Market Cap ₹51 Cr.
Stock P/E 18.8
P/B 1
Current Price ₹13.4
Book Value ₹ 12.8
Face Value 10
52W High ₹15.9
Dividend Yield 0%
52W Low ₹ 7.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 1 | 1 | 3 | 3 | 4 | 4 | 3 | 4 | 4 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 2 | 1 | 3 | 3 | 4 | 4 | 3 | 4 | 4 | 4 |
Total Expenditure | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Operating Profit | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Interest Expense | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 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 | 0 | 0 | 1 | 1 |
Adjustments | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Adjusted Earnings Per Share | 0.2 | 0.1 | 0.1 | 0.3 | 0.4 | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 0 | 0 | 1 | 0 | 1 | 2 | 3 | 4 | 5 | 13 | 15 | 15 |
Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 0 | 1 | 0 |
Total Income | 0 | 0 | 1 | 0 | 1 | 2 | 4 | 5 | 5 | 14 | 16 | 15 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 3 | 4 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 4 | 11 | 12 | 12 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 3 | 9 | 9 | 8 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 3 | 3 |
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 | 0 | 1 | 1 | 2 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 |
Adjusted Earnings Per Share | 0 | 0 | 0.6 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.9 | 0.5 | 0.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 15% | 55% | 50% | 0% |
Operating Profit CAGR | 9% | 59% | 64% | 0% |
PAT CAGR | 100% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 68% | 28% | 1% | NA% |
ROE Average | 6% | 6% | 6% | 6% |
ROCE Average | 9% | 9% | 8% | 8% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 3 | 3 | 3 | 3 | 5 | 6 | 9 | 9 | 13 | 14 | 51 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 5 | 19 | 27 | 27 | 77 | 35 | 51 |
Current Liability | 0 | 0 | 0 | 0 | 3 | 1 | 1 | 2 | 1 | 58 | 45 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 3 | 3 | 3 | 3 | 13 | 26 | 37 | 39 | 91 | 106 | 147 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 | 6 |
Other Loans | 0 | 0 | 0 | 1 | 6 | 23 | 33 | 35 | 85 | 100 | 125 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 0 | 3 | 3 | 3 | 7 | 2 | 3 | 2 | 3 | 4 | 16 |
Total Assets | 3 | 3 | 3 | 3 | 13 | 26 | 37 | 39 | 91 | 106 | 147 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 2 | 1 | 1 | 2 |
Cash Flow from Operating Activities | 0 | -3 | 1 | 0 | 1 | 2 | 1 | 2 | 0 | 12 | 10 |
Cash Flow from Investing Activities | 0 | 3 | -0 | 0 | -0 | -1 | -0 | -1 | -1 | -15 | -29 |
Cash Flow from Financing Activities | 0 | 0 | 0 | -1 | 1 | -3 | 1 | -2 | 1 | 4 | 31 |
Net Cash Inflow / Outflow | 0 | 0 | 0 | 0 | 2 | -1 | 1 | -1 | 1 | 1 | 12 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 2 | 1 | 2 | 1 | 1 | 2 | 14 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0.02 | 0.63 | 0.34 | 0.38 | 0.49 | 0.46 | 0.51 | 0.52 | 0.87 | 0.51 |
CEPS(Rs) | 0.01 | 0.02 | 0.63 | 0.34 | 0.4 | 0.51 | 0.65 | 0.77 | 0.83 | 1.25 | 0.74 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 4.44 | 4.46 | 5.09 | 5.43 | 5.79 | 8.61 | 10.53 | 11.06 | 11.92 | 12.79 | 12.84 |
Net Profit Margin | 75.95 | 12.06 | 71.78 | 50.81 | 34.36 | 24.01 | 11.11 | 11.71 | 10.52 | 6.86 | 12.88 |
Operating Margin | 95.95 | 14.91 | 93.38 | 72.89 | 62.93 | 89.09 | 72.26 | 84.97 | 66.78 | 79.01 | 75.49 |
PBT Margin | 95.95 | 14.9 | 93.37 | 72.57 | 46.46 | 32.5 | 15.77 | 16.87 | 13.67 | 9.44 | 16.75 |
ROA(%) | 0.07 | 0.33 | 12.69 | 6.3 | 2.83 | 1.86 | 1.19 | 1.1 | 0.85 | 0.94 | 1.55 |
ROE(%) | 0.07 | 0.34 | 13.21 | 6.55 | 6.8 | 7.32 | 5 | 4.72 | 5.08 | 7.01 | 6.27 |
ROCE(%) | 0.09 | 0.42 | 17.19 | 9.4 | 6.42 | 7.57 | 7.88 | 8.22 | 5.55 | 11.05 | 9.28 |
Price/Earnings(x) | 0 | 0 | 0 | 32.19 | 48.65 | 25.68 | 34.29 | 11.42 | 10.27 | 9.12 | 22.06 |
Price/Book(x) | 0 | 0 | 0 | 2.04 | 3.21 | 1.45 | 1.49 | 0.53 | 0.45 | 0.62 | 0.88 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1194.03 | 39.79 | 5.48 | 16.08 | 20.52 | 18.15 | 11.34 | 8.95 | 15.4 | 7.11 | 8.1 |
EV/Core EBITDA(x) | 1244.45 | 266.83 | 5.87 | 22.05 | 31.77 | 20.12 | 14.75 | 9.83 | 21.04 | 8.67 | 10 |
Interest Earned Growth(%) | 0 | 2900 | 603.2 | -22.8 | 63.73 | 125.71 | 125.09 | 5.41 | 47.47 | 156.23 | 13.23 |
Net Profit Growth | 539.11 | 376.4 | 4084.99 | -45.35 | 10.73 | 57.71 | 4.12 | 11.16 | 32.4 | 67.04 | 112.66 |
EPS Growth(%) | 539.11 | 376.4 | 4084.99 | -45.35 | 10.73 | 27.47 | -5.77 | 11.16 | 1.65 | 67.02 | -40.55 |
Interest Coverage(x) % | 0 | 1331.33 | 9732.77 | 228.76 | 3.82 | 1.57 | 1.28 | 1.25 | 1.26 | 1.14 | 1.29 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 23.17 | 23.18 | 23.19 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 75.02 | 75.02 | 75.02 | 75.02 | 75.02 | 75.02 | 75.02 | 76.83 | 76.82 | 76.81 |
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 | 0.13 | 0.13 | 0.13 | 0.13 | 0.27 | 0.27 | 0.27 | 0.84 | 0.84 | 0.84 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.4 | 0.4 | 0.4 | 0.4 | 0.8 | 0.8 | 0.8 | 2.79 | 2.79 | 2.79 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.53 | 0.53 | 0.53 | 0.53 | 1.07 | 1.07 | 1.07 | 3.63 | 3.63 | 3.63 |
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