Market Cap ₹13 Cr.
Stock P/E -1600.9
P/B 1.7
Current Price ₹17.6
Book Value ₹ 10.4
Face Value 10
52W High ₹21.4
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.) | 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 | 8 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | -0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | -0 | 8 | -0 | -0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 8 | 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 | -0.1 | -0.2 | 0.3 | -0.1 | -0.1 | -0.1 | -0.1 | -0 | 0.2 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 6 | 5 | 5 | 3 | 2 | 2 | 2 | 1 | 22 | 8 | 0 | 0 |
Other Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Income | 7 | 6 | 6 | 4 | 3 | 2 | 3 | 1 | 22 | 8 | 0 | 0 |
Total Expenditure | 7 | 6 | 6 | 4 | 3 | 2 | 3 | 1 | 22 | 8 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.7 | 0.4 | 0.1 | 0 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -100% | -100% | -100% | -100% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 152% | 55% | 35% | -6% |
ROE Average | 0% | 2% | -0% | -0% |
ROCE Average | 0% | 2% | -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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 |
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 | 0 | 0 | 3 | 3 | 4 | 4 | 6 | 12 | 12 |
Total Liabilities | 8 | 8 | 8 | 8 | 10 | 11 | 12 | 11 | 13 | 20 | 20 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Total Current Assets | 8 | 8 | 8 | 8 | 10 | 11 | 12 | 11 | 12 | 19 | 19 |
Total Assets | 8 | 8 | 8 | 8 | 10 | 11 | 12 | 11 | 13 | 20 | 20 |
#(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 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 |
Cash Flow from Investing Activities | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 |
Closing Cash & Cash Equivalent | -0 | 0 | 0 | 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) | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | -0.73 | 0.43 | 0.07 | 0.01 |
CEPS(Rs) | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | -0.73 | 0.43 | 0.07 | 0.01 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 10.48 | 10.45 | 10.46 | 10.41 | 10.43 | 10.44 | 10.45 | 9.72 | 10.15 | 10.21 | 10.32 |
Core EBITDA Margin(%) | -12.15 | -11.72 | -11.35 | -23.47 | -29.25 | -41.41 | -40.01 | -67.84 | 1.4 | 0.79 | 0 |
EBIT Margin(%) | 0.16 | 0.2 | 0.27 | 0.5 | 0.71 | 0.78 | 0.47 | -66.5 | 1.69 | 0.79 | 0 |
Pre Tax Margin(%) | 0.16 | 0.2 | 0.27 | 0.46 | 0.69 | 0.77 | 0.45 | -66.58 | 1.68 | 0.77 | 0 |
PAT Margin (%) | 0.15 | 0.2 | 0.21 | 0.37 | 0.55 | 0.64 | 0.39 | -66.58 | 1.42 | 0.63 | 0 |
Cash Profit Margin (%) | 0.43 | 0.46 | 0.4 | 0.37 | 0.6 | 0.65 | 0.41 | -66.58 | 1.42 | 0.63 | 0 |
ROA(%) | 0.12 | 0.13 | 0.14 | 0.15 | 0.13 | 0.11 | 0.06 | -4.61 | 2.55 | 0.32 | 0.04 |
ROE(%) | 0.12 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.09 | -7.26 | 4.32 | 0.71 | 0.11 |
ROCE(%) | 0.13 | 0.14 | 0.18 | 0.2 | 0.2 | 0.17 | 0.1 | -6.06 | 4.24 | 0.73 | 0.03 |
Receivable days | 0.68 | 0 | 0.96 | 1.6 | 2.9 | 10.25 | 16.32 | 39.05 | 4.74 | 209.04 | 0 |
Inventory Days | 18.16 | 8.63 | 6.24 | 10.83 | 18.18 | 19.95 | 12.87 | 18.85 | 0.54 | 1.41 | 0 |
Payable days | 7.1 | 0.39 | 0.49 | 0.47 | 0.92 | 0.73 | 0 | 11.15 | 10.66 | 208.31 | 0 |
PER(x) | 1736.56 | 2750 | 1013.51 | 1038.71 | 361.49 | 263.91 | 404.04 | 0 | 14.11 | 139.81 | 359.46 |
Price/Book(x) | 2.1 | 3.74 | 1.43 | 1.55 | 0.56 | 0.39 | 0.38 | 0.41 | 0.6 | 0.99 | 0.39 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 2.53 | 5.52 | 2.15 | 3.86 | 1.97 | 2.08 | 2.36 | 5.39 | 0.27 | 1.08 | 0 |
EV/Core EBITDA(x) | 570.82 | 1195.75 | 469.6 | 775.93 | 255.12 | 263.01 | 477.83 | -8.1 | 16.07 | 136.47 | 1483.41 |
Net Sales Growth(%) | -41.71 | -18.66 | -1.91 | -40.33 | -28.93 | -17.66 | 4.29 | -56.44 | 2646.27 | -62.3 | -100 |
EBIT Growth(%) | -80.21 | 1.33 | 33.34 | 8.08 | 1.79 | -10.46 | -36.52 | -6234.95 | 169.6 | -82.37 | -95.51 |
PAT Growth(%) | -76.16 | 11.67 | 4.56 | 4.37 | 3.79 | -3.5 | -36.27 | -7515.02 | 158.65 | -83.22 | -84.54 |
EPS Growth(%) | -76.18 | 11.83 | 4.23 | 4.73 | 3.87 | -3.74 | -36.12 | -7496.97 | 158.65 | -83.21 | -84.6 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.19 | 0.21 | 0.21 | 0.22 | 0.2 |
Current Ratio(x) | 114.22 | 339.45 | 148.12 | 122.23 | 3.87 | 3.21 | 2.79 | 2.64 | 2.17 | 1.55 | 1.55 |
Quick Ratio(x) | 111.96 | 335.31 | 146.54 | 120.63 | 3.82 | 3.19 | 2.77 | 2.63 | 2.17 | 1.55 | 1.55 |
Interest Cover(x) | 70.87 | 119.2 | 30.01 | 13.98 | 38.13 | 91.51 | 22.08 | -869.37 | 3025.16 | 49.03 | 9.21 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.24 | 0.49 | 0.5 | 0.36 | 0.22 | 0.52 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 14.44 | 14.64 | 14.64 | 14.64 | 14.64 | 14.64 | 14.64 | 14.64 | 14.64 | 12.38 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
Public | 85.49 | 85.3 | 85.3 | 85.3 | 85.3 | 85.3 | 85.3 | 85.3 | 85.3 | 87.56 |
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 | 0.1 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.09 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.64 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 |
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