Market Cap ₹6 Cr.
Stock P/E 3055.6
P/B 1.4
Current Price ₹16.5
Book Value ₹ 12.2
Face Value 10
52W High ₹17.9
Dividend Yield 0%
52W Low ₹ 5.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
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 | -0 | -0.1 | -0.1 | -0 | -0 | -0 | -0 | -0.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 |
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 | -0 | -0 | 0 |
Adjusted Earnings Per Share | 0.1 | 0.1 | -0.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | -0.2 | -0.1 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 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 | 50% | 79% | 34% | 28% |
ROE Average | -0% | 0% | 1% | 1% |
ROCE Average | -0% | 0% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 6 | 6 | 3 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 11 | 11 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 11 | 10 | 7 | 6 | 6 | 5 | 6 | 5 | 5 | 5 | 5 |
Total Current Assets | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 11 | 11 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 |
#(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 | -1 | 0 | -0 | 0 | 0 |
Cash Flow from Investing Activities | -1 | 0 | 3 | 1 | -1 | -0 | 0 | 0 | 1 | -0 | 0 |
Cash Flow from Financing Activities | 1 | -0 | -3 | -2 | 1 | 1 | 0 | -1 | -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) | 0.12 | 0.12 | -0.45 | 0.21 | 0.22 | 0.23 | 0.12 | 0.17 | 0.27 | -0.18 | -0.06 |
CEPS(Rs) | 0.12 | 0.12 | -0.45 | 0.21 | 0.22 | 0.23 | 0.12 | 0.17 | 0.27 | -0.18 | -0.06 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 11.69 | 11.81 | 11.37 | 11.58 | 11.8 | 12.03 | 12.15 | 12.32 | 12.59 | 12.19 | 12.13 |
Core EBITDA Margin(%) | 38.74 | 26.33 | 13.1 | -7.9 | 0.61 | 28.22 | 9.89 | 21.25 | 45.18 | 0 | 0 |
EBIT Margin(%) | 38.74 | 27.55 | -45.28 | 37.96 | 46.3 | 29.08 | 23.63 | 35.05 | 45.18 | 0 | 0 |
Pre Tax Margin(%) | 36.42 | 27.03 | -45.64 | 35.79 | 45.29 | 28.11 | 23.18 | 34.4 | 44.82 | 0 | 0 |
PAT Margin (%) | 24.84 | 21.86 | -50.7 | 36.09 | 31.59 | 20.05 | 17.15 | 26.38 | 33.38 | 0 | 0 |
Cash Profit Margin (%) | 24.84 | 21.86 | -50.7 | 36.09 | 31.59 | 20.05 | 17.15 | 26.38 | 33.38 | 0 | 0 |
ROA(%) | 0.43 | 0.44 | -1.89 | 1.25 | 1.34 | 1.43 | 0.77 | 1.1 | 2.01 | -1.41 | -0.46 |
ROE(%) | 1 | 1.06 | -3.85 | 1.86 | 1.85 | 1.96 | 1 | 1.37 | 2.2 | -1.46 | -0.49 |
ROCE(%) | 0.68 | 0.56 | -1.7 | 1.33 | 1.99 | 2.12 | 1.12 | 1.55 | 2.83 | -1.4 | -0.46 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 21.96 | 11.46 | 0 | 33.3 | 0 | 0 | 33.03 | 18.51 | 8.85 | 0 | 0 |
Price/Book(x) | 0.22 | 0.12 | 0.11 | 0.61 | 0 | 0 | 0.33 | 0.25 | 0.19 | 0.78 | 0.83 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 39.88 | 30.24 | 9.45 | 17.45 | 22.35 | 10.85 | 9.83 | 6.9 | 2.94 | 0 | 0 |
EV/Core EBITDA(x) | 102.94 | 109.77 | 55.23 | 45.97 | 48.28 | 37.3 | 41.61 | 19.68 | 6.51 | -54.36 | -181.06 |
Net Sales Growth(%) | -66.96 | 21.7 | 54.01 | -32.81 | 15.82 | 70.06 | -39.32 | -10.09 | 29.09 | -100 | 0 |
EBIT Growth(%) | 114.45 | -13.44 | -353.09 | 156.34 | 41.25 | 6.83 | -50.7 | 33.39 | 66.37 | -146.89 | 68.06 |
PAT Growth(%) | 110.86 | 7.07 | -457.24 | 147.83 | 1.38 | 7.95 | -48.1 | 38.3 | 63.33 | -165.92 | 67.16 |
EPS Growth(%) | 110.85 | 7.03 | -457.21 | 147.83 | 1.38 | 7.95 | -48.1 | 38.3 | 63.34 | -165.9 | 67.17 |
Debt/Equity(x) | 1.41 | 1.37 | 0.66 | 0.28 | 0.45 | 0.23 | 0.24 | 0.1 | 0 | 0 | 0 |
Current Ratio(x) | 1.9 | 2.84 | 3.14 | 0.28 | 0.14 | 2.5 | 0.32 | 0.44 | 0.09 | 0.07 | 0.06 |
Quick Ratio(x) | 1.9 | 2.84 | 3.14 | 0.28 | 0.14 | 2.5 | 0.32 | 0.44 | 0.09 | 0.07 | 0.06 |
Interest Cover(x) | 16.7 | 52.83 | -122.7 | 17.46 | 46.04 | 29.89 | 53.18 | 53.39 | 125.64 | -54 | -14.79 |
Total Debt/Mcap(x) | 6.44 | 11.33 | 5.78 | 0.45 | 0 | 0 | 0.74 | 0.41 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 4.52 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 | 1.63 | 1.63 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 4.57 | 4.57 | 4.57 | 4.57 | 4.57 | 8.59 | 4.57 | 4.57 | 4.57 | 4.57 |
Public | 90.92 | 92.55 | 92.55 | 92.55 | 92.55 | 88.53 | 92.55 | 92.55 | 93.8 | 93.8 |
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 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
Public | 0.34 | 0.35 | 0.35 | 0.35 | 0.35 | 0.33 | 0.35 | 0.35 | 0.35 | 0.35 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 |
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.
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