WEBSITE BSE:532387 NSE : PRITISHN COM 18 May, 12:50
Market Cap ₹84 Cr.
Stock P/E -239.8
P/B 1.1
Current Price ₹58
Book Value ₹ 50.8
Face Value 10
52W High ₹71.8
Dividend Yield 0%
52W Low ₹ 29.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 8 | 20 | 16 | 13 | 2 | 3 | 1 | 4 | 17 | 7 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 8 | 20 | 16 | 13 | 2 | 3 | 1 | 5 | 18 | 7 |
Total Expenditure | 8 | 19 | 16 | 13 | 3 | 3 | 2 | 5 | 16 | 7 |
Operating Profit | 0 | 0 | 0 | -1 | -1 | -0 | -2 | -0 | 1 | 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 | 0 | 0 |
Profit Before Tax | 0 | 0 | -0 | -1 | -1 | -0 | -2 | -0 | 1 | 1 |
Provision for Tax | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 |
Profit After Tax | 0 | 0 | -0 | -1 | -1 | -0 | -2 | -0 | 1 | 1 |
Adjustments | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | -0 | -1 | -1 | -0 | -2 | -0 | 1 | 1 |
Adjusted Earnings Per Share | 0.1 | 0.3 | -0.2 | -0.5 | -0.8 | -0.2 | -1.1 | -0.3 | 0.8 | 0.4 |
#(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 | 3 | 41 | 1 | 21 | 2 | 20 | 15 | 27 | 8 | 45 | 18 | 29 |
Other Income | 2 | 2 | 2 | 1 | 3 | 1 | 1 | 1 | 1 | 0 | 1 | 0 |
Total Income | 5 | 43 | 3 | 22 | 5 | 20 | 16 | 28 | 9 | 45 | 19 | 31 |
Total Expenditure | 9 | 38 | 7 | 19 | 5 | 17 | 13 | 26 | 13 | 45 | 22 | 30 |
Operating Profit | -5 | 5 | -4 | 4 | -0 | 3 | 2 | 2 | -4 | 0 | -3 | 0 |
Interest | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 1 | 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 | -6 | 4 | -5 | 3 | -1 | 2 | 1 | 1 | -5 | -0 | -4 | 0 |
Provision for Tax | -0 | 0 | -0 | 4 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 |
Profit After Tax | -6 | 4 | -5 | -1 | -1 | 3 | 1 | 1 | -5 | -0 | -4 | 0 |
Adjustments | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 |
Profit After Adjustments | -6 | 4 | -5 | -1 | -1 | 3 | 1 | 1 | -5 | -0 | -4 | 0 |
Adjusted Earnings Per Share | -4.1 | 2.7 | -3.4 | -0.8 | -1 | 1.8 | 0.7 | 0.9 | -3.3 | -0.2 | -2.7 | -0.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -60% | -13% | -2% | 20% |
Operating Profit CAGR | 0% | NAN% | NAN% | 0% |
PAT CAGR | 0% | NAN% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 52% | 13% | 31% | 19% |
ROE Average | -5% | -4% | -2% | -2% |
ROCE Average | -5% | -4% | -1% | -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 | 79 | 83 | 78 | 77 | 76 | 79 | 80 | 81 | 76 | 76 | 72 |
Minority's Interest | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 |
Other Non-Current Liabilities | 12 | 11 | 11 | 14 | 14 | 13 | 13 | 13 | 11 | 11 | 11 |
Total Current Liabilities | 32 | 10 | 14 | 8 | 7 | 7 | 9 | 9 | 7 | 8 | 8 |
Total Liabilities | 124 | 105 | 102 | 106 | 98 | 100 | 103 | 104 | 94 | 96 | 92 |
Fixed Assets | 4 | 4 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 2 |
Other Non-Current Assets | 49 | 41 | 39 | 39 | 29 | 31 | 31 | 32 | 29 | 27 | 25 |
Total Current Assets | 71 | 60 | 62 | 66 | 68 | 68 | 70 | 71 | 63 | 67 | 65 |
Total Assets | 124 | 105 | 102 | 106 | 98 | 100 | 103 | 104 | 94 | 96 | 92 |
#(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 | 15 | 26 | 17 | 5 | 0 | 0 | 3 | 3 | 8 | 2 | 2 |
Cash Flow from Operating Activities | 12 | -4 | -17 | -2 | 2 | 5 | 1 | 7 | -6 | 3 | -2 |
Cash Flow from Investing Activities | 1 | 1 | 1 | 0 | -0 | 0 | -1 | 0 | 1 | -2 | -0 |
Cash Flow from Financing Activities | -1 | -6 | 4 | 1 | -2 | -2 | -1 | -2 | -1 | -1 | 0 |
Net Cash Inflow / Outflow | 11 | -9 | -12 | -0 | 0 | 3 | -0 | 5 | -6 | 0 | -2 |
Closing Cash & Cash Equivalent | 26 | 17 | 5 | 5 | 0 | 3 | 3 | 8 | 2 | 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) | -4.13 | 2.67 | -3.4 | -0.79 | -0.97 | 1.76 | 0.67 | 0.9 | -3.35 | -0.23 | -2.7 |
CEPS(Rs) | -3.9 | 2.9 | -2.93 | -0.7 | -0.84 | 1.88 | 0.82 | 1.09 | -3.16 | -0.05 | -2.47 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 54.68 | 57.36 | 53.79 | 52.99 | 52.79 | 54.53 | 55.18 | 56.04 | 52.72 | 52.46 | 49.88 |
Core EBITDA Margin(%) | -223.84 | 7.03 | -815.19 | 12.51 | -138.07 | 12.42 | 10.57 | 4.97 | -68.71 | -0.42 | -21.9 |
EBIT Margin(%) | -178.36 | 11.46 | -648.43 | 16.58 | -31.33 | 14.08 | 13.45 | 6.51 | -60.37 | -0.14 | -20.68 |
Pre Tax Margin(%) | -213.15 | 10.25 | -699.43 | 12.9 | -64.45 | 10.71 | 9.49 | 4.53 | -65.15 | -0.66 | -21.32 |
PAT Margin (%) | -207.3 | 9.48 | -674.35 | -5.81 | -63.56 | 13 | 6.48 | 4.78 | -62.52 | -0.76 | -21.37 |
Cash Profit Margin (%) | -195.57 | 10.29 | -581.69 | -4.79 | -54.66 | 13.91 | 7.9 | 5.78 | -59 | -0.17 | -19.58 |
ROA(%) | -5.11 | 3.39 | -4.74 | -1.18 | -1.38 | 2.57 | 0.96 | 1.26 | -4.89 | -0.36 | -4.14 |
ROE(%) | -7.28 | 4.77 | -6.11 | -1.6 | -1.84 | 3.27 | 1.23 | 1.62 | -6.16 | -0.45 | -5.28 |
ROCE(%) | -5.81 | 5.55 | -5.68 | 4.39 | -0.87 | 3.33 | 2.42 | 2.12 | -5.78 | -0.08 | -5 |
Receivable days | 379.51 | 7.78 | 314.05 | 11.76 | 274.93 | 27.53 | 58.03 | 29.73 | 56.76 | 9.01 | 4.99 |
Inventory Days | 5486.72 | 370.24 | 0 | 893.22 | 9042.14 | 1093.08 | 1389.05 | 758.94 | 2653.9 | 455.01 | 1107.76 |
Payable days | 258.79 | 39.42 | 0 | 199.91 | 927.88 | 24.43 | 41.67 | 11.2 | 44.63 | 15.36 | 33.03 |
PER(x) | 0 | 4 | 0 | 0 | 0 | 8.37 | 26.18 | 8.32 | 0 | 0 | 0 |
Price/Book(x) | 0.19 | 0.19 | 0.22 | 0.26 | 0.4 | 0.27 | 0.32 | 0.13 | 0.79 | 0.9 | 0.61 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | -1.69 | -0.03 | 23.69 | 0.74 | 14.27 | 0.91 | 1.48 | 0.01 | 7.81 | 1.38 | 2.5 |
EV/Core EBITDA(x) | 1.01 | -0.25 | -4.26 | 4.18 | -63.61 | 6.06 | 9.93 | 0.16 | -13.73 | 309.57 | -13.26 |
Net Sales Growth(%) | -54.38 | 1315.26 | -98.21 | 2813.58 | -89.56 | 781.71 | -23.08 | 81.37 | -71.6 | 476.88 | -59.12 |
EBIT Growth(%) | -115.88 | 190.96 | -200.99 | 174.48 | -119.74 | 496.26 | -26.51 | -12.21 | -363.36 | 98.66 | -5946.88 |
PAT Growth(%) | -79.69 | 164.7 | -227.05 | 74.91 | -14.31 | 280.3 | -61.63 | 33.69 | -471.55 | 93 | -1051.33 |
EPS Growth(%) | -79.69 | 164.69 | -227.04 | 76.62 | -22.62 | 280.43 | -61.63 | 33.68 | -471.56 | 93 | -1051.17 |
Debt/Equity(x) | 0.08 | 0 | 0.07 | 0.01 | 0.08 | 0.05 | 0.05 | 0.03 | 0.03 | 0.02 | 0.02 |
Current Ratio(x) | 2.22 | 5.75 | 4.51 | 7.86 | 9.2 | 9.19 | 8.02 | 7.58 | 9.5 | 8.25 | 8.14 |
Quick Ratio(x) | 0.88 | 1.92 | 0.66 | 1.88 | 1.16 | 1.35 | 1.47 | 1.5 | 1.1 | 1.38 | 1.19 |
Interest Cover(x) | -5.13 | 9.44 | -12.71 | 4.51 | -0.95 | 4.18 | 3.4 | 3.28 | -12.61 | -0.27 | -32.11 |
Total Debt/Mcap(x) | 0.43 | 0.02 | 0.3 | 0.03 | 0.19 | 0.2 | 0.17 | 0.23 | 0.03 | 0.02 | 0.04 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 54.84 | 54.84 | 54.84 | 54.84 | 54.84 | 54.84 | 54.84 | 54.84 | 54.84 | 54.84 |
FII | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
DII | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 |
Public | 44.16 | 44.22 | 44.22 | 44.22 | 44.22 | 44.22 | 44.22 | 44.22 | 44.22 | 44.22 |
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 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Public | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 |
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