Market Cap ₹6 Cr.
Stock P/E -9.3
P/B -1.7
Current Price ₹237.6
Book Value ₹ -140
Face Value 10
52W High ₹237.6
Dividend Yield 0%
52W Low ₹ 178.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 2 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 2 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
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 | 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 | -0 | -0 | -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 | -0.4 | -2.8 | -3.5 | -2.6 | -2.4 | 1.3 | 1.2 | -13.9 | -2.7 | -10.3 |
#(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 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 3 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 4 |
Total Expenditure | 3 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 2 | 3 |
Operating Profit | -0 | -0 | -0 | -1 | 0 | -0 | -1 | -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 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | -0 | -0 | -1 | 0 | -0 | -1 | -0 | -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 | -1 | 0 | -0 | -1 | -0 | -0 | -0 | -0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -1 | 0 | -0 | -1 | -0 | -0 | -0 | -0 | 0 |
Adjusted Earnings Per Share | -0.4 | -0.2 | -0.5 | -32.2 | 0.8 | -7.3 | -38.4 | -8.9 | -13.2 | -10.9 | -12.7 | -25.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | -4% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 33% | 53% | 36% | 35% |
ROE Average | 0% | 0% | 0% | -10% |
ROCE Average | -54% | -68% | -70% | -46% |
#(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 | 1 | 1 | 0 | -1 | -1 | -1 | -2 | -2 | -2 | -3 | -3 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 1 | 2 | 1 | 2 | 2 | 3 | 3 | 3 | 4 |
Other Non-Current Liabilities | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Total Current Liabilities | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Liabilities | 4 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 4 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 |
Total Assets | 4 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 |
#(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 | -1 | -0 | -0 | -0 | -0 | -1 |
Cash Flow from Investing Activities | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | -0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 1 | -0 | 1 | 0 | 0 | 0 | 0 | 1 |
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) | -0.44 | -0.2 | -0.5 | -32.24 | 0.83 | -7.29 | -38.36 | -8.91 | -13.21 | -10.95 | -12.69 |
CEPS(Rs) | -0.44 | -0.19 | -0.5 | -32.21 | 0.86 | -7.26 | -38.33 | -8.89 | -13.2 | -10.94 | -12.64 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 1.28 | 1.09 | 0.49 | -22.53 | -21.7 | -28.98 | -67.34 | -76.25 | -89.46 | -100.4 | -113.09 |
Core EBITDA Margin(%) | -8.7 | -20.01 | 0 | -380.51 | 3.64 | 0 | 0 | -106.12 | 0 | -123.64 | -20.06 |
EBIT Margin(%) | -8.74 | -20.18 | 0 | -373.89 | 4.6 | 0 | 0 | -106.42 | 0 | -118.6 | -17.65 |
Pre Tax Margin(%) | -8.76 | -20.44 | 0 | -373.95 | 4.57 | 0 | 0 | -110.82 | 0 | -119.04 | -17.66 |
PAT Margin (%) | -8.75 | -20.42 | 0 | -373.91 | 4.55 | 0 | 0 | -110.76 | 0 | -119.04 | -17.66 |
Cash Profit Margin (%) | -8.71 | -20.25 | 0 | -373.61 | 4.69 | 0 | 0 | -110.46 | 0 | -118.92 | -17.6 |
ROA(%) | -9.39 | -4.35 | -23.21 | -77.04 | 1.88 | -13.73 | -86.51 | -29.11 | -43.56 | -38.22 | -28.23 |
ROE(%) | -29.18 | -16.57 | -63.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | -22.04 | -10.55 | -26.38 | -82.55 | 2.44 | -18.63 | -108.57 | -38.89 | -74.3 | -74.96 | -53.99 |
Receivable days | 264.37 | 1641.21 | 0 | 1217.65 | 605.58 | 0 | 0 | 375.97 | 0 | 0 | 128.26 |
Inventory Days | 0 | 0 | 0 | 10.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 182.93 | 973.07 | 0 | 200.98 | 344.19 | 0 | 0 | 379.73 | 0 | 479.67 | 112.84 |
PER(x) | 0 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 3.6 | 12.6 | 22.46 | -0.3 | -1.77 | 0 | -0.77 | 0 | -0.48 | -0.32 | -1.5 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.02 | 15.03 | 0 | 7.87 | 4.81 | 0 | 0 | 13.4 | 0 | 16 | 4.35 |
EV/Core EBITDA(x) | -11.78 | -75.14 | -24.7 | -2.11 | 101.7 | -12.02 | -3.66 | -12.63 | -10.99 | -13.5 | -24.74 |
Net Sales Growth(%) | -80.12 | -80.81 | -100 | 0 | 112.08 | -100 | 0 | 0 | -100 | 0 | 680.76 |
EBIT Growth(%) | -5196.27 | 55.68 | -156.36 | -223.71 | 102.61 | -963.83 | -428.01 | 77.68 | -54.29 | 17.4 | -16.19 |
PAT Growth(%) | 0 | 55.22 | -153.6 | -223.37 | 102.58 | -974.92 | -426.52 | 76.77 | -48.3 | 17.12 | -15.86 |
EPS Growth(%) | 0 | 55.22 | -153.58 | -6367.88 | 102.58 | -974.92 | -426.52 | 76.77 | -48.3 | 17.13 | -15.86 |
Debt/Equity(x) | 0.41 | 0.72 | 2.93 | -2.77 | -2.34 | -2.69 | -1.32 | -1.29 | -1.15 | -1.16 | -1.27 |
Current Ratio(x) | 1.38 | 6.65 | 43.95 | 5.51 | 2.91 | 4.67 | 5.39 | 2.78 | 2.01 | 2.01 | 2.1 |
Quick Ratio(x) | 1.38 | 6.65 | 43.95 | 5.46 | 2.91 | 4.67 | 5.39 | 2.78 | 2.01 | 2.01 | 2.1 |
Interest Cover(x) | -480.95 | -77 | -691.81 | -6441.65 | 177.14 | -279.44 | -3126.19 | -24.2 | -1355 | -269.55 | -1148.33 |
Total Debt/Mcap(x) | 0.11 | 0.06 | 0.13 | 0.47 | 1.32 | 0 | 1.71 | 0 | 2.38 | 3.57 | 0.85 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.96 | 53.96 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 |
Public | 98.48 | 98.48 | 98.48 | 98.48 | 98.48 | 98.48 | 98.48 | 98.48 | 44.52 | 44.52 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
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