Market Cap ₹36 Cr.
Stock P/E 42.8
P/B 0.7
Current Price ₹63.1
Book Value ₹ 97.1
Face Value 10
52W High ₹77.5
Dividend Yield 0%
52W Low ₹ 49
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 | 47 | 88 | 67 | 41 | 76 | 34 | 43 | 28 | 25 | 23 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 47 | 88 | 67 | 41 | 76 | 34 | 43 | 28 | 25 | 23 |
Total Expenditure | 47 | 87 | 66 | 41 | 76 | 34 | 42 | 27 | 24 | 23 |
Operating Profit | 0 | 1 | 1 | 1 | 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 | 1 | 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 |
Profit After Adjustments | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.5 | 0.9 | 0.7 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 |
#(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 | 364 | 280 | 186 | 251 | 295 | 189 | 183 | 157 | 162 | 243 | 185 | 119 |
Other Income | 3 | 1 | 1 | 1 | 2 | 3 | 17 | 0 | 0 | 1 | 0 | 0 |
Total Income | 367 | 281 | 187 | 252 | 296 | 192 | 200 | 158 | 163 | 243 | 185 | 119 |
Total Expenditure | 360 | 276 | 183 | 248 | 281 | 188 | 182 | 155 | 160 | 241 | 183 | 116 |
Operating Profit | 7 | 5 | 3 | 4 | 16 | 4 | 18 | 2 | 2 | 2 | 2 | 0 |
Interest | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 4 | 2 | 1 | 2 | 14 | 3 | 17 | 1 | 1 | 2 | 2 | 0 |
Provision for Tax | 1 | 1 | 1 | 1 | 5 | 1 | 2 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 3 | 2 | 1 | 1 | 9 | 2 | 15 | 1 | 1 | 1 | 1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 3 | 2 | 1 | 1 | 9 | 2 | 15 | 1 | 1 | 1 | 1 | 0 |
Adjusted Earnings Per Share | 4.5 | 2.8 | 1.3 | 2.2 | 16 | 3.9 | 26.5 | 1.6 | 1.9 | 2.5 | 2 | 1.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -24% | 6% | -0% | -7% |
Operating Profit CAGR | 0% | 0% | -13% | -12% |
PAT CAGR | 0% | 0% | -13% | -10% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 17% | 14% | 22% | 10% |
ROE Average | 2% | 2% | 9% | 10% |
ROCE Average | 3% | 4% | 11% | 16% |
#(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 | 21 | 23 | 23 | 25 | 34 | 36 | 51 | 51 | 52 | 54 | 55 |
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 | 12 | 9 | 13 | 11 | 108 | 1 | 3 | 1 | 1 | 3 | 1 |
Total Liabilities | 33 | 32 | 36 | 36 | 142 | 37 | 53 | 53 | 53 | 56 | 56 |
Fixed Assets | 9 | 8 | 6 | 6 | 5 | 4 | 3 | 3 | 2 | 2 | 2 |
Other Non-Current Assets | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 |
Total Current Assets | 24 | 24 | 29 | 29 | 136 | 33 | 50 | 48 | 49 | 52 | 52 |
Total Assets | 33 | 32 | 36 | 36 | 142 | 37 | 53 | 53 | 53 | 56 | 56 |
#(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 | 1 | 13 | 8 | 1 | 16 | 69 | 7 | 39 | 22 | 20 | 33 |
Cash Flow from Operating Activities | 8 | -0 | -20 | 26 | 52 | -65 | 16 | -17 | -2 | 12 | 6 |
Cash Flow from Investing Activities | 0 | -0 | 0 | 1 | 1 | 3 | 17 | -0 | -0 | 0 | 1 |
Cash Flow from Financing Activities | 3 | -4 | 12 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 12 | -5 | -7 | 15 | 54 | -63 | 33 | -17 | -2 | 12 | 6 |
Closing Cash & Cash Equivalent | 13 | 8 | 1 | 16 | 69 | 7 | 39 | 22 | 20 | 33 | 39 |
# | 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) | 4.53 | 2.81 | 1.31 | 2.21 | 15.99 | 3.92 | 26.51 | 1.57 | 1.91 | 2.45 | 2.04 |
CEPS(Rs) | 6.76 | 4.73 | 3.53 | 3.95 | 17.35 | 4.97 | 27.28 | 2.24 | 2.51 | 2.98 | 2.38 |
DPS(Rs) | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 36.83 | 39.64 | 40.95 | 43.15 | 59.15 | 62.65 | 88.56 | 89.67 | 91.88 | 94.08 | 96.1 |
Core EBITDA Margin(%) | 1.16 | 1.32 | 1.36 | 1.21 | 4.72 | 0.64 | 0.8 | 1.15 | 1.22 | 0.64 | 0.9 |
EBIT Margin(%) | 1.51 | 1.24 | 1.07 | 1.33 | 5.05 | 1.85 | 9.6 | 1.21 | 1.25 | 0.86 | 0.86 |
Pre Tax Margin(%) | 1.03 | 0.86 | 0.72 | 0.78 | 4.76 | 1.62 | 9.27 | 0.77 | 0.8 | 0.78 | 0.84 |
PAT Margin (%) | 0.71 | 0.57 | 0.4 | 0.5 | 3.1 | 1.18 | 8.26 | 0.57 | 0.67 | 0.58 | 0.63 |
Cash Profit Margin (%) | 1.06 | 0.97 | 1.08 | 0.9 | 3.36 | 1.5 | 8.5 | 0.81 | 0.88 | 0.7 | 0.73 |
ROA(%) | 8.37 | 4.96 | 2.19 | 3.5 | 10.31 | 2.51 | 33.5 | 1.69 | 2.05 | 2.55 | 2.08 |
ROE(%) | 12.92 | 7.36 | 3.24 | 5.25 | 31.27 | 6.44 | 35.07 | 1.76 | 2.1 | 2.63 | 2.15 |
ROCE(%) | 24.49 | 14.47 | 6.86 | 11.09 | 50.92 | 10.04 | 40.76 | 3.74 | 3.93 | 3.93 | 2.94 |
Receivable days | 4.6 | 3.85 | 5.3 | 4.72 | 14.55 | 24.56 | 7.57 | 3.89 | 3.45 | 2.61 | 3.17 |
Inventory Days | 8.45 | 11.85 | 30.11 | 20.82 | 34.12 | 62.67 | 25.63 | 15.07 | 18.09 | 16.13 | 17.64 |
Payable days | 7.22 | 10.57 | 9.36 | 7.12 | 72.65 | 99.54 | 0.05 | 0.17 | 0.15 | 1.1 | 1.43 |
PER(x) | 3.97 | 5.78 | 14 | 9.06 | 1.64 | 13.76 | 0.95 | 14.01 | 17.39 | 21.1 | 25.27 |
Price/Book(x) | 0.49 | 0.41 | 0.45 | 0.46 | 0.44 | 0.86 | 0.28 | 0.25 | 0.36 | 0.55 | 0.54 |
Dividend Yield(%) | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 0.12 | -0.02 | -0.18 | 0.13 | -0.14 | -0.06 | -0.01 | -0.01 | -0.05 |
EV/Core EBITDA(x) | 0.27 | 0.3 | 6.42 | -0.96 | -3.46 | 5.87 | -1.38 | -4.24 | -0.52 | -1.3 | -5.27 |
Net Sales Growth(%) | 30.13 | -23.21 | -33.52 | 34.81 | 17.51 | -35.83 | -3.06 | -14.16 | 3.24 | 49.36 | -23.67 |
EBIT Growth(%) | 49.21 | -37.13 | -42.25 | 67.15 | 345.81 | -76.53 | 404.09 | -89.19 | 7 | 2.61 | -23.47 |
PAT Growth(%) | 14.63 | -37.93 | -53.55 | 68.83 | 624.89 | -75.47 | 575.73 | -94.08 | 21.35 | 28.53 | -16.74 |
EPS Growth(%) | 14.63 | -37.93 | -53.54 | 68.82 | 624.89 | -75.47 | 575.73 | -94.08 | 21.35 | 28.53 | -16.74 |
Debt/Equity(x) | 0.19 | 0 | 0.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 2.03 | 2.62 | 2.27 | 2.77 | 1.27 | 32.2 | 18.85 | 34.88 | 55.69 | 19.28 | 62.15 |
Quick Ratio(x) | 1.5 | 1.34 | 0.79 | 1.86 | 0.85 | 12.85 | 16.55 | 29.9 | 45.11 | 14.81 | 55.33 |
Interest Cover(x) | 3.13 | 3.29 | 3.07 | 2.42 | 17.72 | 8.02 | 28.78 | 2.74 | 2.76 | 10.26 | 48.51 |
Total Debt/Mcap(x) | 0.4 | 0 | 1.16 | 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 | 70.38 | 70.38 | 70.38 | 70.38 | 70.38 | 70.38 | 70.38 | 70.38 | 70.38 | 70.38 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 29.62 | 29.62 | 29.62 | 29.62 | 29.62 | 29.62 | 29.62 | 29.62 | 29.62 | 29.62 |
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 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
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