Market Cap ₹52 Cr.
Stock P/E 16.6
P/B 1.2
Current Price ₹41.4
Book Value ₹ 33.3
Face Value 10
52W High ₹53
Dividend Yield 0%
52W Low ₹ 15.4
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 1 | 1 | 1 | 0 | 1 | 3 | 3 | 5 | 5 | 5 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 0 | 1 | 3 | 3 | 5 | 5 | 5 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 2 |
Operating Profit | 1 | 1 | 1 | 0 | 1 | 3 | 3 | 3 | 3 | 4 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 |
Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 |
Adjusted Earnings Per Share | 0.3 | 0.4 | 0.4 | 0.1 | 0.3 | 0.9 | 0.8 | 0.7 | 0.3 | 0.7 |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 0 | 0 | 1 | 1 | 1 | 0 | 2 | 2 | 2 | 2 | 9 | 18 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Total Income | 0 | 0 | 1 | 1 | 1 | 0 | 2 | 2 | 2 | 2 | 10 | 18 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 |
Operating Profit | 0 | 0 | 1 | 1 | 1 | 0 | 2 | 2 | 2 | 2 | 8 | 13 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 7 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 1 | 1 | 1 | 0 | 2 | 2 | 2 | 2 | 4 | 4 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 2 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | -0 | 1 | 1 | 1 | 1 | 3 | 3 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | 1 | 1 | 1 | 2 | 3 | 3 |
Adjusted Earnings Per Share | 0 | 0 | 0.4 | 0.3 | 0.3 | -0 | 0.9 | 0.9 | 1.1 | 1.1 | 2.1 | 2.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 350% | 65% | 0% | 0% |
Operating Profit CAGR | 300% | 59% | 0% | 0% |
PAT CAGR | 200% | 44% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 1% | 98% | 18% | NA% |
ROE Average | 7% | 5% | 4% | 2% |
ROCE Average | 10% | 7% | 6% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 30 | 30 | 31 | 31 | 31 | 31 | 32 | 33 | 35 | 36 | 39 |
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 | 91 |
Current Liability | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 30 | 30 | 31 | 31 | 32 | 32 | 33 | 34 | 36 | 38 | 132 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Other Loans | 0 | 10 | 10 | 10 | 10 | 10 | 8 | 5 | 0 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 30 | 19 | 20 | 21 | 21 | 22 | 25 | 28 | 35 | 37 | 130 |
Total Assets | 30 | 30 | 31 | 31 | 32 | 32 | 33 | 34 | 36 | 38 | 132 |
#(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 | 1 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -10 | 1 | 0 | -1 | 1 | -1 | -1 | -3 | -5 | 0 | -89 |
Cash Flow from Investing Activities | 0 | -1 | -0 | 0 | -1 | 1 | 2 | 2 | 5 | -0 | -1 |
Cash Flow from Financing Activities | 10 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91 |
Net Cash Inflow / Outflow | 0 | -0 | 0 | -0 | 0 | 0 | 1 | -1 | 0 | 0 | 1 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | 0.39 | 0.31 | 0.34 | -0.03 | 0.88 | 0.9 | 1.14 | 1.14 | 2.06 |
CEPS(Rs) | 0.03 | 0.07 | 0.39 | 0.31 | 0.34 | -0.03 | 0.88 | 0.9 | 1.14 | 1.14 | 2.11 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 24.16 | 24.46 | 24.8 | 24.68 | 25.51 | 26.39 | 27.53 | 28.73 | 30.88 |
Net Profit Margin | 0 | 47.47 | 53.91 | 44.11 | 51.75 | -8.08 | 61.09 | 60.64 | 63.51 | 60.93 | 27.88 |
Operating Margin | 0 | 69.38 | 74.08 | 71.78 | 79.49 | 43.7 | 83.83 | 84.16 | 85.57 | 81.7 | 86.61 |
PBT Margin | 0 | 65.51 | 73.43 | 71.76 | 79.48 | 43.52 | 83.81 | 84.15 | 85.55 | 81.7 | 39.71 |
ROA(%) | 0.14 | 0.29 | 1.6 | 1.25 | 1.35 | -0.11 | 3.42 | 3.37 | 4.08 | 3.88 | 3.07 |
ROE(%) | 0.14 | 0.29 | 1.61 | 1.27 | 1.38 | -0.11 | 3.5 | 3.45 | 4.21 | 4.07 | 6.93 |
ROCE(%) | 0.32 | 0.42 | 2.21 | 2.06 | 2.12 | 0.62 | 4.8 | 4.79 | 5.67 | 5.45 | 9.78 |
Price/Earnings(x) | 0 | 0 | 32.16 | 50.71 | 57.67 | 0 | 19.71 | 21.43 | 4.18 | 23.47 | 17.02 |
Price/Book(x) | 0 | 0 | 0.51 | 0.64 | 0.79 | 0 | 0.68 | 0.73 | 0.17 | 0.93 | 1.14 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 69.12 | 16.85 | 22.33 | 29.76 | 28.22 | 11.27 | 12.99 | 2.63 | 14.11 | 14.23 |
EV/Core EBITDA(x) | 151.94 | 99.62 | 22.75 | 31.11 | 37.43 | 64.58 | 13.45 | 15.43 | 3.07 | 17.26 | 16.31 |
Interest Earned Growth(%) | 0 | 0 | 396.59 | -2.37 | -5.94 | -46.53 | 309.18 | 2.81 | 21.01 | 5.02 | 294.29 |
Net Profit Growth | 7206.87 | 141.82 | 463.98 | -20.12 | 10.34 | -108.35 | 3192.58 | 2.05 | 26.75 | 0.74 | 80.44 |
EPS Growth(%) | 0 | 0 | 0 | -20.12 | 10.34 | -108.35 | 3192.58 | 2.05 | 26.75 | 0.74 | 80.44 |
Interest Coverage(x) % | 71.79 | 17.9 | 114.98 | 3146.11 | 4219.88 | 249.22 | 4211.3 | 7259.5 | 4904.11 | 0 | 1.85 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 |
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 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 |
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