Market Cap ₹0 Cr.
Stock P/E -1.4
P/B 0
Current Price ₹1.9
Book Value ₹ 45.7
Face Value 10
52W High ₹1.9
Dividend Yield 0%
52W Low ₹ 1.8
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 |
---|---|---|---|---|---|---|---|---|---|---|
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 | -0.3 | 0.8 | 0.6 | 0.3 | -0.4 | 0 | -0.9 | -1.1 | -0.5 | 1.2 |
#(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 | 73 | 62 | 71 | 98 | 36 | 38 | 25 | 4 | 2 | 0 | 0 | 0 |
Other Income | 4 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 77 | 62 | 71 | 98 | 36 | 39 | 25 | 4 | 2 | 0 | 0 | 0 |
Total Expenditure | 75 | 60 | 69 | 97 | 35 | 38 | 25 | 4 | 2 | 0 | 0 | 0 |
Operating Profit | 2 | 1 | 2 | 1 | 1 | 1 | 0 | -0 | -0 | 0 | -0 | 0 |
Interest | 2 | 1 | 2 | 1 | 1 | 1 | 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 | 5.4 | 2.3 | 4.4 | -2.8 | 0 | -1.9 | 7.6 | -4 | -1.2 | 3 | -8 | -1.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -100% | -100% |
Operating Profit CAGR | 0% | 0% | -100% | -100% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | NA% | NA% | NA% | NA% |
ROE Average | -16% | -4% | -1% | 1% |
ROCE Average | -7% | -2% | -1% | 5% |
#(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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 2 |
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 | 16 | 20 | 27 | 22 | 14 | 15 | 1 | 1 | 0 | 0 | 0 |
Total Liabilities | 18 | 22 | 30 | 25 | 17 | 18 | 4 | 4 | 3 | 3 | 2 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
Total Current Assets | 18 | 21 | 29 | 24 | 16 | 17 | 4 | 4 | 3 | 1 | 1 |
Total Assets | 18 | 22 | 30 | 25 | 17 | 18 | 4 | 4 | 3 | 3 | 2 |
#(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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 1 | -5 | 11 | -1 | 2 | 2 | -0 | -0 | -0 | -0 |
Cash Flow from Investing Activities | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | -1 | 4 | -12 | 1 | -2 | -2 | -0 | -0 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | 1 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 |
Closing Cash & Cash Equivalent | 0 | 1 | 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) | 5.36 | 2.33 | 4.38 | -2.8 | 0.04 | -1.9 | 7.63 | -3.98 | -1.19 | 3.04 | -7.96 |
CEPS(Rs) | 6.22 | 3.56 | 5.32 | -2.35 | 0.44 | -1.54 | 7.63 | -3.98 | -1.19 | 3.04 | -7.96 |
DPS(Rs) | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 55.67 | 56.83 | 61.07 | 58.27 | 58.23 | 56.23 | 60.81 | 56.79 | 51.19 | 54.23 | 46.17 |
Core EBITDA Margin(%) | -2.72 | 1.95 | 2.59 | 1.06 | 2.16 | 1.29 | 1.82 | -5.13 | -6.07 | -106.25 | 0 |
EBIT Margin(%) | 2.85 | 2.23 | 3.01 | 1.35 | 3.27 | 2.92 | 1.87 | -5.08 | -2.75 | 134.38 | 0 |
Pre Tax Margin(%) | 0.49 | 0.3 | 0.37 | -0.13 | 0.06 | -0.24 | 1.55 | -5.38 | -2.8 | 134.38 | 0 |
PAT Margin (%) | 0.33 | 0.18 | 0.3 | -0.14 | 0 | -0.24 | 1.46 | -5.36 | -2.75 | 228.13 | 0 |
Cash Profit Margin (%) | 0.39 | 0.28 | 0.36 | -0.12 | 0.06 | -0.19 | 1.46 | -5.36 | -2.75 | 228.13 | 0 |
ROA(%) | 1.42 | 0.55 | 0.8 | -0.49 | 0.01 | -0.53 | 3.35 | -4.66 | -1.7 | 5.1 | -15.05 |
ROE(%) | 10.01 | 4.14 | 7.42 | -4.69 | 0.06 | -3.31 | 13.03 | -6.77 | -2.2 | 5.77 | -15.85 |
ROCE(%) | 15.11 | 9.34 | 11.81 | 8.32 | 9.94 | 9.17 | 6.53 | -6.41 | -2.2 | 3.4 | -7.01 |
Receivable days | 70.34 | 88.34 | 106.16 | 89.46 | 187.14 | 145.45 | 128.9 | 0 | 1.76 | 0 | 0 |
Inventory Days | 1.51 | 3.27 | 4 | 2 | 0.05 | 0.05 | 0.07 | 0.51 | 0.88 | 28.52 | 0 |
Payable days | 9.58 | 24.86 | 35.64 | 38.19 | 78.13 | 38.21 | 43.75 | 10.41 | 2.36 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.16 | 0.19 | 0.26 | 0.08 | 0.29 | 0.24 | 0.01 | 0.13 | 0.23 | 7.42 | 0 |
EV/Core EBITDA(x) | 5.31 | 8.06 | 8.45 | 6.06 | 8.76 | 8.12 | 0.68 | -2.62 | -8.33 | 5.52 | -2.83 |
Net Sales Growth(%) | -6.69 | -15.62 | 15.11 | 38.35 | -63.61 | 6.93 | -34.16 | -85.81 | -41.81 | -96.92 | -100 |
EBIT Growth(%) | 32.2 | -37.6 | 55.43 | -37.82 | -11.92 | -4.53 | -57.72 | -138.43 | 68.51 | 250.88 | -296.51 |
PAT Growth(%) | 4.61 | -56.56 | 87.92 | -163.92 | 101.3 | -5312.51 | 502.2 | -152.19 | 70.16 | 356.14 | -361.64 |
EPS Growth(%) | 4.61 | -56.56 | 87.92 | -163.92 | 101.3 | -5312.51 | 502.2 | -152.19 | 70.16 | 356.14 | -361.64 |
Debt/Equity(x) | 4.4 | 4.48 | 6.22 | 2.82 | 3.57 | 3.27 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 1.13 | 1.09 | 1.08 | 1.09 | 1.18 | 1.16 | 2.88 | 3.26 | 7.49 | 3.2 | 86 |
Quick Ratio(x) | 1.09 | 1.07 | 1.04 | 1.09 | 1.18 | 1.16 | 2.88 | 3.26 | 7.48 | 3.18 | 85.17 |
Interest Cover(x) | 1.21 | 1.16 | 1.14 | 0.91 | 1.02 | 0.92 | 5.81 | -16.45 | -57 | 0 | 0 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 65.61 | 65.61 | 65.61 | 65.61 | 65.61 | 65.61 | 65.61 | 74.3 | 74.3 | 74.3 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 34.39 | 34.39 | 34.39 | 34.39 | 34.39 | 34.39 | 34.39 | 25.7 | 25.7 | 25.7 |
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 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
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