Market Cap ₹29 Cr.
Stock P/E 0.0
P/B 12.9
Current Price ₹13.6
Book Value ₹ 1.1
Face Value 1
52W High ₹14
Dividend Yield 0%
52W Low ₹ 7.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) |
---|
Net Sales |
Other Income |
Total Income |
Total Expenditure |
Operating Profit |
Interest |
Depreciation |
Exceptional Income / Expenses |
Profit Before Tax |
Provision for Tax |
Profit After Tax |
Adjustments |
Profit After Adjustments |
Adjusted Earnings Per Share |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|
Net Sales | 20 | 52 | 67 | 86 | |
Other Income | 0 | 0 | 0 | 1 | |
Total Income | 20 | 52 | 67 | 87 | |
Total Expenditure | 19 | 50 | 62 | 78 | |
Operating Profit | 1 | 2 | 5 | 9 | |
Interest | 0 | 1 | 1 | 1 | |
Depreciation | 0 | 0 | 0 | 1 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | |
Profit Before Tax | 0 | 0 | 3 | 7 | |
Provision for Tax | 1 | 0 | 1 | 2 | |
Profit After Tax | -1 | 0 | 2 | 5 | |
Adjustments | 0 | 0 | 0 | 0 | |
Profit After Adjustments | -1 | 0 | 2 | 5 | |
Adjusted Earnings Per Share | -0 | 0 | 0 | 0.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 28% | 63% | 0% | 0% |
Operating Profit CAGR | 80% | 108% | 0% | 0% |
PAT CAGR | 150% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 33% | NA% | NA% | NA% |
ROE Average | 10% | 10% | 7% | 7% |
ROCE Average | 11% | 8% | 7% | 7% |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Shareholder's Funds | 1 | 8 | 24 | 85 |
Minority's Interest | 0 | 0 | 0 | 0 |
Borrowings | 15 | 15 | 14 | 5 |
Other Non-Current Liabilities | 1 | 1 | 1 | 1 |
Total Current Liabilities | 13 | 16 | 21 | 21 |
Total Liabilities | 30 | 40 | 59 | 113 |
Fixed Assets | 9 | 9 | 8 | 9 |
Other Non-Current Assets | 3 | 4 | 2 | 3 |
Total Current Assets | 18 | 27 | 48 | 100 |
Total Assets | 30 | 40 | 59 | 113 |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -12 | -7 | -14 | -44 |
Cash Flow from Investing Activities | -2 | -0 | -0 | -1 |
Cash Flow from Financing Activities | 14 | 7 | 14 | 45 |
Net Cash Inflow / Outflow | 0 | 0 | -0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 |
# | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Earnings Per Share (Rs) | -0.04 | 0 | 0.05 | 0.07 |
CEPS(Rs) | -0.02 | 0.01 | 0.06 | 0.08 |
DPS(Rs) | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -0.02 | 0.17 | 0.46 | 1.06 |
Core EBITDA Margin(%) | 2.87 | 3.05 | 6.87 | 9.52 |
EBIT Margin(%) | 2.03 | 2.23 | 6.18 | 9.82 |
Pre Tax Margin(%) | 0.54 | 0.35 | 4.29 | 8.31 |
PAT Margin (%) | -2.9 | 0.26 | 3.5 | 6.3 |
Cash Profit Margin (%) | -1.69 | 1.16 | 4.19 | 7.07 |
ROA(%) | -1.9 | 0.38 | 4.75 | 6.32 |
ROE(%) | 0 | 3.76 | 15.56 | 10.14 |
ROCE(%) | 1.72 | 4.11 | 10.1 | 11.17 |
Receivable days | 133.54 | 74.8 | 98.09 | 104.17 |
Inventory Days | 154.56 | 70.25 | 97.4 | 118.94 |
Payable days | 109.17 | 38.55 | 29.48 | 26.27 |
PER(x) | 0 | 0 | 0 | 217.69 |
Price/Book(x) | 0 | 0 | 0 | 14.02 |
Dividend Yield(%) | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.39 | 0.7 | 0.59 | 13.91 |
EV/Core EBITDA(x) | 42.83 | 22.47 | 8.6 | 131.45 |
Net Sales Growth(%) | 0 | 160.34 | 28.68 | 28.34 |
EBIT Growth(%) | 0 | 185.2 | 257.28 | 103.78 |
PAT Growth(%) | 0 | 123.14 | 1645.57 | 131.1 |
EPS Growth(%) | 0 | 108.12 | 1402.46 | 44.04 |
Debt/Equity(x) | -92.29 | 3.44 | 1.17 | 0.21 |
Current Ratio(x) | 1.34 | 1.72 | 2.34 | 4.73 |
Quick Ratio(x) | 0.71 | 0.98 | 1.17 | 3.23 |
Interest Cover(x) | 1.36 | 1.18 | 3.26 | 6.51 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0.02 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|
Promoter | 62.12 | 62.12 | 62.12 | 62.12 | 62.12 |
FII | 0 | 0.55 | 0.55 | 0.54 | 0.37 |
DII | 0 | 0 | 0 | 0 | 0 |
Public | 37.88 | 37.34 | 37.34 | 37.34 | 37.52 |
Others | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|
Promoter | 1.32 | 13.2 | 13.2 | 49.5 | 49.5 |
FII | 0 | 0.12 | 0.12 | 0.43 | 0.29 |
DII | 0 | 0 | 0 | 0 | 0 |
Public | 0.81 | 7.93 | 7.93 | 29.75 | 29.9 |
Others | 0 | 0 | 0 | 0 | 0 |
Total | 2.13 | 21.25 | 21.25 | 79.69 | 79.69 |
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