Market Cap ₹44 Cr.
Stock P/E 16.6
P/B 2.9
Current Price ₹63.4
Book Value ₹ 22.2
Face Value 10
52W High ₹78.5
Dividend Yield 0.47%
52W Low ₹ 39
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
Total Expenditure | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 1 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 3 | 3 |
Interest | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
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 | 1 | 1 | 1 | 1 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Adjusted Earnings Per Share | 0.3 | 0.4 | 0.5 | 0.7 | 0.6 | 0.6 | 0.7 | 0.8 | 1 | 1.3 |
#(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 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 4 | 5 | 8 | 12 | 14 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 4 | 5 | 8 | 12 | 14 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Operating Profit | 0 | 0 | 0 | -0 | 0 | 0 | 1 | 3 | 4 | 7 | 10 | 12 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 5 | 8 | 8 |
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 | 1 | 1 | 2 | 2 | 4 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Profit After Tax | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 1 | 1 | 1 | 2 | 4 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 1 | 1 | 1 | 2 | 4 |
Adjusted Earnings Per Share | 0 | 0 | 0.2 | -0.4 | -0 | 0.1 | 0.1 | 0.8 | 0.9 | 1.9 | 2.5 | 3.8 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 50% | 44% | 0% | 28% |
Operating Profit CAGR | 43% | 49% | 0% | 0% |
PAT CAGR | 100% | 26% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 49% | 49% | 34% | NA% |
ROE Average | 14% | 11% | 8% | 4% |
ROCE Average | 13% | 12% | 11% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 4 | 4 | 5 | 4 | 4 | 4 | 9 | 9 | 10 | 12 | 13 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 19 | 33 | 55 | 69 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Total Liabilities | 5 | 5 | 5 | 4 | 5 | 5 | 17 | 29 | 43 | 68 | 83 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 5 | 5 | 5 | 4 | 5 | 5 | 17 | 29 | 43 | 68 | 83 |
Total Assets | 5 | 5 | 5 | 4 | 5 | 5 | 17 | 29 | 43 | 68 | 83 |
#(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 | 0 |
Cash Flow from Operating Activities | -0 | 0 | -0 | 0 | -0 | 0 | -4 | 0 | -0 | 1 | 2 |
Cash Flow from Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Financing Activities | 0 | -1 | 0 | -0 | 0 | -0 | 4 | 0 | 0 | -0 | -0 |
Net Cash Inflow / Outflow | 0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 1 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.18 | -0.44 | -0 | 0.08 | 0.06 | 0.84 | 0.92 | 1.87 | 2.53 |
CEPS(Rs) | 0.1 | 0.63 | 0.18 | -0.44 | -0 | 0.08 | 0.08 | 0.88 | 0.96 | 2 | 2.83 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.4 |
Book NAV/Share(Rs) | 0 | 0 | 13.54 | 13.1 | 13.1 | 13.22 | 12.43 | 13.59 | 14.91 | 16.67 | 18.85 |
Core EBITDA Margin(%) | 29.18 | 36.56 | 35.92 | -25.15 | 15.27 | 20.47 | 61.16 | 74.68 | 81.45 | 85.04 | 87.78 |
EBIT Margin(%) | 27.47 | 51.89 | 36.12 | -36.62 | 15.27 | 17.09 | 36.89 | 69.17 | 76.53 | 84.06 | 86.12 |
Pre Tax Margin(%) | 8.95 | 38.65 | 30.56 | -37.25 | 15.26 | 14.18 | 13.93 | 20.85 | 17.84 | 21.51 | 20.53 |
PAT Margin (%) | 4.35 | 29.74 | 10.71 | -39.55 | -0.2 | 6.3 | 2.98 | 16.26 | 12.34 | 15.55 | 15.24 |
Cash Profit Margin (%) | 6.74 | 31.33 | 10.71 | -39.55 | -0.2 | 6.3 | 3.8 | 17.1 | 12.86 | 16.59 | 17.04 |
ROA(%) | 0.47 | 3.98 | 1.23 | -3.09 | -0.02 | 0.56 | 0.39 | 2.55 | 1.77 | 2.34 | 2.33 |
ROE(%) | 0.58 | 4.57 | 1.31 | -3.27 | -0.02 | 0.58 | 0.63 | 6.44 | 6.48 | 11.87 | 14.26 |
ROCE(%) | 3.21 | 7.38 | 4.29 | -2.93 | 1.34 | 1.56 | 4.87 | 10.99 | 11.09 | 12.8 | 13.34 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.93 | 27.99 | 30.9 |
Inventory Days | 144.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 198.95 | 214.8 | 25.07 | 23.5 | 12.16 | 16.17 |
Price/Book(x) | 0 | 0 | 0 | 0.76 | 0.89 | 1.14 | 1.02 | 1.55 | 1.46 | 1.37 | 2.17 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.32 | 0.98 |
EV/Net Sales(x) | 7.54 | 4.83 | 6.45 | 8.49 | 9.79 | 12.19 | 12 | 9.36 | 9.17 | 8.45 | 8.3 |
EV/Core EBITDA(x) | 25.26 | 8.89 | 17.84 | -33.75 | 64.08 | 59.07 | 17.15 | 12.42 | 11.23 | 9.93 | 9.44 |
Net Sales Growth(%) | 20.48 | 18.25 | -17.84 | -33.18 | 4.2 | 4.87 | 240.37 | 160.61 | 45.24 | 61.09 | 37.82 |
EBIT Growth(%) | 435.36 | 123.4 | -42.82 | -167.74 | 143.45 | 17.36 | 634.81 | 388.62 | 60.69 | 76.94 | 41.21 |
PAT Growth(%) | 6119.76 | 708.75 | -70.42 | -346.81 | 99.47 | 3412.31 | 60.84 | 1323.64 | 10.22 | 103.02 | 35.03 |
EPS Growth(%) | 0 | 0 | 0 | -346.77 | 99.47 | 3400 | -22.53 | 1324.61 | 10.22 | 103.02 | 35.03 |
Debt/Equity(x) | 0.17 | 0 | 0.06 | 0 | 0 | 0 | 0.9 | 2.04 | 3.16 | 4.78 | 5.27 |
Current Ratio(x) | 4.73 | 28.3 | 11.33 | 49.84 | 32.05 | 33.02 | 73.99 | 70.66 | 126.69 | 59.62 | 92.99 |
Quick Ratio(x) | 4.63 | 29.64 | 11.33 | 49.84 | 32.05 | 33.02 | 73.99 | 70.66 | 126.69 | 59.62 | 92.99 |
Interest Cover(x) | 1.48 | 3.92 | 6.5 | -58.38 | 1195.03 | 5.88 | 1.61 | 1.43 | 1.3 | 1.34 | 1.31 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.88 | 1.32 | 2.17 | 3.49 | 2.42 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 63.93 | 63.93 | 63.93 | 63.93 | 63.93 | 63.36 | 63.36 | 63.36 | 63.36 | 63.36 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 36.07 | 36.07 | 36.07 | 36.07 | 36.07 | 36.64 | 36.64 | 36.64 | 36.64 | 36.64 |
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 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
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