Market Cap ₹2 Cr.
Stock P/E -2.1
P/B 125.7
Current Price ₹4.5
Book Value ₹ 0
Face Value 10
52W High ₹4.5
Dividend Yield 0%
52W Low ₹ 3.4
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | -4 | -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 | -1 | 0 | 0 |
Profit Before Tax | 0 | -4 | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 |
Provision for Tax | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | -4 | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 |
Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | -4 | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 |
Adjusted Earnings Per Share | 0.1 | -7.7 | -0.1 | -0.1 | -0 | -0.1 | -0.1 | -1.9 | -0 | -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 | 9 | 13 | 7 | 2 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 9 | 13 | 7 | 2 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 |
Total Expenditure | 9 | 13 | 7 | 2 | 1 | 1 | 1 | 0 | 0 | 5 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -4 | -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 | -1 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -4 | -0 | -1 |
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 | 0 | -0 | -4 | -0 | -1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -4 | -0 | -1 |
Adjusted Earnings Per Share | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | -0.3 | -7.6 | -0.2 | -2.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -100% | 0% | -100% | -100% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 34% | 39% | 51% | 14% |
ROE Average | -10% | -47% | -28% | -12% |
ROCE Average | -10% | -47% | -28% | -12% |
#(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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 1 | 1 |
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 | 8 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 13 | 7 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 1 | 1 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 12 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 1 | 1 |
Total Assets | 13 | 7 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 1 | 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 | 0 |
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 | 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) | 0.07 | 0.08 | 0.07 | 0.04 | 0.08 | 0.03 | 0.07 | 0 | -0.28 | -7.64 | -0.21 |
CEPS(Rs) | 0.07 | 0.08 | 0.07 | 0.04 | 0.08 | 0.03 | 0.07 | 0 | -0.28 | -7.64 | -0.21 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 9.73 | 9.81 | 9.89 | 9.92 | 10 | 10.04 | 10.11 | 10.11 | 9.83 | 2.19 | 1.98 |
Core EBITDA Margin(%) | 0.52 | 0.45 | 0.61 | 1.5 | 4.03 | -0.98 | -0.88 | -23.75 | -520.37 | -364.52 | -31.4 |
EBIT Margin(%) | 0.53 | 0.45 | 0.62 | 1.5 | 4.04 | 2.04 | 3.92 | 1.17 | -520.37 | -364.52 | -29.47 |
Pre Tax Margin(%) | 0.53 | 0.41 | 0.62 | 1.49 | 4.03 | 2.04 | 3.9 | 1.13 | -520.37 | -364.53 | -29.48 |
PAT Margin (%) | 0.42 | 0.32 | 0.49 | 1.18 | 3.22 | 1.4 | 3.23 | 0.76 | -518.89 | -364.61 | -29.48 |
Cash Profit Margin (%) | 0.42 | 0.32 | 0.49 | 1.18 | 3.22 | 1.4 | 3.23 | 0.76 | -518.89 | -364.61 | -29.48 |
ROA(%) | 0.33 | 0.43 | 0.62 | 0.35 | 0.77 | 0.32 | 0.67 | 0.04 | -2.79 | -119.87 | -8.4 |
ROE(%) | 0.76 | 0.85 | 0.75 | 0.37 | 0.81 | 0.34 | 0.7 | 0.04 | -2.85 | -127.11 | -9.88 |
ROCE(%) | 0.98 | 1.21 | 0.96 | 0.47 | 1.01 | 0.49 | 0.84 | 0.06 | -2.86 | -127.08 | -9.88 |
Receivable days | 279.93 | 149.47 | 65.67 | 166.81 | 284.13 | 360.8 | 395.59 | 1588.3 | 0 | 351.94 | 0 |
Inventory Days | 0 | 14.75 | 23.4 | 95.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 260.88 | 135.14 | 48.35 | 55.4 | 73.23 | 73.69 | 71.12 | 194.31 | 0 | 65.88 | 190.58 |
PER(x) | 24.55 | 17.01 | 24.46 | 27.87 | 15.06 | 45.66 | 10.43 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.19 | 0.14 | 0.18 | 0.1 | 0.12 | 0.15 | 0.07 | 0 | 0.2 | 1.33 | 1.41 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.1 | 0.05 | 0.12 | 0.33 | 0.48 | 0.64 | 0.29 | 19.33 | 35.39 | 1.39 | 3.9 |
EV/Core EBITDA(x) | 19.07 | 11.88 | 18.52 | 21.71 | 11.85 | 31.17 | 7.4 | 1647.18 | -6.8 | -0.38 | -13.25 |
Net Sales Growth(%) | -15.32 | 48.13 | -42.74 | -79.5 | -19.5 | -3.05 | -10.56 | -76.15 | -89.38 | 3719.38 | -66.62 |
EBIT Growth(%) | -60.21 | 24.52 | -20.09 | -50.69 | 117.04 | -50.99 | 71.49 | -92.86 | -4810.34 | -2575.47 | 97.3 |
PAT Growth(%) | -60.13 | 12.57 | -11.83 | -50.27 | 119.57 | -57.75 | 106.29 | -94.42 | -7382.08 | -2583.77 | 97.3 |
EPS Growth(%) | -60.13 | 12.57 | -11.81 | -50.27 | 119.52 | -57.75 | 106.29 | -94.43 | -7394.87 | -2584.22 | 97.3 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 1.59 | 3.68 | 21.94 | 21.52 | 21.18 | 20.46 | 29.56 | 44.52 | 46.22 | 4.43 | 8.22 |
Quick Ratio(x) | 1.59 | 3.38 | 20.01 | 19.89 | 21.18 | 20.46 | 29.56 | 44.52 | 46.22 | 4.43 | 8.22 |
Interest Cover(x) | 278.3 | 12.85 | 223.05 | 230.82 | 361.17 | 382.36 | 272.11 | 27.59 | 0 | 0 | -2305.41 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 0 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 92.83 | 92.83 | 92.83 | 92.83 | 92.83 | 100 | 100 | 100 | 100 | 100 |
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 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.5 | 0.5 | 0.5 | 0.2 | 0.2 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.2 | 0.2 |
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