Market Cap ₹14 Cr.
Stock P/E 21.5
P/B 0.4
Current Price ₹4.2
Book Value ₹ 11.6
Face Value 10
52W High ₹7
Dividend Yield 0%
52W Low ₹ 2.6
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 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 151 | 201 | 180 | 182 | 204 | 175 | 136 | 128 | 181 | 227 |
Other Income | -0 | 5 | 0 | 0 | 5 | 1 | 0 | 0 | 0 | -1 |
Total Income | 151 | 206 | 180 | 182 | 210 | 176 | 136 | 128 | 181 | 227 |
Total Expenditure | 149 | 210 | 180 | 187 | 204 | 178 | 136 | 128 | 182 | 227 |
Operating Profit | 3 | -4 | 0 | -5 | 6 | -2 | 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 | 3 | -0 | -0 | 0 | 1 | 0 | -0 | 1 | -0 |
Profit Before Tax | 2 | -2 | 0 | -5 | 5 | -1 | 0 | 0 | 0 | 0 |
Provision for Tax | 1 | -1 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Tax | 1 | -0 | 0 | -5 | 5 | -1 | 0 | 0 | 0 | -0 |
Adjustments | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Profit After Adjustments | 1 | -0 | 0 | -5 | 5 | -1 | 0 | 0 | 0 | -0 |
Adjusted Earnings Per Share | 0.4 | -0.1 | 0 | -1.5 | 1.6 | -0.4 | 0.1 | 0.1 | 0.1 | -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 | 0 | 0 | 3 | 327 | 867 | 1562 | 1136 | 585 | 557 | 640 | 742 | 672 |
Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 5 | 7 | -1 |
Total Income | 0 | 0 | 3 | 327 | 867 | 1563 | 1136 | 585 | 557 | 645 | 748 | 672 |
Total Expenditure | 0 | 0 | 3 | 326 | 866 | 1560 | 1133 | 583 | 554 | 644 | 749 | 673 |
Operating Profit | -0 | -0 | -0 | 1 | 1 | 3 | 3 | 2 | 3 | 0 | -1 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 1 | 1 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 2 | 0 | 1 |
Profit Before Tax | -0 | -0 | -0 | 0 | 1 | 2 | 1 | 0 | 0 | 1 | -1 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | -0 | -0 | 0 |
Profit After Tax | -0 | -0 | -0 | 0 | 1 | 2 | 1 | 0 | -0 | 1 | -1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | -1 | -1 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | 0 | 1 | 2 | 0 | -1 | -0 | 1 | -1 | 0 |
Adjusted Earnings Per Share | -0.1 | -0.1 | -0 | 0.1 | 0.2 | 0.5 | 0.3 | 0.1 | -0.1 | 0.4 | -0.3 | 0.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 16% | 8% | -14% | 0% |
Operating Profit CAGR | 0% | NAN% | NAN% | 0% |
PAT CAGR | -200% | 0% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 30% | 27% | 13% | 3% |
ROE Average | -3% | -0% | 1% | 1% |
ROCE Average | -3% | 1% | 2% | 2% |
#(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 | 38 | 38 | 38 | 38 | 37 | 39 | 39 | 38 | 38 | 39 | 38 |
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 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
Total Current Liabilities | 0 | 0 | 3 | 87 | 79 | 87 | 20 | 39 | 25 | 25 | 41 |
Total Liabilities | 38 | 38 | 41 | 126 | 116 | 126 | 59 | 78 | 63 | 64 | 79 |
Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 5 | 1 | 1 | 1 |
Other Non-Current Assets | 35 | 35 | 30 | 13 | 9 | 11 | 3 | 3 | 7 | 6 | 2 |
Total Current Assets | 2 | 2 | 10 | 112 | 105 | 114 | 49 | 70 | 55 | 58 | 76 |
Total Assets | 38 | 38 | 41 | 126 | 116 | 126 | 59 | 78 | 63 | 64 | 79 |
#(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 | 1 | 11 | 2 | 2 | 1 | 1 |
Cash Flow from Operating Activities | 0 | -0 | -0 | -22 | -1 | 11 | -10 | -1 | -4 | -1 | 1 |
Cash Flow from Investing Activities | 0 | 0 | 0 | 21 | 1 | -2 | 1 | 1 | 4 | 1 | -0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -1 | -0 | -0 |
Net Cash Inflow / Outflow | 0 | -0 | 0 | -0 | 1 | 10 | -9 | -0 | -2 | -0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 1 | 11 | 2 | 2 | 1 | 1 | 1 |
# | 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) | -0.06 | -0.05 | -0.02 | 0.08 | 0.21 | 0.51 | 0.32 | 0.08 | -0.14 | 0.38 | -0.34 |
CEPS(Rs) | -0.04 | -0.04 | -0.01 | 0.15 | 0.29 | 0.66 | 0.72 | 0.54 | 0.35 | 0.67 | -0.08 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 11.42 | 11.39 | 11.39 | 11.47 | 11.08 | 11.57 | 11.69 | 11.48 | 11.32 | 11.7 | 11.36 |
Core EBITDA Margin(%) | 0 | 0 | -2.36 | 0.21 | 0.12 | 0.14 | 0.25 | 0.25 | 0.44 | -0.65 | -0.98 |
EBIT Margin(%) | 0 | 0 | -2.55 | 0.13 | 0.11 | 0.17 | 0.18 | 0.1 | 0.12 | 0.28 | -0.18 |
Pre Tax Margin(%) | 0 | 0 | -2.57 | 0.12 | 0.11 | 0.15 | 0.13 | 0.07 | 0.06 | 0.17 | -0.19 |
PAT Margin (%) | 0 | 0 | -2.57 | 0.08 | 0.08 | 0.11 | 0.09 | 0.04 | -0.09 | 0.2 | -0.15 |
Cash Profit Margin (%) | 0 | 0 | -1.34 | 0.15 | 0.11 | 0.14 | 0.21 | 0.31 | 0.21 | 0.35 | -0.04 |
ROA(%) | -0.5 | -0.45 | -0.18 | 0.32 | 0.59 | 1.42 | 1.16 | 0.38 | -0.69 | 1.99 | -1.58 |
ROE(%) | -0.5 | -0.45 | -0.19 | 0.69 | 1.88 | 4.53 | 2.76 | 0.67 | -1.27 | 3.3 | -2.94 |
ROCE(%) | -0.47 | -0.4 | -0.19 | 1.15 | 2.52 | 7.11 | 5.1 | 1.55 | 1.82 | 4.67 | -3.42 |
Receivable days | 0 | 0 | 638.17 | 43.24 | 28.5 | 11.26 | 8.79 | 18.59 | 23.94 | 17.75 | 20.76 |
Inventory Days | 0 | 0 | 0 | 39.16 | 15.84 | 10.34 | 9.5 | 5.92 | 7.21 | 10.34 | 8.27 |
Payable days | 0 | 0 | 403.31 | 31.5 | 23.64 | 15.91 | 15.34 | 16.24 | 17.66 | 12.19 | 15.81 |
PER(x) | 0 | 0 | 0 | 60.4 | 9.35 | 7.24 | 5.79 | 21.75 | 0 | 9.32 | 0 |
Price/Book(x) | 0.26 | 0.22 | 0.32 | 0.42 | 0.18 | 0.32 | 0.16 | 0.15 | 0.24 | 0.3 | 0.26 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 4.18 | 0.05 | 0.01 | 0 | 0 | 0.01 | 0.02 | 0.02 | 0.01 |
EV/Core EBITDA(x) | -92.1 | -83.78 | -314.88 | 23.82 | 4.67 | 0.65 | 1.36 | 1.76 | 3.41 | 23.8 | -11.76 |
Net Sales Growth(%) | -100 | 0 | 0 | 0 | 165.12 | 80.22 | -27.28 | -48.52 | -4.81 | 14.98 | 15.91 |
EBIT Growth(%) | -105.68 | 15.2 | 52.36 | 710.45 | 117.34 | 183.21 | -26.39 | -69.72 | 15 | 159.71 | -173.1 |
PAT Growth(%) | -133.48 | 10.13 | 57.93 | 464.89 | 166.83 | 142.65 | -37.47 | -75.81 | -286.36 | 362.35 | -189.34 |
EPS Growth(%) | -133.74 | 10.09 | 58.03 | 465.44 | 166.96 | 142.61 | -37.48 | -75.8 | -286.23 | 362.4 | -189.36 |
Debt/Equity(x) | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0.01 | 0 | 0 |
Current Ratio(x) | 19.96 | 19.93 | 3.21 | 1.28 | 1.34 | 1.31 | 2.49 | 1.79 | 2.2 | 2.28 | 1.83 |
Quick Ratio(x) | 19.96 | 19.93 | 3.21 | 0.88 | 0.83 | 0.75 | 1.95 | 1.58 | 1.65 | 1.39 | 1.56 |
Interest Cover(x) | -942.65 | -2262.05 | -139.1 | 7.85 | 30.5 | 6.8 | 3.49 | 3.47 | 1.82 | 2.62 | -13.43 |
Total Debt/Mcap(x) | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.01 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 98.88 | 98.88 | 98.88 | 98.88 | 98.88 | 98.88 | 98.88 | 98.88 | 98.88 | 100 |
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 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 3.31 | 3.31 | 3.31 | 3.31 | 3.31 | 3.31 | 3.31 | 3.31 | 3.31 | 3.35 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 |
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