Market Cap ₹6 Cr.
Stock P/E 1.9
P/B -0.7
Current Price ₹19.7
Book Value ₹ -26.3
Face Value 10
52W High ₹27.1
Dividend Yield 0%
52W Low ₹ 13
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 | 4 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 3 |
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 | 3 |
Provision for Tax | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 3 |
Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 3 |
Adjusted Earnings Per Share | -0.2 | -0.2 | -0.2 | 0.3 | -0.1 | 0.2 | 0.3 | 0 | -0.5 | 10.7 |
#(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 | 0 | 0 | 0 | 0 | 0 | 4 | 1 | 0 | 0 | 0 | 0 |
Other Income | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
Total Income | 0 | 2 | 1 | 0 | 0 | 0 | 4 | 1 | 0 | 0 | 0 | 4 |
Total Expenditure | 1 | 1 | 1 | 0 | 0 | 1 | 5 | 1 | 0 | 0 | 0 | 0 |
Operating Profit | -0 | 1 | -0 | 0 | -0 | -1 | -0 | 0 | -0 | 0 | 0 | 3 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | -1 | 0 | -0 | 0 | -0 | -1 | -0 | 0 | -0 | 0 | 0 | 3 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Tax | -1 | 0 | -1 | -0 | -0 | -1 | -0 | 0 | -0 | 0 | 0 | 3 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | 0 | -1 | -0 | -0 | -1 | -0 | 0 | -0 | 0 | 0 | 3 |
Adjusted Earnings Per Share | -2.9 | 0.8 | -1.8 | -0.3 | -0.7 | -2.3 | -1.1 | 1.4 | -1 | 0.6 | 0.1 | 10.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | 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 | -6% | 73% | 81% | 13% |
ROE Average | 0% | 0% | 0% | 0% |
ROCE Average | 0% | 0% | 0% | -5% |
#(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 | -3 | -2 | -6 | -6 | -6 | -7 | -7 | -7 | -7 | -7 | -7 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 12 | 9 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 3 | 2 |
Other Non-Current Liabilities | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Total Current Liabilities | 1 | 1 | 4 | 4 | 4 | 5 | 7 | 6 | 7 | 6 | 9 |
Total Liabilities | 10 | 9 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 5 |
Fixed Assets | 9 | 9 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 |
Total Assets | 10 | 9 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 5 |
#(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 | -2 | -1 | 0 | 0 | -1 | 4 | 1 | -0 | -1 | 3 |
Cash Flow from Investing Activities | -0 | 2 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | -0 | -0 | 1 | -0 | 0 | 0 | -4 | -1 | 0 | 1 | -0 |
Net Cash Inflow / Outflow | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 3 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
# | 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) | -2.93 | 0.79 | -1.8 | -0.25 | -0.72 | -2.31 | -1.07 | 1.35 | -0.98 | 0.56 | 0.06 |
CEPS(Rs) | -1.48 | 2.17 | -0.75 | 0.26 | -0.43 | -2.12 | -0.89 | 1.5 | -0.85 | 0.66 | 0.14 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -10.55 | -9.76 | -32.56 | -32.83 | -33.54 | -35.85 | -36.91 | -35.56 | -36.53 | -35.97 | -35.91 |
Core EBITDA Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | -4.67 | 28.03 | 0 | 0 | -85.75 |
EBIT Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | -5.84 | 45.74 | 0 | 0 | 30.25 |
Pre Tax Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | -6.42 | 43.73 | 0 | 0 | 11.19 |
PAT Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | -7.23 | 46.15 | 0 | 0 | 11.19 |
Cash Profit Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | -6.05 | 51.11 | 0 | 0 | 26.81 |
ROA(%) | -8.46 | 2.48 | -9.41 | -2.97 | -11.22 | -37.2 | -19.81 | 25 | -17.86 | 9.4 | 0.55 |
ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | -9.29 | 3.1 | -5.99 | 0.84 | -7.08 | -33.74 | 0 | 0 | 0 | 0 | 0 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.42 | 0 | 0 | 613.66 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0.68 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 8.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 254.24 |
Price/Book(x) | -1.42 | -0.71 | -0.1 | -0.07 | -0.05 | -0.02 | -0.02 | 0 | -0.07 | 0 | -0.42 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 0 | 0 | 0 | 0 | 1.97 | 12.28 | 0 | 0 | 54.9 |
EV/Core EBITDA(x) | -40.53 | 19.82 | -646.84 | 81.73 | -278.44 | -23.12 | -42.49 | 24.23 | -40.87 | 51.82 | 119.68 |
Net Sales Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -80.14 | -100 | 0 | 0 |
EBIT Growth(%) | -38.47 | 131.61 | -220.72 | 105.31 | -901.8 | -345.02 | 56.82 | 255.68 | -161.46 | 173.75 | -73.78 |
PAT Growth(%) | -30.54 | 126.87 | -320.8 | 89.18 | -281.58 | -221.61 | 53.66 | 226.72 | -172.01 | 157.82 | -89.54 |
EPS Growth(%) | -30.54 | 126.87 | -329.1 | 85.95 | -183.24 | -221.61 | 53.66 | 226.72 | -172.01 | 157.83 | -89.54 |
Debt/Equity(x) | -3.68 | -6.65 | -1.37 | -1.3 | -1.32 | -1.23 | -0.65 | -0.59 | -0.58 | -0.62 | -0.46 |
Current Ratio(x) | 0.33 | 0.34 | 0.13 | 0.09 | 0.01 | 0 | 0.01 | 0.03 | 0.03 | 0.09 | 0.34 |
Quick Ratio(x) | 0.32 | 0.44 | 0.13 | 0.09 | 0.01 | 0 | 0.01 | 0.03 | 0.03 | 0.09 | 0.34 |
Interest Cover(x) | -3392.7 | 827.87 | -1.91 | 18.82 | -41.43 | -20.08 | -10.05 | 22.7 | -45.51 | 13.67 | 1.59 |
Total Debt/Mcap(x) | 2.6 | 4.78 | 8.22 | 11.22 | 15.25 | 32.54 | 17.91 | 0 | 5.19 | 0 | 0.69 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 48.09 | 48.09 | 48.09 | 48.09 | 48.09 | 48.09 | 48.09 | 48.09 | 48.09 | 48.09 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 51.91 | 51.91 | 51.91 | 51.91 | 51.91 | 51.91 | 51.91 | 51.91 | 51.91 | 51.91 |
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 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
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