Market Cap ₹14 Cr.
Stock P/E 20.5
P/B 1.7
Current Price ₹26.3
Book Value ₹ 15.9
Face Value 10
52W High ₹45.9
Dividend Yield 0%
52W Low ₹ 19.1
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 | 6 | 8 | 6 | 9 | 10 | 13 | 10 | 11 | 11 | 11 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 6 | 8 | 6 | 9 | 10 | 13 | 10 | 11 | 11 | 11 |
Total Expenditure | 6 | 8 | 6 | 8 | 9 | 12 | 9 | 11 | 10 | 10 |
Operating Profit | 0 | 0 | -0 | 0 | 0 | 1 | 0 | 1 | 1 | 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 | 1 | 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 | 0.1 | -0.1 | -0.5 | 0.5 | 0.2 | 0.7 | 0.1 | 0.4 | 0.5 | 0.3 |
#(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 | 13 | 21 | 28 | 28 | 27 | 34 | 35 | 28 | 29 | 29 | 41 | 43 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 13 | 21 | 28 | 28 | 27 | 34 | 35 | 28 | 29 | 29 | 41 | 43 |
Total Expenditure | 12 | 19 | 26 | 27 | 26 | 33 | 34 | 27 | 29 | 28 | 41 | 40 |
Operating Profit | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.8 | 1.3 | 1.5 | 1.4 | 1.3 | 0.3 | 0.9 | 0.9 | 0.3 | 0.1 | 0.5 | 1.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 41% | 14% | 4% | 12% |
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% | NA% | NA% | NA% |
ROE Average | 3% | 2% | 4% | 9% |
ROCE Average | 6% | 5% | 7% | 11% |
#(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 | 5 | 6 | 7 | 7 | 7 | 8 | 8 | 8 | 8 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 2 | 2 | 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 | 2 | 4 | 5 | 7 | 7 | 9 | 8 | 8 | 9 | 9 | 10 |
Total Liabilities | 8 | 11 | 11 | 13 | 14 | 16 | 15 | 16 | 18 | 18 | 18 |
Fixed Assets | 2 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Total Current Assets | 6 | 9 | 9 | 11 | 12 | 14 | 13 | 14 | 15 | 16 | 16 |
Total Assets | 8 | 11 | 11 | 13 | 14 | 16 | 15 | 16 | 18 | 18 | 18 |
#(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 | 1 | 0 | 0 | 1 | -0 | -0 | 0 | 1 |
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 | -1 | 0 | -1 | 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) | 0.84 | 1.27 | 1.54 | 1.39 | 1.32 | 0.33 | 0.91 | 0.88 | 0.34 | 0.05 | 0.48 |
CEPS(Rs) | 1.18 | 1.61 | 1.68 | 1.6 | 1.45 | 0.72 | 1.35 | 1.13 | 0.58 | 0.32 | 0.73 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 6.29 | 7.56 | 9.11 | 10.41 | 11.74 | 12.07 | 12.98 | 13.86 | 14.19 | 14.23 | 14.71 |
Core EBITDA Margin(%) | 7.58 | 5.62 | 4.02 | 4.34 | 3.81 | 3.12 | 3.01 | 3.85 | 2 | 1.71 | 2.12 |
EBIT Margin(%) | 6.34 | 4.93 | 4.11 | 4.08 | 3.83 | 2.57 | 2.43 | 3.41 | 1.84 | 1.24 | 1.87 |
Pre Tax Margin(%) | 4.2 | 3.66 | 3.21 | 3.07 | 2.91 | 1.88 | 1.68 | 2.5 | 0.93 | 0.25 | 0.95 |
PAT Margin (%) | 3.57 | 2.97 | 2.7 | 2.39 | 2.37 | 0.5 | 1.42 | 1.69 | 0.62 | 0.1 | 0.63 |
Cash Profit Margin (%) | 5.02 | 3.76 | 2.93 | 2.74 | 2.6 | 1.1 | 2.11 | 2.17 | 1.08 | 0.6 | 0.96 |
ROA(%) | 6.33 | 7.42 | 7.76 | 6.49 | 5.48 | 1.2 | 3.16 | 3.08 | 1.08 | 0.16 | 1.45 |
ROE(%) | 14.36 | 18.36 | 18.52 | 14.26 | 11.95 | 2.76 | 7.26 | 6.58 | 2.39 | 0.37 | 3.32 |
ROCE(%) | 14.69 | 17.86 | 17.51 | 15.63 | 12.83 | 9.54 | 8.74 | 9.56 | 4.79 | 3.01 | 6.46 |
Receivable days | 97.17 | 88.69 | 80.92 | 80.34 | 92.77 | 92.09 | 93.31 | 109.58 | 123.46 | 133.87 | 92.24 |
Inventory Days | 40.65 | 19.39 | 15.83 | 20.52 | 26.79 | 28.82 | 41.04 | 56.72 | 47.95 | 51.26 | 43.47 |
Payable days | 48.94 | 54.4 | 47.28 | 43.58 | 55.9 | 58.55 | 65.42 | 75.52 | 69.55 | 69.47 | 51.41 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.68 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.95 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.59 | 0.38 | 0.28 | 0.29 | 0.3 | 0.24 | 0.22 | 0.29 | 0.31 | 0.33 | 0.46 |
EV/Core EBITDA(x) | 7.55 | 5.89 | 5.73 | 5.84 | 6.48 | 7.42 | 7.02 | 7.43 | 13.65 | 18.69 | 20.96 |
Net Sales Growth(%) | 13.4 | 61.35 | 33.8 | 1.58 | -3.79 | 27.46 | 0.83 | -18.4 | 3.57 | -1.01 | 43.13 |
EBIT Growth(%) | 17.09 | 40.9 | 11.5 | 1.08 | -9.94 | -21.72 | -7.26 | 14.59 | -44.21 | -33.05 | 115.69 |
PAT Growth(%) | -1.49 | 50.88 | 21.44 | -9.83 | -4.88 | -75.15 | 176.42 | -2.88 | -62.03 | -84.52 | 826.33 |
EPS Growth(%) | -1.49 | 50.88 | 21.44 | -9.83 | -4.88 | -75.15 | 176.44 | -2.88 | -62.03 | -84.52 | 826.59 |
Debt/Equity(x) | 0.6 | 0.57 | 0.47 | 0.48 | 0.39 | 0.43 | 0.3 | 0.37 | 0.48 | 0.51 | 0.45 |
Current Ratio(x) | 3.41 | 2.34 | 1.68 | 1.64 | 1.71 | 1.59 | 1.73 | 1.75 | 1.54 | 1.67 | 1.66 |
Quick Ratio(x) | 2.69 | 2.04 | 1.4 | 1.33 | 1.36 | 1.24 | 1.12 | 1.23 | 1.17 | 1.18 | 1.13 |
Interest Cover(x) | 2.95 | 3.88 | 4.58 | 4.05 | 4.16 | 3.7 | 3.26 | 3.73 | 2.03 | 1.25 | 2.02 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 54.11 | 54.11 | 54.11 | 54.11 | 54.11 | 54.11 | 53.95 | 52.56 | 50.35 | 48.72 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 |
Public | 40.36 | 40.36 | 40.36 | 40.36 | 40.36 | 40.36 | 40.52 | 41.91 | 44.12 | 45.75 |
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 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.28 | 0.27 | 0.26 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
Public | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.24 | 0.25 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 |
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