Market Cap ₹3 Cr.
Stock P/E 0.0
P/B -
Current Price ₹1.3
Book Value ₹ 0
Face Value 10
52W High ₹2.3
Dividend Yield 0%
52W Low ₹ 1.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 127 | 88 | 149 | 143 | 80 | 43 | 36 | 33 | 25 | 30 |
Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | 0 | 0 |
Total Income | 127 | 88 | 149 | 143 | 80 | 44 | 36 | 32 | 25 | 30 |
Total Expenditure | 114 | 77 | 138 | 136 | 69 | 40 | 71 | 75 | 25 | 91 |
Operating Profit | 13 | 12 | 11 | 7 | 11 | 4 | -34 | -43 | 0 | -61 |
Interest | 7 | 7 | 8 | 2 | 8 | 7 | 8 | 7 | 3 | 1 |
Depreciation | 2 | 2 | 2 | 8 | 2 | 2 | 2 | 3 | 2 | 2 |
Exceptional Income / Expenses | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 4 | 2 | 1 | -3 | 0 | -5 | -45 | -53 | -5 | -64 |
Provision for Tax | 1 | 0 | 0 | -0 | 0 | 0 | 0 | 2 | 0 | 0 |
Profit After Tax | 3 | 2 | 1 | -3 | 0 | -5 | -45 | -55 | -5 | -64 |
Adjustments | -3 | -2 | -1 | 3 | -0 | 5 | 45 | 55 | 5 | 64 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 1.3 | 0.9 | 0.2 | -1.1 | 0.1 | -2.3 | -19.1 | -23.5 | -2.2 | -27.5 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 301 | 270 | 277 | 302 | 480 | 506 | 192 | 156 | 43 | 35 | 124 |
Other Income | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | -1 |
Total Income | 302 | 271 | 278 | 303 | 481 | 507 | 193 | 156 | 43 | 35 | 123 |
Total Expenditure | 264 | 218 | 230 | 257 | 431 | 465 | 256 | 246 | 53 | 43 | 262 |
Operating Profit | 39 | 54 | 47 | 46 | 50 | 42 | -63 | -90 | -10 | -8 | -138 |
Interest | 20 | 23 | 23 | 27 | 28 | 30 | 31 | 36 | 38 | 29 | 19 |
Depreciation | 7 | 8 | 6 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Exceptional Income / Expenses | -1 | -8 | -9 | -1 | 1 | -0 | -0 | -35 | 0 | 0 | 0 |
Profit Before Tax | 11 | 15 | 9 | 9 | 14 | 4 | -103 | -171 | -57 | -46 | -167 |
Provision for Tax | 5 | 1 | -0 | 1 | 3 | 1 | 3 | 2 | 0 | 0 | 2 |
Profit After Tax | 6 | 13 | 9 | 7 | 11 | 3 | -106 | -172 | -57 | -46 | -169 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169 |
Profit After Adjustments | 6 | 13 | 9 | 7 | 11 | 3 | -106 | -172 | -57 | -46 | 0 |
Adjusted Earnings Per Share | 3.6 | 7.9 | 4.2 | 3.2 | 4.5 | 1.2 | -45.2 | -73.5 | -24.5 | -19.7 | -72.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -19% | -43% | -41% | 0% |
Operating Profit CAGR | 0% | 0% | NAN% | 0% |
PAT CAGR | 0% | 0% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -14% | 22% | -5% | -25% |
ROE Average | 0% | 0% | -27% | -9% |
ROCE Average | -17% | -36% | -25% | -6% |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 74 | 86 | 106 | 113 | 127 | 130 | 24 | -148 | -205 | -252 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 92 | 92 | 77 | 48 | 35 | 17 | 29 | 11 | 11 | 11 |
Other Non-Current Liabilities | 14 | 11 | 16 | 27 | 30 | 28 | 13 | 13 | 13 | 13 |
Total Current Liabilities | 135 | 174 | 221 | 238 | 299 | 309 | 271 | 320 | 365 | 404 |
Total Liabilities | 314 | 363 | 420 | 427 | 492 | 484 | 336 | 196 | 183 | 177 |
Fixed Assets | 159 | 156 | 150 | 143 | 129 | 116 | 120 | 111 | 102 | 93 |
Other Non-Current Assets | 1 | 5 | 1 | 1 | 1 | 2 | 1 | 0 | 0 | 0 |
Total Current Assets | 155 | 202 | 269 | 283 | 363 | 366 | 216 | 85 | 81 | 84 |
Total Assets | 314 | 363 | 420 | 427 | 492 | 484 | 336 | 196 | 183 | 177 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 4 | 4 | 4 | 6 | 6 | 11 | 6 | 9 | 4 | 0 |
Cash Flow from Operating Activities | 29 | 24 | 28 | 7 | 9 | 42 | 23 | -32 | -7 | 0 |
Cash Flow from Investing Activities | -25 | -10 | -5 | -2 | 6 | 3 | -12 | -0 | 1 | 0 |
Cash Flow from Financing Activities | -5 | -14 | -21 | -5 | -11 | -49 | -9 | 27 | 5 | 0 |
Net Cash Inflow / Outflow | 0 | -0 | 2 | 1 | 5 | -5 | 2 | -5 | -0 | 0 |
Closing Cash & Cash Equivalent | 4 | 4 | 6 | 6 | 11 | 6 | 9 | 4 | 4 | 0 |
# | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 3.6 | 7.9 | 4.22 | 3.24 | 4.52 | 1.24 | -45.19 | -73.49 | -24.46 | -19.72 |
CEPS(Rs) | 7.67 | 12.33 | 6.95 | 7.17 | 8.43 | 4.9 | -41.32 | -69.54 | -20.56 | -15.93 |
DPS(Rs) | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 43.38 | 50.7 | 47.38 | 50.62 | 54.19 | 55.43 | 10.24 | -63.25 | -87.72 | -107.43 |
Core EBITDA Margin(%) | 12.53 | 19.29 | 16.7 | 15.07 | 10.2 | 8.2 | -30.27 | -58.34 | -25.02 | -23.27 |
EBIT Margin(%) | 10.28 | 14.16 | 11.51 | 11.88 | 8.61 | 6.63 | -34.37 | -86.65 | -45.77 | -48.15 |
Pre Tax Margin(%) | 3.75 | 5.5 | 3.3 | 2.83 | 2.84 | 0.79 | -49.19 | -109.55 | -134.49 | -131.75 |
PAT Margin (%) | 2.02 | 4.96 | 3.4 | 2.39 | 2.21 | 0.57 | -50.38 | -110.62 | -134.49 | -131.75 |
Cash Profit Margin (%) | 4.31 | 7.74 | 5.61 | 5.29 | 4.12 | 2.27 | -46.07 | -104.67 | -113.05 | -106.47 |
ROA(%) | 1.99 | 3.94 | 2.4 | 1.71 | 2.3 | 0.6 | -25.82 | -64.75 | -30.31 | -25.71 |
ROE(%) | 8.32 | 16.79 | 9.83 | 6.61 | 8.83 | 2.26 | -137.63 | 0 | 0 | 0 |
ROCE(%) | 12.28 | 14.13 | 11.21 | 12.19 | 13.17 | 10.6 | -26.34 | -74.99 | -17.2 | -16.82 |
Receivable days | 52.19 | 81.77 | 106.7 | 89.11 | 63.22 | 89.56 | 161.43 | 108.37 | 391.83 | 487.59 |
Inventory Days | 117.99 | 145.06 | 184.43 | 222.31 | 165.59 | 153.63 | 292.98 | 177.02 | 99.39 | 94.98 |
Payable days | 26.39 | 63.4 | 120.5 | 116.74 | 71.39 | 85.71 | 110.54 | 75.79 | 732.53 | 515.43 |
PER(x) | 3.88 | 2.03 | 5.23 | 8.57 | 6.64 | 22.45 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.32 | 0.32 | 0.47 | 0.55 | 0.55 | 0.5 | 0.93 | -0.02 | -0.01 | -0.01 |
Dividend Yield(%) | 3.58 | 3.13 | 2.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.68 | 0.81 | 0.81 | 0.81 | 0.54 | 0.47 | 1.19 | 1.72 | 7.25 | 9.85 |
EV/Core EBITDA(x) | 5.3 | 4.07 | 4.73 | 5.32 | 5.15 | 5.63 | -3.62 | -2.97 | -29.81 | -43.09 |
Net Sales Growth(%) | 31.86 | -10.55 | 2.56 | 9.33 | 58.8 | 5.49 | -62 | -19.12 | -72.62 | -17.73 |
EBIT Growth(%) | 7.5 | 23.2 | -16.63 | 12.8 | 15.04 | -18.69 | -315 | -86.76 | 85.54 | 13.46 |
PAT Growth(%) | -27.96 | 119.56 | -29.56 | -23.28 | 46.64 | -72.56 | -3743.15 | -62.63 | 66.71 | 19.41 |
EPS Growth(%) | -27.96 | 119.56 | -46.57 | -23.27 | 39.66 | -72.56 | -3743.27 | -62.63 | 66.71 | 19.41 |
Debt/Equity(x) | 2.52 | 2.28 | 1.71 | 1.68 | 1.56 | 1.38 | 8.92 | -1.82 | -1.52 | -1.38 |
Current Ratio(x) | 1.15 | 1.16 | 1.22 | 1.19 | 1.21 | 1.18 | 0.8 | 0.27 | 0.22 | 0.21 |
Quick Ratio(x) | 0.44 | 0.48 | 0.49 | 0.32 | 0.45 | 0.54 | 0.28 | 0.23 | 0.19 | 0.19 |
Interest Cover(x) | 1.57 | 1.64 | 1.4 | 1.31 | 1.49 | 1.13 | -2.32 | -3.78 | -0.52 | -0.58 |
Total Debt/Mcap(x) | 7.84 | 7.23 | 3.67 | 3.07 | 2.81 | 2.75 | 9.58 | 77.56 | 271.3 | 250.5 |
# | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 59.41 | 59.41 | 59.41 | 59.41 | 59.41 | 59.41 | 59.41 | 59.41 | 59.41 | 59.41 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 40.59 | 40.59 | 40.59 | 40.59 | 40.59 | 40.59 | 40.59 | 40.59 | 40.59 | 40.59 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 |
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