Market Cap ₹48 Cr.
Stock P/E
P/B 0.7
Current Price ₹34.5
Book Value ₹ 50
Face Value 10
52W High ₹57.7
Dividend Yield 0%
52W Low ₹ 27
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 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|
Net Sales | 20 | 21 | 20 | 30 | 24 | |
Other Income | 0 | 0 | 1 | 0 | 3 | |
Total Income | 20 | 21 | 21 | 30 | 28 | |
Total Expenditure | 12 | 14 | 11 | 20 | 17 | |
Operating Profit | 8 | 8 | 10 | 10 | 10 | |
Interest | 5 | 4 | 3 | 3 | 2 | |
Depreciation | 3 | 3 | 3 | 3 | 3 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | |
Profit Before Tax | 0 | 1 | 3 | 5 | 5 | |
Provision for Tax | 0 | 0 | 1 | 2 | 1 | |
Profit After Tax | 0 | 1 | 2 | 3 | 4 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 0 | 1 | 2 | 3 | 4 | |
Adjusted Earnings Per Share | 0 | 0 | 2.3 | 1.9 | 2.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -20% | 5% | 0% | 0% |
Operating Profit CAGR | 0% | 8% | 0% | 0% |
PAT CAGR | 33% | 59% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -18% | NA% | NA% | NA% |
ROE Average | 5% | 10% | 8% | 8% |
ROCE Average | 9% | 11% | 11% | 11% |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|
Shareholder's Funds | 10 | 11 | 13 | 66 | 69 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 |
Borrowings | 32 | 34 | 14 | 9 | 5 |
Other Non-Current Liabilities | -0 | -0 | -0 | -0 | 0 |
Total Current Liabilities | 1 | -0 | 26 | 13 | 10 |
Total Liabilities | 43 | 45 | 53 | 88 | 84 |
Fixed Assets | 23 | 20 | 20 | 20 | 21 |
Other Non-Current Assets | 1 | 1 | 11 | 42 | 42 |
Total Current Assets | 19 | 24 | 23 | 25 | 21 |
Total Assets | 43 | 45 | 53 | 88 | 84 |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 4 | 7 | 7 | 8 |
Cash Flow from Operating Activities | 9 | 5 | 4 | 8 | 14 |
Cash Flow from Investing Activities | 1 | -0 | -3 | -36 | -3 |
Cash Flow from Financing Activities | -6 | -2 | -1 | 29 | -11 |
Net Cash Inflow / Outflow | 4 | 3 | -0 | 1 | 0 |
Closing Cash & Cash Equivalent | 4 | 7 | 7 | 8 | 8 |
# | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 2.33 | 1.92 | 2.55 |
CEPS(Rs) | 3.49 | 3.94 | 5.54 | 3.81 | 4.78 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 13.47 | 47.41 | 49.96 |
Core EBITDA Margin(%) | 39.1 | 35.67 | 43.61 | 31.74 | 28.04 |
EBIT Margin(%) | 24.8 | 20.82 | 33.19 | 24.23 | 28.99 |
Pre Tax Margin(%) | 1.11 | 3.34 | 16.21 | 15.24 | 19.83 |
PAT Margin (%) | 1.11 | 3.34 | 11.3 | 8.98 | 14.59 |
Cash Profit Margin (%) | 17.24 | 18.23 | 26.93 | 17.85 | 27.35 |
ROA(%) | 0.52 | 1.63 | 4.68 | 3.76 | 4.12 |
ROE(%) | 2.17 | 6.7 | 18.9 | 6.72 | 5.23 |
ROCE(%) | 11.71 | 10.15 | 13.98 | 10.52 | 8.5 |
Receivable days | 102.1 | 94.15 | 97.3 | 66.41 | 85.65 |
Inventory Days | 1.38 | 1.38 | 1.72 | 1.98 | 4.37 |
Payable days | 116.21 | 26.19 | 91.4 | 144.01 | 227.03 |
PER(x) | 0 | 0 | 0 | 17.33 | 13.29 |
Price/Book(x) | 0 | 0 | 0 | 0.7 | 0.68 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.88 | 1.72 | 1.99 | 1.93 | 2.04 |
EV/Core EBITDA(x) | 4.59 | 4.82 | 4.09 | 5.84 | 4.89 |
Net Sales Growth(%) | 0 | 6.71 | -4.81 | 45.55 | -18.19 |
EBIT Growth(%) | 0 | -10.42 | 51.76 | 6.23 | -2.09 |
PAT Growth(%) | 0 | 219.73 | 222.21 | 15.65 | 32.92 |
EPS Growth(%) | 0 | 0 | 222.21 | -17.63 | 32.92 |
Debt/Equity(x) | 3.12 | 3.11 | 2.85 | 0.29 | 0.16 |
Current Ratio(x) | 33.07 | -142.02 | 0.88 | 1.98 | 2.19 |
Quick Ratio(x) | 32.94 | -141.52 | 0.87 | 1.96 | 2.15 |
Interest Cover(x) | 1.05 | 1.19 | 1.95 | 2.7 | 3.16 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0.42 | 0.23 |
# | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|
Promoter | 71.22 | 71.22 | 71.22 | 62.79 | 57.04 |
FII | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 |
Public | 28.78 | 28.78 | 28.78 | 37.21 | 42.96 |
Others | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 |
# | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|
Promoter | 0.99 | 0.99 | 0.99 | 0.87 | 0.79 |
FII | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 |
Public | 0.4 | 0.4 | 0.4 | 0.52 | 0.6 |
Others | 0 | 0 | 0 | 0 | 0 |
Total | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 |
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