WEBSITE BSE:531870 NSE : POPULAR EST 17 May, 09:15
Market Cap ₹34 Cr.
Stock P/E -48.4
P/B 0.8
Current Price ₹24
Book Value ₹ 30.6
Face Value 10
52W High ₹28.8
Dividend Yield 0%
52W Low ₹ 9
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 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
Adjustments | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
Adjusted Earnings Per Share | -0.1 | -0.1 | -0.1 | -0.4 | -0.2 | -0.3 | -0.1 | -0.2 | -0.1 | -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 | 3 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 3 | 0 | 3 | 1 | 0 | 11 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 9 | 1 | 1 | 1 | 1 | 1 | 8 | 1 | 1 | 0 | 1 | 0 |
Operating Profit | -9 | 2 | -1 | 2 | -0 | -1 | 3 | -1 | -0 | -0 | -1 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -9 | 2 | 19 | 1 | -1 | -2 | 1 | -2 | -1 | -1 | -1 | 0 |
Provision for Tax | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 |
Profit After Tax | -10 | 1 | 19 | 1 | -1 | -2 | 1 | -1 | -1 | -1 | -1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -10 | 1 | 19 | 1 | -1 | -2 | 1 | -1 | -1 | -1 | -1 | 0 |
Adjusted Earnings Per Share | -6.8 | 1 | 13.5 | 0.8 | -0.5 | -1.3 | 1 | -0.9 | -0.5 | -0.7 | -0.6 | -0.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 301% | 57% | 15% | 5% |
ROE Average | -2% | -2% | -1% | 2% |
ROCE Average | -2% | -2% | -0% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 27 | 28 | 47 | 48 | 48 | 46 | 47 | 46 | 45 | 44 | 43 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 0 | 0 | 0 | 0 | 12 | 7 | 6 | 6 | 7 | 8 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 1 | 1 | 1 | -0 | -1 | -0 | -0 |
Total Current Liabilities | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
Total Liabilities | 28 | 29 | 48 | 49 | 49 | 59 | 55 | 52 | 52 | 52 | 51 |
Fixed Assets | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 |
Other Non-Current Assets | 13 | 14 | 4 | 3 | 4 | 2 | 2 | 1 | 1 | 1 | 1 |
Total Current Assets | 13 | 13 | 42 | 44 | 43 | 56 | 52 | 49 | 49 | 49 | 49 |
Total Assets | 28 | 29 | 48 | 49 | 49 | 59 | 55 | 52 | 52 | 52 | 51 |
#(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 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -9 | 2 | 10 | -23 | -2 | -14 | 6 | 3 | -0 | -1 | -1 |
Cash Flow from Investing Activities | 11 | -1 | 10 | 3 | 2 | 2 | 1 | -1 | 0 | 0 | 0 |
Cash Flow from Financing Activities | -2 | -1 | 0 | -0 | -0 | 12 | -7 | -1 | 0 | 1 | 0 |
Net Cash Inflow / Outflow | -0 | -0 | 20 | -20 | -0 | -0 | 0 | 0 | -0 | -0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 20 | 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) | -6.82 | 1 | 13.51 | 0.8 | -0.48 | -1.28 | 1 | -0.86 | -0.55 | -0.7 | -0.64 |
CEPS(Rs) | -6.61 | 1.21 | 13.88 | 1.08 | -0.31 | -1.14 | 1.19 | -0.67 | -0.3 | -0.45 | -0.45 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 19.22 | 20.22 | 33.75 | 34.55 | 34.07 | 32.8 | 33.79 | 32.94 | 32.39 | 31.68 | 31.04 |
Core EBITDA Margin(%) | 0 | 72.39 | 0 | 0 | 0 | 0 | 26.44 | 0 | 0 | 0 | 0 |
EBIT Margin(%) | 0 | 62.08 | 0 | 0 | 0 | 0 | 24.73 | 0 | 0 | 0 | 0 |
Pre Tax Margin(%) | 0 | 61.01 | 0 | 0 | 0 | 0 | 13.72 | 0 | 0 | 0 | 0 |
PAT Margin (%) | 0 | 48.01 | 0 | 0 | 0 | 0 | 13.36 | 0 | 0 | 0 | 0 |
Cash Profit Margin (%) | 0 | 58.32 | 0 | 0 | 0 | 0 | 15.89 | 0 | 0 | 0 | 0 |
ROA(%) | -28.06 | 4.86 | 49.07 | 2.3 | -1.37 | -3.32 | 2.44 | -2.23 | -1.48 | -1.9 | -1.75 |
ROE(%) | -30.14 | 5.06 | 50.05 | 2.33 | -1.39 | -3.82 | 3 | -2.57 | -1.68 | -2.2 | -2.04 |
ROCE(%) | -27.6 | 6.37 | 49.5 | 2.96 | -1.49 | -2.55 | 4.61 | -2.15 | -1.53 | -1.32 | -1.71 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 121.67 | 0 | 0 | 0 | 0 |
Inventory Days | 0 | 1503 | 0 | 0 | 0 | 0 | 296.68 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 1.33 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 23.6 | 0.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 1.79 | 1.16 | 0.36 | 0 | 0.36 | 0 | 0 | 0 | 0.23 | 0 | 0 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 11.41 | 0 | 0 | 0 | 0 | 1.99 | 0 | 0 | 0 | 0 |
EV/Core EBITDA(x) | -5.46 | 15.76 | 4.23 | 7.85 | -35.95 | -22.72 | 7.29 | -22.93 | -38.08 | -63.36 | -35.13 |
Net Sales Growth(%) | 0 | 0 | -100 | 0 | 0 | 0 | 0 | -100 | 0 | 0 | 0 |
EBIT Growth(%) | -150 | 119.34 | 944.46 | -92.45 | -150.45 | -88.01 | 291.36 | -144.3 | 30.03 | 14.44 | -27.87 |
PAT Growth(%) | -151.57 | 114.63 | 1253.53 | -94.11 | -160.01 | -167.4 | 178.14 | -185.78 | 35.87 | -28.1 | 8.85 |
EPS Growth(%) | -151.57 | 114.63 | 1253.53 | -94.11 | -160.01 | -167.39 | 178.14 | -185.78 | 35.87 | -28.11 | 8.84 |
Debt/Equity(x) | 0.05 | 0.01 | 0.01 | 0.01 | 0 | 0.27 | 0.14 | 0.14 | 0.16 | 0.17 | 0.17 |
Current Ratio(x) | 20.86 | 34.39 | 94.82 | 135.5 | 442.08 | 138.59 | 293.24 | 80.32 | 59.65 | 179.9 | 138.19 |
Quick Ratio(x) | 1.84 | 2.35 | 67.9 | 98.66 | 319.9 | 108.77 | 265.06 | 72.08 | 53.54 | 162.26 | 124.05 |
Interest Cover(x) | -236.14 | 58.26 | 666.52 | 36.15 | -32.61 | -6.08 | 2.25 | -2.42 | -3.44 | -7.69 | -42.15 |
Total Debt/Mcap(x) | 0.03 | 0.01 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.69 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 66.82 | 66.82 | 66.82 | 66.82 | 66.82 | 66.82 | 66.82 | 66.82 | 66.82 | 66.82 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 33.18 | 33.18 | 33.18 | 33.18 | 33.18 | 33.18 | 33.18 | 33.18 | 33.18 | 33.18 |
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 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
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