Market Cap ₹17 Cr.
Stock P/E -19.3
P/B 0.3
Current Price ₹7.7
Book Value ₹ 27.6
Face Value 10
52W High ₹14.2
Dividend Yield 0%
52W Low ₹ 7.5
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 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0 | -0.1 |
#(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 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 |
Other Income | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 0 | 1 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 0 |
Operating Profit | 1 | 1 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -1 | 0 |
Interest | 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 |
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 | -1 | -1 | -1 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | -1 | -0 | -0 | -1 | -1 | -1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | -1 | -0 | -0 | -1 | -1 | -1 | 0 |
Adjusted Earnings Per Share | 0.2 | 0.3 | 0 | 0 | 0 | -0.2 | -0.1 | -0.2 | -0.3 | -0.3 | -0.4 | -0.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -100% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | NAN% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -41% | 34% | 6% | -16% |
ROE Average | -1% | -1% | -1% | -0% |
ROCE Average | -1% | -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 | 56 | 56 | 56 | 56 | 66 | 65 | 65 | 64 | 64 | 63 | 62 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 9 | 31 | 42 | 50 | 55 | 1 | 1 | 2 | 2 | 3 | 1 |
Other Non-Current Liabilities | 7 | 11 | 12 | 15 | 7 | 8 | 9 | 9 | 9 | 8 | 9 |
Total Current Liabilities | 1 | 2 | 4 | 6 | 8 | 69 | 76 | 83 | 88 | 91 | 101 |
Total Liabilities | 72 | 99 | 114 | 127 | 135 | 144 | 151 | 158 | 163 | 165 | 173 |
Fixed Assets | 56 | 56 | 56 | 57 | 57 | 57 | 56 | 56 | 56 | 56 | 56 |
Other Non-Current Assets | 14 | 42 | 56 | 68 | 76 | 86 | 93 | 101 | 105 | 105 | 107 |
Total Current Assets | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 4 | 11 |
Total Assets | 72 | 99 | 114 | 127 | 135 | 144 | 151 | 158 | 163 | 165 | 173 |
#(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 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Cash Flow from Operating Activities | 1 | 1 | 8 | 1 | 2 | 7 | 0 | 0 | 3 | 4 | 4 |
Cash Flow from Investing Activities | -4 | -28 | -14 | -14 | -8 | -9 | -8 | -1 | -2 | -1 | -1 |
Cash Flow from Financing Activities | 4 | 26 | 7 | 12 | 6 | 2 | 7 | 1 | 0 | -2 | -2 |
Net Cash Inflow / Outflow | 1 | -1 | 1 | -1 | -0 | 0 | -0 | 0 | 1 | 1 | -0 |
Closing Cash & Cash Equivalent | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
# | 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) | 0.2 | 0.28 | 0.01 | 0.02 | 0.01 | -0.23 | -0.1 | -0.19 | -0.28 | -0.27 | -0.39 |
CEPS(Rs) | 0.42 | 0.51 | 0.05 | 0.07 | 0.07 | -0.16 | -0.04 | -0.13 | -0.22 | -0.21 | -0.33 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 59.85 | 60.13 | 60.14 | 41.18 | 29.29 | 29.06 | 28.96 | 28.77 | 28.49 | 28.22 | 27.82 |
Core EBITDA Margin(%) | 0 | 0 | 64.35 | 28.32 | 19.96 | -16.75 | -6.72 | -36.03 | -597.39 | -891.03 | -1428.29 |
EBIT Margin(%) | 0 | 0 | 17.82 | 22.97 | 12.12 | -22.32 | -12.16 | -53.81 | -764.93 | -1151.72 | -1700.4 |
Pre Tax Margin(%) | 0 | 0 | 17.82 | 2.78 | 1.19 | -24.28 | -13.74 | -57.35 | -782.46 | -1162.02 | -1753.39 |
PAT Margin (%) | 0 | 0 | 14.42 | 2.21 | 0.96 | -30.44 | -13.74 | -57.35 | -782.46 | -1162.02 | -1753.39 |
Cash Profit Margin (%) | 0 | 0 | 60.95 | 7.6 | 9.19 | -21.91 | -4.97 | -38.44 | -603.86 | -887.98 | -1467.33 |
ROA(%) | 0.24 | 0.28 | 0.01 | 0.02 | 0.01 | -0.37 | -0.15 | -0.28 | -0.39 | -0.37 | -0.52 |
ROE(%) | 0.33 | 0.47 | 0.02 | 0.05 | 0.03 | -0.78 | -0.35 | -0.67 | -0.98 | -0.96 | -1.4 |
ROCE(%) | 0.9 | 0.75 | 0.01 | 0.26 | 0.18 | -0.3 | -0.16 | -0.33 | -0.45 | -0.42 | -0.6 |
Receivable days | 0 | 0 | 2758.48 | 195.06 | 139.39 | 65.34 | 15.7 | 53.09 | 1002.16 | 3581.39 | 8873.43 |
Inventory Days | 0 | 0 | 269.05 | 54.45 | 68.81 | 62.86 | 30.9 | 19.87 | 82.17 | 34.83 | 36.35 |
Payable days | 0 | 0 | 0 | 0 | 0 | 814.88 | 1109.18 | 3565.63 | 0 | 8958.84 | 0 |
PER(x) | 179.35 | 154.07 | 1036.59 | 561.22 | 1013.33 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.58 | 0.72 | 0.21 | 0.27 | 0.26 | 0.25 | 0.17 | 0.08 | 0.12 | 0.21 | 0.48 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 802.06 | 56.91 | 43.03 | 44.46 | 43.33 | 86.68 | 1099.99 | 1743.74 | 2084.74 |
EV/Core EBITDA(x) | 56.02 | 95.6 | 1246.43 | 200.71 | 211.35 | -322.56 | -1276.48 | -248.38 | -187.61 | -198.68 | -147.4 |
Net Sales Growth(%) | 0 | 0 | 0 | 1565.59 | 45.88 | -3.52 | -2.69 | -53.63 | -89.41 | -34.83 | -4.2 |
EBIT Growth(%) | -22.51 | -0.09 | -97.75 | 2046.68 | -22.98 | -277.56 | 46.96 | -105.12 | -50.51 | 1.87 | -41.44 |
PAT Growth(%) | -51.69 | 43.04 | -95.6 | 155.61 | -36.78 | -3160.9 | 56.08 | -93.56 | -44.45 | 3.21 | -44.56 |
EPS Growth(%) | -51.69 | 43.02 | -95.59 | 59.35 | -61.73 | -3153.33 | 56.07 | -93.44 | -44.5 | 3.24 | -44.58 |
Debt/Equity(x) | 0.16 | 0.56 | 0.77 | 0.97 | 0.89 | 0.91 | 0.93 | 0.94 | 1.29 | 1.28 | 1.24 |
Current Ratio(x) | 1.39 | 0.69 | 0.48 | 0.3 | 0.25 | 0.02 | 0.01 | 0.01 | 0.02 | 0.04 | 0.1 |
Quick Ratio(x) | 1.39 | 0.69 | 0.47 | 0.25 | 0.21 | 0.02 | 0.01 | 0.01 | 0.02 | 0.04 | 0.1 |
Interest Cover(x) | 1.56 | 2.05 | 0 | 1.14 | 1.11 | -11.35 | -7.72 | -15.19 | -43.62 | -111.76 | -32.09 |
Total Debt/Mcap(x) | 0.3 | 0.87 | 2.5 | 3.61 | 3.43 | 3.71 | 5.36 | 11.33 | 10.91 | 6.16 | 2.57 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 51.82 | 51.82 | 51.82 | 51.82 | 51.82 | 51.82 | 51.82 | 51.82 | 51.82 | 51.82 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 48.16 | 48.16 | 48.18 | 48.18 | 48.18 | 48.18 | 48.18 | 48.18 | 48.18 | 48.18 |
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 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 | 2.24 |
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