | 6.01 | 1.7 | -26.95 | -17.49 | 22.64 | 13.41 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 232.84 | 61.47 | 12.57 | 16.61 | 90.82 | 31.84 | 4.09 | 4.06 | 0.45 | 1.68 | 2.63 |
EV/Core EBITDA(x) | 293.08 | 61.15 | 25.14 | 67.43 | -152.68 | -98.01 | -84.24 | 95.62 | 9.63 | 10.25 | 17.63 |
Net Sales Growth(%) | 9.56 | 278.72 | 385.96 | -23.79 | -7.58 | 221.19 | 118.6 | -19.03 | 116.2 | -36.04 | -35.15 |
EBIT Growth(%) | 83.99 | 7413.87 | 197.76 | -63.22 | -333.92 | -74.35 | 66.75 | -4854.45 | 103.23 | 128.23 | -40.86 |
PAT Growth(%) | 515.51 | 0 | 207.81 | -66.63 | -492.56 | -69.38 | 65.83 | -4652.19 | 102.91 | 88.44 | -41.18 |
EPS Growth(%) | 0 | 0 | 0 | -66.63 | -492.56 | -69.37 | 65.82 | -4651.2 | 102.91 | 88.45 | -41.17 |
Debt/Equity(x) | 0 | 0 | 0 | 0.02 | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 0.02 | 2.64 | 2.54 | 9.49 | 1.13 | 0.42 | 0.23 | 0.3 | 0.78 | 0.99 | 1.57 |
Quick Ratio(x) | 0.02 | 2.64 | 2.54 | 8.84 | 0.89 | 0.32 | 0.22 | 0.3 | 0.78 | 0.75 | 1.44 |
Interest Cover(x) | 0 | 0 | 405.09 | 11.66 | -29.47 | -1086.51 | -111.72 | 0 | 1218.14 | 350.47 | 168.6 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.03 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 81.27 | 81.27 | 81.27 | 81.27 | 81.27 | 81.27 | 81.27 | 81.27 | 81.27 | 81.27 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 |
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