Market Cap ₹5 Cr.
Stock P/E 8.2
P/B 0.2
Current Price ₹134
Book Value ₹ 643.9
Face Value 10
52W High ₹157.8
Dividend Yield 0%
52W Low ₹ 67.8
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -0 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | -1 | 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 | -1 | 0 | 0 | 0 | 0 | 0 | -0 |
Adjustments | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 |
Profit After Adjustments | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -0 |
Adjusted Earnings Per Share | 2.5 | 4.3 | 5.5 | -13.4 | 5.5 | 4.1 | 4.5 | 5.1 | 6.9 | -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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 5 | 4 | 9 | 7 | 8 | 11 | 12 | 4 | 10 | 2 | 4 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 5 | 4 | 9 | 7 | 9 | 11 | 12 | 4 | 10 | 2 | 4 | 1 |
Total Expenditure | 5 | 4 | 8 | 7 | 8 | 10 | 12 | 4 | 10 | 2 | 4 | 1 |
Operating Profit | 0 | -0 | 0 | 0 | 0 | 1 | 0 | -0 | 0 | -0 | -0 | 0 |
Interest Expense | 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 |
Profit Before Tax | 0 | -0 | 0 | 0 | 0 | 1 | 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 | 0.7 | -4.6 | 1.6 | 6.6 | 4.8 | 10.4 | 1 | -4.9 | -1.9 | -1.2 | -1.3 | 16.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 100% | 0% | -18% | -2% |
Operating Profit CAGR | 0% | 0% | -100% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 88% | 39% | 25% | -4% |
ROE Average | -0% | -0% | -0% | 0% |
ROCE Average | -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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 26 | 26 | 26 | 27 | 27 | 28 | 28 | 25 | 25 | 25 | 25 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 |
Current Liability | 1 | 0 | 0 | 0 | 2 | 5 | 3 | 1 | 1 | 0 | 0 |
Other Liabilities & Provisions | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 27 | 26 | 26 | 27 | 29 | 33 | 31 | 29 | 29 | 27 | 27 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 22 | 21 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 27 | 26 | 26 | 26 | 28 | 32 | 30 | 29 | 4 | 5 | 6 |
Total Assets | 27 | 26 | 26 | 27 | 29 | 33 | 31 | 29 | 29 | 27 | 27 |
#(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 | 2 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
Cash Flow from Operating Activities | -20 | 2 | -1 | -0 | -0 | -1 | 0 | 0 | 5 | -1 | 3 |
Cash Flow from Investing Activities | -1 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -5 | 2 | 0 |
Cash Flow from Financing Activities | 20 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | 2 | -1 | -0 | -0 | -1 | -0 | 0 | 0 | 0 | 3 |
Closing Cash & Cash Equivalent | 0 | 2 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 3 |
# | 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) | 0.74 | -4.58 | 1.56 | 6.57 | 4.76 | 10.36 | 0.96 | -4.87 | -1.89 | -1.16 | -1.32 |
CEPS(Rs) | 0.76 | -4.13 | 2.04 | 7.23 | 5.27 | 10.83 | 1.4 | -4.46 | -1.51 | -0.79 | -0.97 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 607.75 | 606.1 | 607.8 | 614.55 | 619.41 | 640.05 | 641.28 | 636.41 | 634.52 | 633.36 | 632.04 |
Net Profit Margin | 0.64 | -4.34 | 0.73 | 3.65 | 2.26 | 3.83 | 0.32 | -4.66 | -0.76 | -2.38 | -1.41 |
Operating Margin | 1.06 | -4.3 | 1.06 | 4.45 | 3.66 | 5.13 | 0.78 | -4.09 | 1.22 | -1.27 | -0.67 |
PBT Margin | 1.05 | -4.34 | 1.06 | 4.45 | 3.26 | 5.13 | 0.62 | -4.1 | 1.04 | -1.27 | -0.67 |
ROA(%) | 0.18 | -0.68 | 0.24 | 0.99 | 0.69 | 1.35 | 0.12 | -0.65 | -0.26 | -0.17 | -0.19 |
ROE(%) | 0.19 | -0.75 | 0.26 | 1.08 | 0.77 | 1.64 | 0.15 | -0.76 | -0.3 | -0.18 | -0.21 |
ROCE(%) | 0.3 | -0.69 | 0.34 | 1.21 | 1.16 | 2.04 | 0.34 | -0.62 | 0.44 | -0.09 | -0.09 |
Price/Earnings(x) | 121.7 | 0 | 716.96 | 11.26 | 10.71 | 6.35 | 48.71 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.15 | 0.31 | 1.84 | 0.12 | 0.08 | 0.1 | 0.07 | 0.07 | 0.07 | 0.12 | 0.13 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.22 | 1.7 | 5.39 | 0.6 | 0.4 | 0.42 | 0.32 | 0.8 | 0.3 | 2.02 | 0.47 |
EV/Core EBITDA(x) | 113.47 | -43.71 | 419.73 | 12.37 | 10.3 | 7.9 | 34.21 | -21.59 | 21.54 | -395.35 | -155.48 |
Interest Earned Growth(%) | 0 | -8.62 | 102.36 | -15.47 | 17.13 | 27.93 | 11.29 | -65.22 | 137.08 | -80.36 | 92.32 |
Net Profit Growth | -61.7 | -715.63 | 134.15 | 320.56 | -27.53 | 117.47 | -90.68 | -604.93 | 61.14 | 38.91 | -13.87 |
EPS Growth(%) | -61.7 | -715.59 | 134.15 | 320.55 | -27.53 | 117.47 | -90.68 | -604.91 | 61.14 | 38.91 | -13.87 |
Interest Coverage(x) % | 212.86 | -117.6 | 0 | 0 | 9.25 | 1418.76 | 5.05 | -613.21 | 6.95 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 |
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 | 0.01 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
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