Market Cap ₹6 Cr.
Stock P/E -134.3
P/B -0.5
Current Price ₹2.3
Book Value ₹ -4.8
Face Value 10
52W High ₹2.3
Dividend Yield 0%
52W Low ₹ 0.8
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 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
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 | 0 |
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 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
Adjusted Earnings Per Share | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 12 | 10 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 12 | 10 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 11 | 8 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 1 | 2 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 |
Interest | 15 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 7 | -1 | -0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -15 | -7 | -1 | 0 | 7 | 0 | -0 | 0 | -0 | -0 | -0 | 0 |
Provision for Tax | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -15 | -3 | -2 | -0 | 7 | -0 | -0 | 0 | -0 | -0 | -0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -15 | -3 | -2 | -0 | 7 | -0 | -0 | 0 | -0 | -0 | -0 | 0 |
Adjusted Earnings Per Share | -5.7 | -1.2 | -0.6 | -0.1 | 2.8 | -0.1 | -0 | 0.1 | -0 | -0 | -0 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | -100% |
Operating Profit CAGR | 0% | 0% | 0% | -100% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 129% | 37% | 56% | 15% |
ROE Average | 0% | 0% | 0% | 0% |
ROCE Average | 0% | 0% | 0% | 35% |
#(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 | -105 | -108 | -20 | -20 | -12 | -13 | -13 | -13 | -13 | -13 | -13 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 184 | 189 | 27 | 25 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Total Liabilities | 83 | 80 | 8 | 5 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Fixed Assets | 79 | 77 | 5 | 5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 4 | 3 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 83 | 80 | 8 | 5 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
#(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 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 15 | 25 | 2 | -1 | -0 | 0 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Investing Activities | 0 | 0 | -0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | -15 | -25 | -2 | 1 | -11 | -0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | -1 | 0 | -0 | -0 | -0 | 0 | -0 | 0 |
Closing Cash & Cash Equivalent | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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) | -5.74 | -1.21 | -0.61 | -0.08 | 2.77 | -0.1 | -0.04 | 0.07 | -0 | -0.02 | -0.04 |
CEPS(Rs) | -5.1 | -1 | -0.5 | -0.04 | 2.79 | -0.1 | -0.04 | 0.07 | -0 | -0.02 | -0.04 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -39.15 | -40.39 | -7.34 | -7.44 | -4.66 | -4.76 | -4.8 | -4.73 | -4.73 | -4.76 | -4.8 |
Core EBITDA Margin(%) | 8.88 | 21.48 | -43.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBIT Margin(%) | -4.01 | 88.34 | -106.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pre Tax Margin(%) | -125.16 | -70.14 | -106.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PAT Margin (%) | -125.36 | -31.58 | -137.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Profit Margin (%) | -111.41 | -26.21 | -113.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROA(%) | -18.32 | -3.98 | -3.69 | -3.06 | 205 | -17.89 | -8.16 | 15.41 | -0.31 | -4.95 | -9.25 |
ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | -1.53 | 49.57 | -15.92 | 5.49 | 350.83 | 0 | 0 | 0 | 0 | 0 | 0 |
Receivable days | 55.06 | 41.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 0 | 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 | 0.27 | 0 | 0 | 13.77 | 0 | 0 | 0 |
Price/Book(x) | -0.02 | -0.01 | -0.08 | -0.1 | -0.16 | -0.21 | -0.07 | -0.2 | -0.17 | -0.42 | -0.21 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 10.66 | 11.8 | 20.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Core EBITDA(x) | 111.43 | 53.14 | -62.39 | 80.55 | -46.27 | 149.78 | -150.81 | 80.7 | -4490.33 | -304.14 | -139.12 |
Net Sales Growth(%) | -4.51 | -16.24 | -88.5 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBIT Growth(%) | 97.97 | 1943.95 | -113.81 | 116.05 | 3609.57 | -98.65 | -188.75 | 309.48 | -101.76 | -1703.05 | -87.09 |
PAT Growth(%) | 60.89 | 78.9 | 49.88 | 87.56 | 3776.54 | -103.67 | 63.7 | 286.5 | -102.01 | -1498.82 | -86.95 |
EPS Growth(%) | 60.89 | 78.9 | 49.88 | 87.56 | 3774.51 | -103.67 | 63.7 | 286.49 | -102.03 | -1485.71 | -86.49 |
Debt/Equity(x) | -1.23 | -1.11 | -1.17 | -1.2 | -1.03 | -0.97 | -0.97 | -0.99 | -0.99 | -1 | -0.99 |
Current Ratio(x) | 0.02 | 0.02 | 0.09 | 0.02 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick Ratio(x) | 0.02 | 0.02 | 0.09 | 0.02 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Cover(x) | -0.03 | 0.56 | -137.04 | 187.39 | 239.87 | 71.54 | -11.83 | 100.05 | -7.73 | -679.79 | -1389.64 |
Total Debt/Mcap(x) | 69.86 | 99.99 | 13.89 | 12.2 | 6.29 | 4.63 | 12.94 | 4.92 | 5.81 | 2.37 | 4.76 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 |
Public | 90.06 | 90.06 | 90.06 | 90.06 | 90.06 | 90.06 | 90.06 | 90.06 | 90.06 | 90.06 |
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 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Public | 2.41 | 2.41 | 2.41 | 2.41 | 2.41 | 2.41 | 2.41 | 2.41 | 2.41 | 2.41 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 |
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