Market Cap ₹7 Cr.
Stock P/E -2.7
P/B 0.6
Current Price ₹15.5
Book Value ₹ 24.9
Face Value 10
52W High ₹30
Dividend Yield 0%
52W Low ₹ 12.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 10 | 13 | 12 | 15 | 18 | 10 | 12 | 16 | 19 | 9 |
Other Income | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 10 | 13 | 12 | 15 | 18 | 10 | 12 | 16 | 19 | 9 |
Total Expenditure | 9 | 12 | 11 | 15 | 17 | 10 | 13 | 16 | 19 | 11 |
Operating Profit | 2 | 1 | 1 | 0 | 1 | 0 | -1 | 0 | 0 | -1 |
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 | 1 | 0 |
Profit Before Tax | 1 | 1 | 1 | 0 | 0 | -0 | -1 | -0 | 0 | -2 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 1 | 1 | 1 | 0 | 0 | -0 | -1 | -0 | 0 | -2 |
Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 |
Profit After Adjustments | 1 | 1 | 1 | 0 | 0 | -0 | -1 | -0 | 0 | -2 |
Adjusted Earnings Per Share | 3.2 | 1.3 | 1.3 | 0.3 | 0.5 | -0.5 | -2.3 | -0.6 | 0.7 | -3.6 |
#(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 | 18 | 22 | 16 | 14 | 10 | 46 | 46 | 43 | 24 | 58 | 53 | 56 |
Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 |
Total Income | 18 | 22 | 16 | 14 | 10 | 47 | 47 | 43 | 25 | 59 | 53 | 56 |
Total Expenditure | 15 | 18 | 12 | 11 | 7 | 45 | 44 | 42 | 22 | 55 | 52 | 59 |
Operating Profit | 3 | 5 | 4 | 3 | 2 | 2 | 3 | 1 | 2 | 4 | 1 | -2 |
Interest | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | 11 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Profit Before Tax | 11 | 1 | 0 | 0 | 1 | 1 | 2 | 0 | 2 | 3 | 1 | -3 |
Provision for Tax | -0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Profit After Tax | 12 | 3 | 0 | 0 | 1 | 1 | 2 | 0 | 2 | 3 | 0 | -3 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 12 | 3 | 0 | 0 | 1 | 1 | 2 | 0 | 2 | 3 | 0 | -3 |
Adjusted Earnings Per Share | 32.1 | 7.2 | 0.4 | 1 | 1.6 | 2.5 | 4.5 | 0.2 | 3.5 | 5.5 | 0.1 | -5.8 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -9% | 7% | 3% | 11% |
Operating Profit CAGR | -75% | 0% | -13% | -10% |
PAT CAGR | -100% | 0% | -100% | -100% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 12% | -0% | 13% | 4% |
ROE Average | 0% | 8% | 9% | 4% |
ROCE Average | 5% | 7% | 6% | 10% |
#(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 | 4 | 22 | 14 | 14 | 5 | 24 | 26 | 31 | 33 | 35 | 28 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 24 | 15 | 0 | 0 | 13 | 17 | 11 | 3 | 3 | 3 | 3 |
Other Non-Current Liabilities | 1 | 6 | 2 | 11 | 11 | -5 | -6 | -4 | -4 | -4 | -1 |
Total Current Liabilities | 15 | 6 | 23 | 4 | 3 | 2 | 10 | 8 | 7 | 12 | 8 |
Total Liabilities | 45 | 49 | 39 | 29 | 32 | 39 | 42 | 38 | 39 | 46 | 39 |
Fixed Assets | 24 | 36 | 29 | 26 | 25 | 25 | 25 | 24 | 24 | 24 | 20 |
Other Non-Current Assets | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Total Current Assets | 18 | 10 | 8 | 2 | 7 | 13 | 17 | 13 | 14 | 22 | 19 |
Total Assets | 45 | 49 | 39 | 29 | 32 | 39 | 42 | 38 | 39 | 46 | 39 |
#(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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Cash Flow from Operating Activities | 2 | 10 | 5 | 8 | -1 | -5 | -1 | 4 | 1 | -2 | 2 |
Cash Flow from Investing Activities | 17 | -0 | 6 | 3 | -0 | -1 | -1 | -0 | -1 | -1 | -0 |
Cash Flow from Financing Activities | -18 | -10 | -11 | -12 | 2 | 6 | 2 | -4 | 0 | 4 | -4 |
Net Cash Inflow / Outflow | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 1 | -2 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 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) | 32.07 | 7.24 | 0.42 | 1 | 1.58 | 2.53 | 4.51 | 0.23 | 3.45 | 5.45 | 0.05 |
CEPS(Rs) | 39.32 | 14.25 | 7.43 | 8.01 | 6.25 | 3.92 | 5.91 | 1.81 | 5.04 | 7.14 | 1.73 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -13.78 | -6.54 | -27.72 | -28.03 | -26.44 | 20.17 | 24.62 | 35.24 | 38.31 | 43.35 | 28.86 |
Core EBITDA Margin(%) | 16.6 | 21.62 | 25.88 | 24.41 | 23.88 | 2.23 | 4.06 | 1.77 | 8.59 | 4.93 | 1.35 |
EBIT Margin(%) | 65.26 | 10.64 | 7.15 | 2.9 | 6.15 | 2.8 | 4.65 | 0.51 | 6.58 | 4.91 | 2.59 |
Pre Tax Margin(%) | 62.79 | 2.89 | 0.94 | 2.61 | 6.01 | 2.51 | 4.47 | 0.25 | 6.51 | 4.43 | 1.72 |
PAT Margin (%) | 63.79 | 11.8 | 0.94 | 2.61 | 6.01 | 2.51 | 4.47 | 0.25 | 6.51 | 4.29 | 0.05 |
Cash Profit Margin (%) | 78.22 | 23.22 | 16.75 | 20.88 | 23.75 | 3.89 | 5.86 | 1.94 | 9.5 | 5.62 | 1.51 |
ROA(%) | 22.28 | 5.62 | 0.35 | 1.07 | 1.88 | 3.27 | 5.13 | 0.27 | 4.11 | 5.89 | 0.06 |
ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 20.15 | 0.78 | 9.38 | 13.35 | 0.15 |
ROCE(%) | 26.78 | 7.17 | 4.85 | 3.75 | 26.64 | 8.61 | 7.55 | 0.78 | 6.13 | 9.45 | 4.75 |
Receivable days | 311.6 | 134.34 | 105.35 | 66.31 | 18.73 | 31.33 | 71.73 | 87.41 | 121.94 | 46.85 | 55.36 |
Inventory Days | 10.63 | 20.55 | 27.97 | 12.03 | 81.46 | 33.37 | 34.9 | 32.1 | 56.97 | 32.22 | 47.6 |
Payable days | 0 | 131.56 | 372 | 0 | 1456.72 | 22.92 | 18.22 | 16.63 | 24.67 | 8.2 | 8.58 |
PER(x) | 0 | 1.53 | 0 | 0 | 14.36 | 77.07 | 4.62 | 9.69 | 4.89 | 4.17 | 301.87 |
Price/Book(x) | 0 | -1.69 | 0 | 0 | -0.86 | 9.67 | 0.85 | 0.06 | 0.44 | 0.52 | 0.56 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 2.63 | 1.48 | 2.14 | 1.04 | 2.23 | 2.3 | 0.62 | 0.23 | 0.69 | 0.39 | 0.34 |
EV/Core EBITDA(x) | 15.52 | 6.72 | 8.21 | 4.15 | 9.36 | 55.08 | 10.35 | 10.67 | 7.18 | 6.19 | 19.14 |
Net Sales Growth(%) | 28.02 | 22.08 | -27.69 | -13.56 | -31.34 | 382.95 | 0.05 | -7.43 | -43.24 | 139.42 | -9.68 |
EBIT Growth(%) | 275.51 | -80.1 | -51.44 | -64.9 | 45.54 | 119.8 | 66.07 | -89.83 | 631.83 | 78.62 | -52.37 |
PAT Growth(%) | 558.67 | -77.42 | -94.22 | 139.01 | 58.44 | 101.59 | 78.26 | -94.86 | 1386.63 | 57.98 | -99.02 |
EPS Growth(%) | 558.67 | -77.42 | -94.22 | 139.02 | 58.44 | 59.76 | 78.32 | -94.86 | 1386.77 | 57.97 | -99.02 |
Debt/Equity(x) | 7.83 | 2.76 | -35.84 | -1.97 | -1.39 | 1.85 | 1.71 | 0.56 | 0.53 | 0.69 | 0.79 |
Current Ratio(x) | 1.21 | 1.75 | 0.33 | 0.45 | 2.26 | 5.88 | 1.67 | 1.62 | 1.92 | 1.85 | 2.32 |
Quick Ratio(x) | 1.17 | 1.41 | 0.31 | 0.33 | 0.98 | 3.78 | 1.24 | 1.22 | 1.35 | 1.34 | 1.39 |
Interest Cover(x) | 26.37 | 1.37 | 1.15 | 9.83 | 45.35 | 9.7 | 26.85 | 1.95 | 91.06 | 10.36 | 2.99 |
Total Debt/Mcap(x) | 0 | 4.87 | 0 | 0 | 1.61 | 0.19 | 2.02 | 8.8 | 1.21 | 1.31 | 1.41 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 48.03 | 48.03 | 48.03 | 48.03 | 48.03 | 48.03 | 48.03 | 48.03 | 48.03 | 48.03 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 |
Public | 48.54 | 48.54 | 48.54 | 48.54 | 48.54 | 48.54 | 48.54 | 48.54 | 48.54 | 48.54 |
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 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
Public | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
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