Market Cap ₹15 Cr.
Stock P/E 5.8
P/B 0.7
Current Price ₹18
Book Value ₹ 27.1
Face Value 10
52W High ₹34
Dividend Yield 0%
52W Low ₹ 16
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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 51 | 45 | 49 | 62 | 63 | |
| Other Income | 0 | 0 | 0 | 1 | 0 | |
| Total Income | 51 | 45 | 49 | 63 | 64 | |
| Total Expenditure | 46 | 41 | 44 | 58 | 58 | |
| Operating Profit | 5 | 4 | 4 | 5 | 5 | |
| Interest | 3 | 3 | 3 | 2 | 2 | |
| Depreciation | 0 | 0 | 0 | 0 | 0 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 2 | 1 | 1 | 3 | 3 | |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | |
| Profit After Tax | 1 | 1 | 1 | 2 | 3 | |
| Adjustments | -0 | -0 | -0 | 0 | -0 | |
| Profit After Adjustments | 1 | 1 | 1 | 2 | 3 | |
| Adjusted Earnings Per Share | 2 | 1.1 | 0.1 | 3.9 | 3.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 2% | 12% | 0% | 0% |
| Operating Profit CAGR | 0% | 8% | 0% | 0% |
| PAT CAGR | 50% | 44% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -41% | NA% | NA% | NA% |
| ROE Average | 18% | 26% | 26% | 26% |
| ROCE Average | 17% | 19% | 18% | 18% |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|
| Shareholder's Funds | 3 | 4 | 5 | 8 | 22 |
| Minority's Interest | -0 | -0 | -0 | -0 | -0 |
| Borrowings | 7 | 14 | 14 | 12 | 11 |
| Other Non-Current Liabilities | -0 | -0 | -0 | -0 | 0 |
| Total Current Liabilities | 17 | 9 | 8 | 9 | 6 |
| Total Liabilities | 27 | 27 | 27 | 28 | 39 |
| Fixed Assets | 1 | 1 | 0 | 0 | 2 |
| Other Non-Current Assets | 12 | 12 | 12 | 10 | 11 |
| Total Current Assets | 14 | 15 | 15 | 17 | 25 |
| Total Assets | 27 | 27 | 27 | 28 | 39 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 2 | 2 | 3 |
| Cash Flow from Operating Activities | 1 | 4 | 5 | 4 | -4 |
| Cash Flow from Investing Activities | -10 | -1 | -0 | 0 | -3 |
| Cash Flow from Financing Activities | 9 | -3 | -4 | -3 | 7 |
| Net Cash Inflow / Outflow | 1 | 1 | 0 | 1 | 0 |
| Closing Cash & Cash Equivalent | 1 | 2 | 2 | 3 | 4 |
| # | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.98 | 1.1 | 0.09 | 3.9 | 3.09 |
| CEPS(Rs) | 2.74 | 1.61 | 0.11 | 4.13 | 3.44 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 5.71 | 6.81 | 0.43 | 12.55 | 25.58 |
| Core EBITDA Margin(%) | 8.97 | 8.86 | 8.89 | 7.4 | 7.83 |
| EBIT Margin(%) | 8.22 | 8.33 | 8.66 | 8.11 | 8.12 |
| Pre Tax Margin(%) | 3.19 | 2.1 | 2.98 | 4.26 | 4.57 |
| PAT Margin (%) | 2.37 | 1.5 | 2.25 | 3.76 | 4.19 |
| Cash Profit Margin (%) | 3.25 | 2.17 | 2.68 | 3.99 | 4.65 |
| ROA(%) | 4.46 | 2.46 | 4.05 | 8.54 | 7.96 |
| ROE(%) | 35.01 | 17.76 | 23.72 | 36.8 | 18.01 |
| ROCE(%) | 17.83 | 15.81 | 18.16 | 21.47 | 17.08 |
| Receivable days | 33.39 | 37.32 | 32.89 | 26.12 | 39.17 |
| Inventory Days | 0 | 0 | 0.17 | 0.07 | 0 |
| Payable days | 3846.28 | 0 | 0 | 4231.49 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 7.98 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0.97 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.36 | 0.39 | 0.32 | 0.24 | 0.5 |
| EV/Core EBITDA(x) | 4.01 | 4.33 | 3.51 | 2.88 | 5.81 |
| Net Sales Growth(%) | 0 | -11.99 | 9.5 | 27.45 | 1.97 |
| EBIT Growth(%) | 0 | -10.8 | 13.82 | 19.44 | 2.08 |
| PAT Growth(%) | 0 | -44.38 | 64.7 | 112.82 | 13.48 |
| EPS Growth(%) | 0 | -44.45 | -91.67 | 4168.81 | -20.69 |
| Debt/Equity(x) | 5.81 | 4.78 | 3.42 | 2.2 | 0.65 |
| Current Ratio(x) | 0.82 | 1.57 | 1.8 | 2 | 4.5 |
| Quick Ratio(x) | 0.82 | 1.57 | 1.8 | 2 | 4.5 |
| Interest Cover(x) | 1.63 | 1.34 | 1.52 | 2.11 | 2.29 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.67 |
| # | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 |
|---|---|---|---|---|
| Promoter | 89.51 | 62.64 | 62.64 | 62.64 |
| FII | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 |
| Public | 10.49 | 37.36 | 37.36 | 37.36 |
| Others | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 |
|---|---|---|---|---|
| Promoter | 0.54 | 0.54 | 0.54 | 0.54 |
| FII | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 |
| Public | 0.06 | 0.32 | 0.32 | 0.32 |
| Others | 0 | 0 | 0 | 0 |
| Total | 0.6 | 0.86 | 0.86 | 0.86 |
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
