Market Cap ₹112 Cr.
Stock P/E 0.0
P/B 3.8
Current Price ₹152
Book Value ₹ 40
Face Value 10
52W High ₹199.5
Dividend Yield 0%
52W Low ₹ 140
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|
| Net Sales | 6 | 12 | 19 | |
| Other Income | 0 | 0 | 0 | |
| Total Income | 6 | 12 | 19 | |
| Total Expenditure | 5 | 10 | 14 | |
| Operating Profit | 1 | 2 | 6 | |
| Interest | 0 | 0 | 1 | |
| Depreciation | 0 | 0 | 1 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | |
| Profit Before Tax | 1 | 2 | 4 | |
| Provision for Tax | 0 | 0 | 1 | |
| Profit After Tax | 0 | 1 | 3 | |
| Adjustments | 0 | 0 | 0 | |
| Profit After Adjustments | 0 | 1 | 3 | |
| Adjusted Earnings Per Share | 65.9 | 3.5 | 5.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 58% | 0% | 0% | 0% |
| Operating Profit CAGR | 200% | 0% | 0% | 0% |
| PAT CAGR | 200% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 50% | 62% | 62% | 62% |
| ROCE Average | 18% | 12% | 12% | 12% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Shareholder's Funds | -0 | 2 | 10 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 10 |
| Other Non-Current Liabilities | 0 | 0 | 1 |
| Total Current Liabilities | 15 | 20 | 19 |
| Total Liabilities | 15 | 22 | 40 |
| Fixed Assets | 6 | 8 | 14 |
| Other Non-Current Assets | 5 | 7 | 17 |
| Total Current Assets | 3 | 8 | 9 |
| Total Assets | 15 | 22 | 40 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 1 | -5 | 7 |
| Cash Flow from Investing Activities | -6 | -2 | -17 |
| Cash Flow from Financing Activities | 5 | 7 | 10 |
| Net Cash Inflow / Outflow | 0 | -0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 |
| # | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Earnings Per Share (Rs) | 65.87 | 3.53 | 5.49 |
| CEPS(Rs) | 115.57 | 5.07 | 7.05 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -32.8 | 5.89 | 18.24 |
| Core EBITDA Margin(%) | 16.27 | 19.31 | 27.69 |
| EBIT Margin(%) | 11.1 | 15.57 | 24.4 |
| Pre Tax Margin(%) | 10.93 | 12.91 | 20.76 |
| PAT Margin (%) | 7.26 | 9.49 | 15.52 |
| Cash Profit Margin (%) | 12.73 | 13.66 | 19.93 |
| ROA(%) | 3.16 | 6.17 | 9.62 |
| ROE(%) | 0 | 136.3 | 50.49 |
| ROCE(%) | 6.42 | 12.35 | 17.79 |
| Receivable days | 69.06 | 51.78 | 76.47 |
| Inventory Days | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.75 | 1.4 | 1.49 |
| EV/Core EBITDA(x) | 10.54 | 7.08 | 5.17 |
| Net Sales Growth(%) | 0 | 88.29 | 59.93 |
| EBIT Growth(%) | 0 | 164.21 | 150.53 |
| PAT Growth(%) | 0 | 146.3 | 161.43 |
| EPS Growth(%) | 0 | -94.65 | 55.68 |
| Debt/Equity(x) | -48.86 | 9.12 | 2.38 |
| Current Ratio(x) | 0.19 | 0.39 | 0.46 |
| Quick Ratio(x) | 0.19 | 0.39 | 0.46 |
| Interest Cover(x) | 65.31 | 5.84 | 6.7 |
| Total Debt/Mcap(x) | 0 | 0 | 0 |
| # | Mar 2024 |
|---|---|
| Promoter | 73.35 |
| FII | 0 |
| DII | 0 |
| Public | 26.65 |
| Others | 0 |
| Total | 100 |
| # | Mar 2024 |
|---|---|
| Promoter | 0.54 |
| FII | 0 |
| DII | 0 |
| Public | 0.2 |
| Others | 0 |
| Total | 0.74 |
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
