Market Cap ₹34 Cr.
Stock P/E 15.8
P/B 1.2
Current Price ₹30.3
Book Value ₹ 25.1
Face Value 10
52W High ₹31.4
Dividend Yield 0%
52W Low ₹ 21.3
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 | Mar 2022 | Jun 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 30 | 28 | 30 | 35 | 33 | 25 | 21 | 17 | 20 | 29 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 31 | 28 | 30 | 35 | 33 | 25 | 21 | 17 | 20 | 29 |
Total Expenditure | 29 | 26 | 28 | 32 | 32 | 24 | 20 | 16 | 19 | 27 |
Operating Profit | 2 | 2 | 2 | 3 | 1 | 1 | 2 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 1 | 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 | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.8 | 0.8 | 0.8 | 1.2 | 0.1 | 0.5 | 0.8 | 0.4 | 0.4 | 0.4 |
#(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 | 50 | 71 | 81 | 63 | 78 | 81 | 78 | 91 | 106 | 124 | 89 | 87 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Total Income | 50 | 72 | 81 | 63 | 78 | 82 | 78 | 91 | 107 | 124 | 89 | 87 |
Total Expenditure | 46 | 68 | 76 | 57 | 72 | 77 | 73 | 85 | 102 | 118 | 83 | 82 |
Operating Profit | 4 | 3 | 5 | 6 | 7 | 5 | 6 | 7 | 5 | 6 | 6 | 5 |
Interest | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 2 | 1 | 0 |
Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 4 | 3 | 3 | 4 | 4 |
Provision for Tax | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Profit After Tax | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 2 | 3 | 3 | 1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Profit After Adjustments | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 2 | 3 | 3 | 1 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 1.8 | 1.1 | 2.2 | 2.6 | 2 | 2.4 | 2.7 | 2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -28% | -1% | 2% | 6% |
Operating Profit CAGR | 0% | -5% | 4% | 4% |
PAT CAGR | 0% | 0% | 25% | 12% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 17% | -16% | -8% | NA% |
ROE Average | 10% | 10% | 11% | 14% |
ROCE Average | 13% | 13% | 13% | 15% |
#(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 | 7 | 8 | 9 | 17 | 18 | 21 | 23 | 26 | 28 | 31 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 |
Other Non-Current Liabilities | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Total Current Liabilities | 23 | 27 | 29 | 28 | 25 | 23 | 24 | 20 | 21 | 21 | 9 |
Total Liabilities | 30 | 35 | 39 | 39 | 43 | 43 | 46 | 45 | 49 | 52 | 42 |
Fixed Assets | 11 | 12 | 12 | 10 | 12 | 13 | 13 | 13 | 13 | 13 | 13 |
Other Non-Current Assets | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Total Current Assets | 18 | 22 | 26 | 28 | 31 | 30 | 32 | 30 | 35 | 38 | 28 |
Total Assets | 30 | 35 | 39 | 39 | 43 | 43 | 46 | 45 | 49 | 52 | 42 |
#(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 | 3 | 3 | 0 | 1 | 0 | 1 | 0 |
Cash Flow from Operating Activities | -3 | 3 | 3 | 1 | 7 | 7 | -6 | 9 | 2 | 5 | 14 |
Cash Flow from Investing Activities | -2 | -1 | -0 | 1 | -1 | -2 | 7 | -1 | 0 | -1 | -1 |
Cash Flow from Financing Activities | 5 | -2 | -2 | 1 | -6 | -1 | -0 | -9 | -1 | -4 | -11 |
Net Cash Inflow / Outflow | 0 | -0 | 0 | 3 | -0 | 4 | 0 | -1 | 1 | -1 | 2 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 3 | 3 | 7 | 1 | 0 | 1 | 0 | 2 |
# | 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 | 0 | 1.78 | 1.15 | 2.18 | 2.57 | 1.96 | 2.37 | 2.68 |
CEPS(Rs) | 1.83 | 1.97 | 2.11 | 2.68 | 2.37 | 1.78 | 2.99 | 3.35 | 2.75 | 3.26 | 3.63 |
DPS(Rs) | 2.3 | 2.4 | 2.5 | 0.25 | 0.25 | 0.25 | 0.1 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 15.33 | 16.37 | 18.36 | 20.79 | 22.76 | 25.15 | 27.83 |
Core EBITDA Margin(%) | 7.62 | 4.25 | 6.43 | 9.19 | 8.52 | 5.89 | 7.35 | 7.1 | 4.39 | 4.86 | 6.43 |
EBIT Margin(%) | 7.09 | 5.9 | 6 | 8.5 | 7.96 | 5.17 | 6.29 | 6.35 | 4.12 | 4.27 | 5.37 |
Pre Tax Margin(%) | 3.61 | 2.56 | 2.27 | 3.79 | 3.94 | 2.38 | 4.09 | 4.16 | 2.76 | 2.77 | 4.65 |
PAT Margin (%) | 2.43 | 1.81 | 1.52 | 2.51 | 2.57 | 1.58 | 3.13 | 3.17 | 2.07 | 2.16 | 3.39 |
Cash Profit Margin (%) | 3.01 | 2.28 | 2.15 | 3.53 | 3.41 | 2.46 | 4.29 | 4.14 | 2.91 | 2.96 | 4.59 |
ROA(%) | 4.51 | 3.97 | 3.35 | 4.07 | 4.9 | 2.97 | 5.49 | 6.36 | 4.72 | 5.33 | 6.46 |
ROE(%) | 24.57 | 21.04 | 16.84 | 18.16 | 15.07 | 7.23 | 12.54 | 13.12 | 8.98 | 9.91 | 10.12 |
ROCE(%) | 16.49 | 16.07 | 17.55 | 16.87 | 18.17 | 11.85 | 12.63 | 14.91 | 11.54 | 13.46 | 13.42 |
Receivable days | 48.5 | 55.15 | 62.24 | 71.15 | 62.68 | 63.16 | 64.81 | 77.13 | 76.96 | 63.76 | 64.72 |
Inventory Days | 61.25 | 42.1 | 35.63 | 52.84 | 39.67 | 29.22 | 39.87 | 34.85 | 27.62 | 36.53 | 56.63 |
Payable days | 43.43 | 32.9 | 44.35 | 41.5 | 30.38 | 36.47 | 19.82 | 15.3 | 17.62 | 15.26 | 28.43 |
PER(x) | 0 | 0 | 0 | 0 | 12.18 | 37.25 | 18.67 | 13.62 | 31.81 | 26.11 | 9.75 |
Price/Book(x) | 0 | 0 | 0 | 0 | 1.42 | 2.61 | 2.21 | 1.68 | 2.73 | 2.46 | 0.94 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.38 | 0.2 | 0.08 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.4 | 0.28 | 0.26 | 0.39 | 0.49 | 0.73 | 0.83 | 0.58 | 0.78 | 0.65 | 0.32 |
EV/Core EBITDA(x) | 5.26 | 6.52 | 3.89 | 4.12 | 5.54 | 12.05 | 11.16 | 7.91 | 15.73 | 12.86 | 4.81 |
Net Sales Growth(%) | 1.77 | 42.29 | 13.63 | -22.86 | 24.96 | 4.14 | -3.8 | 16.22 | 16.67 | 16.46 | -28.17 |
EBIT Growth(%) | -1.63 | 18.48 | 15.42 | 9.37 | 16.91 | -32.28 | 16.93 | 17.44 | -24.35 | 20.65 | -9.57 |
PAT Growth(%) | 14.07 | 6.11 | -4.75 | 27.09 | 27.92 | -35.82 | 90.15 | 17.96 | -23.88 | 21.35 | 12.97 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | -35.82 | 90.15 | 17.96 | -23.87 | 21.34 | 12.97 |
Debt/Equity(x) | 3.62 | 2.97 | 2.63 | 2.68 | 0.97 | 1.02 | 0.98 | 0.57 | 0.53 | 0.39 | 0.02 |
Current Ratio(x) | 0.79 | 0.83 | 0.88 | 0.98 | 1.25 | 1.3 | 1.32 | 1.52 | 1.65 | 1.79 | 3.21 |
Quick Ratio(x) | 0.34 | 0.6 | 0.55 | 0.67 | 0.91 | 1.1 | 0.8 | 1.27 | 1.12 | 1.15 | 1.62 |
Interest Cover(x) | 2.04 | 1.77 | 1.61 | 1.8 | 1.98 | 1.85 | 2.87 | 2.9 | 3.02 | 2.84 | 7.45 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.68 | 0.39 | 0.44 | 0.34 | 0.19 | 0.16 | 0.02 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 74.07 | 74.07 | 74.07 | 74.07 | 74.07 | 74.07 | 74.07 | 74.07 | 74.07 | 74.07 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 25.93 | 25.93 | 25.93 | 25.93 | 25.93 | 25.93 | 25.93 | 25.93 | 25.93 | 25.93 |
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 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 |
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