Market Cap ₹55 Cr.
Stock P/E 0.0
P/B 9.9
Current Price ₹419.2
Book Value ₹ 42.3
Face Value 10
52W High ₹435
Dividend Yield 0.72%
52W Low ₹ 75.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) |
---|
Net Sales |
Other Income |
Total Income |
Total Expenditure |
Operating Profit |
Interest |
Depreciation |
Exceptional Income / Expenses |
Profit Before Tax |
Provision for Tax |
Profit After Tax |
Adjustments |
Profit After Adjustments |
Adjusted Earnings Per Share |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 2 | 3 | 4 | 6 | 7 | 7 | 8 | 3 | 3 | 9 | 10 | |
Other Income | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Income | 3 | 3 | 5 | 6 | 7 | 8 | 8 | 3 | 3 | 9 | 10 | |
Total Expenditure | 3 | 3 | 4 | 5 | 6 | 6 | 7 | 3 | 3 | 7 | 8 | |
Operating Profit | 0 | 0 | 1 | 1 | 1 | 1 | 1 | -0 | 0 | 2 | 2 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation | 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 | |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | -0 | 1 | 2 | |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -0 | 1 | 1 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -0 | 1 | 1 | |
Adjusted Earnings Per Share | 0 | 0 | 2.3 | 2.5 | 1.2 | 3.1 | 2.3 | -5.1 | -1.1 | 8.9 | 8.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 11% | 49% | 7% | 17% |
Operating Profit CAGR | 0% | 0% | 15% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 315% | 163% | 53% | NA% |
ROE Average | 23% | 15% | 7% | 8% |
ROCE Average | 32% | 21% | 11% | 14% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 1 | 1 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 |
Total Liabilities | 1 | 2 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 6 |
Fixed Assets | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
Other Non-Current Assets | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Current Assets | 0 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 4 |
Total Assets | 1 | 2 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 6 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 2 |
Cash Flow from Operating Activities | 0 | -0 | -1 | -0 | 0 | 1 | 1 | -0 | 0 | 2 | 1 |
Cash Flow from Investing Activities | -0 | -0 | 0 | -1 | -1 | 0 | -0 | 0 | 0 | -0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 2 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 |
Net Cash Inflow / Outflow | 0 | 0 | 1 | -1 | -0 | 0 | -0 | -0 | 0 | 1 | 1 |
Closing Cash & Cash Equivalent | 0 | 0 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 3 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 2.27 | 2.51 | 1.22 | 3.11 | 2.32 | -5.1 | -1.06 | 8.87 | 8.88 |
CEPS(Rs) | 0.91 | 3.03 | 3.05 | 3.68 | 4.42 | 6.21 | 4.38 | -3.15 | 0.65 | 10.82 | 10.4 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0.4 | 1 | 0 | 0 | 0 | 3 | 3 |
Book NAV/Share(Rs) | 0 | 0 | 26.27 | 24.01 | 30.01 | 32.64 | 33.75 | 28.65 | 27.59 | 36.46 | 42.34 |
Core EBITDA Margin(%) | -8.46 | 1.35 | 0.8 | 10.5 | 10.59 | 13.5 | 8.36 | -15.2 | 3.43 | 17.2 | 16.76 |
EBIT Margin(%) | 6.77 | 8.32 | 11.39 | 8.85 | 4.42 | 8.61 | 5.63 | -23.27 | -3.11 | 15.41 | 17.16 |
Pre Tax Margin(%) | 5.3 | 7.07 | 11.13 | 8.66 | 4.23 | 7.86 | 5.13 | -24.45 | -4.16 | 14.62 | 16.38 |
PAT Margin (%) | 0.48 | 4.33 | 6.95 | 5.93 | 2.42 | 5.45 | 3.74 | -24.41 | -4.41 | 13.18 | 11.97 |
Cash Profit Margin (%) | 2.56 | 9.24 | 9.33 | 8.69 | 8.73 | 10.88 | 7.07 | -15.06 | 2.7 | 16.07 | 14.01 |
ROA(%) | 1.08 | 8.51 | 10.46 | 7.57 | 3.43 | 8.36 | 6.15 | -15.08 | -3.53 | 25.77 | 20.19 |
ROE(%) | 2.07 | 13.88 | 13.34 | 10 | 4.53 | 9.94 | 6.99 | -16.35 | -3.78 | 27.7 | 22.54 |
ROCE(%) | 17.71 | 20.6 | 19.73 | 13.89 | 7.59 | 14.93 | 10.49 | -15.58 | -2.67 | 32.38 | 32.32 |
Receivable days | 11.33 | 0 | 0.79 | 0.44 | 5.55 | 5.58 | 1.09 | 3.02 | 2.79 | 0.85 | 0.63 |
Inventory Days | 4.07 | 3.43 | 4.48 | 6.36 | 7.54 | 8.07 | 6.89 | 9.16 | 3.01 | 2.11 | 2.44 |
Payable days | 30.34 | 25.81 | 7.95 | 26.81 | 34.39 | 40.85 | 52.89 | 102.96 | 84.61 | 24.62 | 26.75 |
PER(x) | 0 | 0 | 23.75 | 48.54 | 54.72 | 22.97 | 25.83 | 0 | 0 | 10.71 | 12.74 |
Price/Book(x) | 0 | 0 | 2.06 | 5.08 | 2.23 | 2.19 | 1.77 | 0.7 | 1.05 | 2.61 | 2.67 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.6 | 1.4 | 0 | 0 | 0 | 3.16 | 2.65 |
EV/Net Sales(x) | 0.03 | 0.3 | 1.33 | 2.82 | 1.33 | 1.15 | 0.88 | 0.77 | 0.93 | 1.17 | 1.19 |
EV/Core EBITDA(x) | 0.35 | 2.25 | 9.64 | 24.31 | 12.43 | 8.2 | 9.83 | -5.51 | 23.32 | 6.38 | 6.21 |
Net Sales Growth(%) | 11.34 | 12.2 | 53.4 | 29.53 | 19.53 | 12.69 | 8.46 | -66.26 | 15.45 | 179.04 | 10.23 |
EBIT Growth(%) | 38 | 37.98 | 110.06 | 0.58 | -40.28 | 119.46 | -29.09 | -239.5 | 84.57 | 1482.78 | 22.78 |
PAT Growth(%) | -82.93 | 907.91 | 146.22 | 10.55 | -51.28 | 154.23 | -25.5 | -319.94 | 79.16 | 934.55 | 0.11 |
EPS Growth(%) | 0 | 0 | 0 | 10.55 | -51.28 | 154.23 | -25.5 | -319.94 | 79.16 | 934.58 | 0.11 |
Debt/Equity(x) | 0.38 | 0.24 | 0.07 | 0.08 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 1.32 | 1.11 | 3.86 | 2.7 | 2.6 | 2.05 | 2.87 | 2.41 | 2.99 | 4.49 | 3.88 |
Quick Ratio(x) | 1.27 | 1.04 | 3.73 | 2.54 | 2.39 | 1.87 | 2.65 | 2.39 | 2.88 | 4.38 | 3.81 |
Interest Cover(x) | 4.63 | 6.63 | 43.77 | 48.61 | 23.13 | 11.47 | 11.26 | -19.66 | -2.96 | 19.62 | 22.02 |
Total Debt/Mcap(x) | 0 | 0 | 0.03 | 0.02 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 64.96 | 64.96 | 64.96 | 64.96 | 64.96 | 69.4 | 69.62 | 69.62 | 69.62 | 69.62 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 35.04 | 35.04 | 35.04 | 35.04 | 35.04 | 30.6 | 30.38 | 30.38 | 30.38 | 30.38 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 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 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
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