Market Cap ₹4 Cr.
Stock P/E 225.8
P/B 0.6
Current Price ₹8.3
Book Value ₹ 14.3
Face Value 10
52W High ₹12.6
Dividend Yield 0%
52W Low ₹ 2.9
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 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
#(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 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Total Expenditure | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | -0.1 | 0.1 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -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 | 176% | 34% | 32% | 15% |
ROE Average | 1% | 0% | 0% | 0% |
ROCE Average | 1% | 0% | 0% | 0% |
#(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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
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 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | 1 | 0 | 0 |
Total Liabilities | 6 | 7 | 7 | 6 | 8 | 6 | 7 | 7 | 7 | 7 | 7 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Total Current Assets | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 |
Total Assets | 6 | 7 | 7 | 6 | 8 | 6 | 7 | 7 | 7 | 7 | 7 |
#(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 | -1 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Investing Activities | -0 | 0 | 0 | 0 | 0 | 1 | 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 | 0 | 0.03 | 0.01 | 0.02 | 0.06 | 0.05 | 0.05 | 0.03 | -0.08 | 0.08 |
CEPS(Rs) | 0.04 | 0.06 | 0.23 | 0.18 | 0.12 | 0.14 | 0.1 | 0.09 | 0.08 | -0.03 | 0.1 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 14.06 | 14.07 | 14.03 | 14.04 | 14.07 | 14.13 | 14.18 | 14.23 | 14.26 | 14.18 | 14.26 |
Core EBITDA Margin(%) | 0.36 | -7.83 | -5.88 | -7.25 | -7.18 | -12.59 | -17.56 | -8.33 | -44.32 | 0 | 0 |
EBIT Margin(%) | 1.65 | 0.77 | 0.19 | 0.31 | 1.97 | 3.55 | 4.69 | 2.77 | 7.48 | 0 | 0 |
Pre Tax Margin(%) | 1.02 | 0.74 | 0.16 | 0.27 | 1.9 | 3.39 | 4.29 | 2.63 | 7.48 | 0 | 0 |
PAT Margin (%) | 0.12 | 0.05 | 0.87 | 0.29 | 0.63 | 2.56 | 3.18 | 1.75 | 5.53 | 0 | 0 |
Cash Profit Margin (%) | 1.21 | 1.73 | 6.34 | 4.43 | 3.07 | 5.93 | 6.04 | 3.4 | 13.24 | 0 | 0 |
ROA(%) | 0.02 | 0.01 | 0.2 | 0.08 | 0.14 | 0.36 | 0.33 | 0.31 | 0.2 | -0.5 | 0.51 |
ROE(%) | 0.03 | 0.01 | 0.22 | 0.08 | 0.17 | 0.44 | 0.35 | 0.34 | 0.23 | -0.55 | 0.55 |
ROCE(%) | 0.4 | 0.19 | 0.05 | 0.09 | 0.52 | 0.59 | 0.51 | 0.52 | 0.3 | -0.55 | 0.85 |
Receivable days | 161.26 | 124.9 | 72.39 | 28.32 | 180.87 | 301.42 | 135.3 | 179.51 | 1059.13 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 71.87 | 40.33 | 183.19 | 0 | 0 |
Payable days | 14.67 | 2.88 | 19.52 | 17.06 | 222.42 | 366.85 | 144.94 | 143.75 | 840.56 | 1194.93 | 0 |
PER(x) | 1650 | 1250 | 98.7 | 156.03 | 184.17 | 43.71 | 57.36 | 24.38 | 118.83 | 0 | 32.86 |
Price/Book(x) | 0.47 | 0.14 | 0.22 | 0.13 | 0.31 | 0.19 | 0.2 | 0.08 | 0.27 | 0.3 | 0.18 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.73 | 0.58 | 0.78 | 0.33 | 1.29 | 1.18 | 2 | 0.55 | 7.1 | 0 | 0 |
EV/Core EBITDA(x) | 62.99 | 23.75 | 13.74 | 7.37 | 29.25 | 16.98 | 26.48 | 12.51 | 46.72 | -130.97 | 19.86 |
Net Sales Growth(%) | -20.1 | -0.5 | 5.49 | 12.21 | -4.14 | -36.76 | -34.74 | 73.34 | -78.58 | -100 | 0 |
EBIT Growth(%) | 89.94 | -53.27 | -74.71 | 89.79 | 501.22 | 14.18 | -13.74 | 2.12 | -42.03 | -281.68 | 256.2 |
PAT Growth(%) | -79.93 | -60.75 | 1841.45 | -62.32 | 106.34 | 158.75 | -18.98 | -4.5 | -32.4 | -339.72 | 200.59 |
EPS Growth(%) | -80.1 | -60 | 1825 | -62.34 | 106.9 | 158.33 | -19.01 | -4.41 | -32.5 | -339.81 | 200.64 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0.06 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
Current Ratio(x) | 12.74 | 34.01 | 17.25 | 130.15 | 2.12 | 16.5 | 10.17 | 4.59 | 5.87 | 7.1 | 12.21 |
Quick Ratio(x) | 12.74 | 34.01 | 17.25 | 130.15 | 2.12 | 16.5 | 9.68 | 4.41 | 5.63 | 7.1 | 12.21 |
Interest Cover(x) | 2.61 | 22.57 | 7.2 | 7.49 | 27.57 | 21.78 | 11.73 | 19.81 | 0 | -28.92 | 13.9 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.19 | 0.14 | 0.13 | 0.32 | 0.1 | 0.09 | 0.15 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 20.33 | 20.33 | 20.33 | 20.33 | 20.33 | 20.33 | 20.33 | 20.33 | 20.33 | 20.33 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 79.67 | 79.67 | 79.67 | 79.67 | 79.67 | 79.67 | 79.67 | 79.67 | 79.67 | 79.67 |
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 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 |
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