Market Cap ₹25 Cr.
Stock P/E
P/B 7.9
Current Price ₹580.2
Book Value ₹ 73.2
Face Value 10
52W High ₹580.2
Dividend Yield 0%
52W Low ₹ 0
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 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 1 | 2 | |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Income | 0 | 0 | 0 | 0 | 1 | 2 | |
Total Expenditure | 0 | 0 | 0 | 0 | 1 | 2 | |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit Before Tax | -0 | -0 | 0 | 0 | 0 | 0 | |
Provision for Tax | -0 | -0 | 0 | 0 | 0 | 0 | |
Profit After Tax | -0 | -0 | 0 | 0 | 0 | 0 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | -0 | -0 | 0 | 0 | 0 | 0 | |
Adjusted Earnings Per Share | 0 | 0 | 0 | 4.5 | 0 | 7.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 100% | 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 | 183% | 41% | NA% | NA% |
ROE Average | 23% | 18% | 36% | 22% |
ROCE Average | 32% | 25% | 38% | 30% |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Shareholder's Funds | 0 | 0 | 0 | 1 | 1 | 1 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | -0 | -0 | -0 | -0 | -0 | -0 |
Total Current Liabilities | 0 | 0 | 0 | 1 | 0 | 2 |
Total Liabilities | 0 | 0 | 0 | 2 | 1 | 3 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 1 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 1 | 0 |
Total Current Assets | 0 | 0 | 0 | 1 | 1 | 2 |
Total Assets | 0 | 0 | 0 | 2 | 1 | 3 |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 1 | 0 |
Cash Flow from Operating Activities | 0 | 0 | 0 | 1 | -0 | 1 |
Cash Flow from Investing Activities | 0 | 0 | -0 | -0 | -0 | -0 |
Cash Flow from Financing Activities | -0 | -0 | -0 | 1 | -0 | -0 |
Net Cash Inflow / Outflow | 0 | -0 | 0 | 1 | -0 | 1 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | 0 | 1 |
# | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 0 | 4.53 | 0.04 | 7.13 |
CEPS(Rs) | 0.64 | 0.51 | 4.99 | 5.78 | 4.07 | 12.19 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 27.39 | 27.43 | 34.56 |
Core EBITDA Margin(%) | 5.43 | 4.74 | 67.37 | 75.86 | 22.89 | 26.08 |
EBIT Margin(%) | -4.45 | -1.31 | 59.01 | 63.69 | 2.44 | 17.22 |
Pre Tax Margin(%) | -4.45 | -1.31 | 57.27 | 62.92 | 2.14 | 17.08 |
PAT Margin (%) | -3.31 | -0.96 | 42.44 | 43.76 | 0.21 | 12.47 |
Cash Profit Margin (%) | 6.57 | 5.09 | 50.8 | 55.92 | 20.65 | 21.32 |
ROA(%) | -7.08 | -2.37 | 35.51 | 16.75 | 0.1 | 11.93 |
ROE(%) | -46.04 | -14.67 | 140.67 | 29.85 | 0.15 | 23 |
ROCE(%) | -12.52 | -4.44 | 119.13 | 41.93 | 1.76 | 31.76 |
Receivable days | 42.89 | 42.13 | 61.25 | 58.39 | 39.58 | 66.28 |
Inventory Days | 19.65 | 20.88 | 0 | 0 | 0.31 | 34.45 |
Payable days | 63.46 | 74.53 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 44.85 | 6101.69 | 36.7 |
Price/Book(x) | 0 | 0 | 0 | 7.41 | 9.19 | 7.57 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.31 | 0.27 | 0.2 | 17.42 | 12.17 | 4.09 |
EV/Core EBITDA(x) | 5.73 | 5.64 | 0.29 | 22.96 | 53.19 | 15.68 |
Net Sales Growth(%) | 0 | 2.69 | -0.89 | 91.06 | 90.6 | 190.04 |
EBIT Growth(%) | 0 | 69.77 | 4562.95 | 106.23 | -92.69 | 1943.43 |
PAT Growth(%) | 0 | 70.31 | 4492.56 | 96.98 | -99.09 | 0 |
EPS Growth(%) | 0 | 0 | 0 | 8.47 | -99.09 | 0 |
Debt/Equity(x) | 3.94 | 3.03 | 0.37 | 0 | 0 | 0 |
Current Ratio(x) | 0.6 | 0.63 | 0.78 | 1.79 | 1.63 | 1.24 |
Quick Ratio(x) | 0.47 | 0.43 | 0.78 | 1.79 | 1.63 | 1.01 |
Interest Cover(x) | 0 | 0 | 33.86 | 82.52 | 7.95 | 127.71 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|
Promoter | 72.38 | 72.38 | 72.38 | 72.38 | 72.38 | 63.63 | 54.38 | 54.38 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 27.62 | 27.62 | 27.62 | 27.62 | 27.62 | 36.37 | 45.62 | 45.62 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|
Promoter | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
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