Market Cap ₹48 Cr.
Stock P/E 3.1
P/B 1
Current Price ₹160.5
Book Value ₹ 156.7
Face Value 10
52W High ₹193
Dividend Yield 0.16%
52W Low ₹ 55.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 16 | 36 | 22 | 33 | 7 | 21 | 15 | 44 | 23 | 30 |
Other Income | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 16 | 36 | 22 | 33 | 7 | 21 | 15 | 44 | 23 | 30 |
Total Expenditure | 7 | 39 | 26 | 31 | 1 | 27 | 22 | 39 | 12 | 17 |
Operating Profit | 9 | -3 | -4 | 2 | 6 | -6 | -7 | 5 | 11 | 13 |
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 | 9 | -3 | -5 | 2 | 6 | -6 | -7 | 5 | 11 | 13 |
Provision for Tax | 5 | -4 | -1 | 1 | 2 | -2 | -2 | 1 | 3 | 4 |
Profit After Tax | 4 | 1 | -3 | 1 | 5 | -4 | -5 | 3 | 8 | 9 |
Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 4 | 1 | -3 | 1 | 5 | -4 | -5 | 3 | 8 | 9 |
Adjusted Earnings Per Share | 14.4 | 4.9 | -11.1 | 3.9 | 15.2 | -14.8 | -16.9 | 11.4 | 27 | 30.4 |
#(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 | 22 | 25 | 34 | 33 | 46 | 88 | 52 | 59 | 48 | 83 | 76 | 112 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 22 | 25 | 34 | 33 | 46 | 88 | 52 | 59 | 48 | 83 | 76 | 112 |
Total Expenditure | 21 | 24 | 33 | 24 | 46 | 85 | 52 | 62 | 32 | 69 | 80 | 90 |
Operating Profit | 1 | 0 | 1 | 9 | 1 | 3 | -0 | -3 | 16 | 15 | -4 | 22 |
Interest | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | 8 | 0 | 2 | -0 | -3 | 16 | 14 | -5 | 22 |
Provision for Tax | 0 | -0 | -0 | 2 | 0 | 1 | 0 | -0 | 5 | 2 | -1 | 6 |
Profit After Tax | 0 | -0 | 0 | 6 | 0 | 2 | -0 | -3 | 10 | 12 | -4 | 15 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | -0 | 0 | 6 | 0 | 2 | -0 | -3 | 10 | 12 | -4 | 15 |
Adjusted Earnings Per Share | 1.3 | -0.9 | 0.4 | 21.5 | 0 | 5.6 | -1.5 | -8.9 | 34.3 | 38.7 | -12.5 | 51.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -8% | 9% | -3% | 13% |
Operating Profit CAGR | -127% | 0% | NAN% | NAN% |
PAT CAGR | -133% | 0% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 134% | 79% | 65% | 40% |
ROE Average | -13% | 37% | 16% | 33% |
ROCE Average | -15% | 52% | 26% | 25% |
#(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 | 1 | 0 | 0 | 7 | 10 | 11 | 11 | 8 | 19 | 30 | 26 |
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 | 1 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 1 | 1 | 1 | -0 | 3 | 0 | -1 |
Total Current Liabilities | 6 | 8 | 13 | 3 | 3 | 4 | 0 | 1 | 0 | 5 | 0 |
Total Liabilities | 7 | 8 | 14 | 10 | 13 | 16 | 12 | 10 | 21 | 36 | 27 |
Fixed Assets | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 6 | 8 | 13 | 10 | 13 | 15 | 12 | 9 | 21 | 36 | 25 |
Total Assets | 7 | 8 | 14 | 10 | 13 | 16 | 12 | 10 | 21 | 36 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -2 | -2 | -5 | 13 | -1 | 0 | 3 | -1 | 2 | 0 | 1 |
Cash Flow from Investing Activities | -1 | 1 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -1 |
Cash Flow from Financing Activities | 3 | 1 | 5 | -13 | 1 | -0 | -3 | 1 | -1 | -0 | 0 |
Net Cash Inflow / Outflow | 0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 1 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
# | 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) | 1.33 | -0.85 | 0.38 | 21.53 | 0.01 | 5.63 | -1.46 | -8.9 | 34.32 | 38.69 | -12.53 |
CEPS(Rs) | 1.64 | -0.67 | 0.67 | 21.8 | 0.3 | 5.93 | -1.24 | -8.8 | 34.43 | 38.93 | -11.97 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 |
Book NAV/Share(Rs) | 1.82 | 0.97 | 1.35 | 22.87 | 32.43 | 38.06 | 36.6 | 27.69 | 62.01 | 100.7 | 87.93 |
Core EBITDA Margin(%) | 4.19 | 1.7 | 3.38 | 27 | 0.96 | 3.34 | -0.01 | -4.46 | 32.91 | 17.25 | -5.44 |
EBIT Margin(%) | 4.14 | 1.47 | 3.17 | 26.76 | 0.94 | 3.24 | -0.14 | -4.52 | 32.84 | 17.47 | -5.63 |
Pre Tax Margin(%) | 2.04 | -1.06 | 0.3 | 25.06 | 0.31 | 2.73 | -0.67 | -5.1 | 32.56 | 16.85 | -5.98 |
PAT Margin (%) | 1.85 | -1.05 | 0.34 | 19.4 | 0.01 | 1.91 | -0.85 | -4.52 | 21.3 | 13.96 | -4.93 |
Cash Profit Margin (%) | 2.27 | -0.82 | 0.59 | 19.65 | 0.2 | 2.01 | -0.72 | -4.46 | 21.37 | 14.04 | -4.71 |
ROA(%) | 8.19 | -3.4 | 1.04 | 53.82 | 0.02 | 11.62 | -3.15 | -24.66 | 66.33 | 40.44 | -12.03 |
ROE(%) | 115.74 | -61.37 | 33.11 | 177.73 | 0.03 | 15.97 | -3.92 | -27.7 | 76.52 | 47.56 | -13.28 |
ROCE(%) | 18.95 | 4.89 | 9.9 | 81.26 | 4.16 | 21.05 | -0.56 | -25.61 | 112.79 | 59.52 | -14.97 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.83 |
Inventory Days | 59.25 | 92.96 | 108.66 | 116.81 | 82.57 | 52.09 | 85.71 | 57.27 | 102.13 | 119.35 | 132.83 |
Payable days | 0.03 | 0.48 | 0.37 | 0.07 | 0.04 | 0.02 | 0.07 | 0.1 | 0.31 | 12.13 | 10.43 |
PER(x) | 5.74 | 0 | 0 | 1.16 | 3539.52 | 7.01 | 0 | 0 | 0.83 | 2.88 | 0 |
Price/Book(x) | 4.21 | 9.43 | 0 | 1.09 | 0.88 | 1.04 | 0.36 | 0.64 | 0.46 | 1.11 | 0.7 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 |
EV/Net Sales(x) | 0.38 | 0.43 | 0.48 | 0.26 | 0.25 | 0.17 | 0.08 | 0.11 | 0.17 | 0.4 | 0.24 |
EV/Core EBITDA(x) | 8.44 | 25.17 | 13.84 | 0.95 | 21.88 | 5.05 | -724.97 | -2.44 | 0.51 | 2.26 | -4.42 |
Net Sales Growth(%) | 909.97 | 13.1 | 39.34 | -2.54 | 38.41 | 91.61 | -41.55 | 14.64 | -18.28 | 72.04 | -8.37 |
EBIT Growth(%) | 718.33 | -59.86 | 200.23 | 722.58 | -95.16 | 563.46 | -102.52 | -3597.54 | 694.21 | -8.48 | -129.56 |
PAT Growth(%) | 214.7 | -164.06 | 144.81 | 5518.93 | -99.96 | 0 | -126 | -508.34 | 485.41 | 12.74 | -132.37 |
EPS Growth(%) | 214.69 | -164.06 | 144.81 | 5518.91 | -99.96 | 0 | -126 | -508.34 | 485.41 | 12.74 | -132.37 |
Debt/Equity(x) | 11.26 | 26.84 | 33.15 | 0.18 | 0.3 | 0.27 | 0.03 | 0.15 | 0 | 0 | 0.03 |
Current Ratio(x) | 1.01 | 0.97 | 1 | 3.05 | 4.38 | 4.13 | 31.59 | 7.08 | 167.21 | 6.54 | 64.53 |
Quick Ratio(x) | 0.18 | 0.03 | 0.03 | 0.4 | 0.12 | 0.85 | 0.82 | 1.71 | 9.62 | 0.22 | 10.58 |
Interest Cover(x) | 1.97 | 0.58 | 1.11 | 15.74 | 1.49 | 6.32 | -0.27 | -7.79 | 118.47 | 28.3 | -16.37 |
Total Debt/Mcap(x) | 2.68 | 2.85 | 0 | 0.17 | 0.34 | 0.26 | 0.09 | 0.23 | 0 | 0 | 0.04 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 72.7 | 72.7 | 72.7 | 72.7 | 72.7 | 72.7 | 72.7 | 72.7 | 72.7 | 72.7 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 |
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 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
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