Market Cap ₹19 Cr.
Stock P/E
P/B 1.4
Current Price ₹78.7
Book Value ₹ 54.8
Face Value 10
52W High ₹115
Dividend Yield 0%
52W Low ₹ 50
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 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|
Net Sales | 15 | 18 | 20 | 32 | 34 | |
Other Income | 0 | 0 | 0 | 0 | 0 | |
Total Income | 15 | 18 | 20 | 32 | 34 | |
Total Expenditure | 14 | 17 | 19 | 30 | 31 | |
Operating Profit | 1 | 1 | 1 | 2 | 4 | |
Interest | 0 | 0 | 0 | 1 | 2 | |
Depreciation | 0 | 0 | 0 | 0 | 1 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | |
Profit Before Tax | 0 | 0 | 1 | 1 | 1 | |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | |
Profit After Tax | 0 | 0 | 1 | 1 | 1 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 0 | 0 | 1 | 1 | 1 | |
Adjusted Earnings Per Share | 0 | 0 | 6 | 4.4 | 3.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 6% | 24% | 0% | 0% |
Operating Profit CAGR | 100% | 59% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -26% | NA% | NA% | NA% |
ROE Average | 6% | 30% | 42% | 42% |
ROCE Average | 10% | 16% | 21% | 21% |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|
Shareholder's Funds | 0 | 1 | 1 | 13 | 13 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 1 | 2 | 9 | 8 |
Other Non-Current Liabilities | -0 | -0 | -0 | -0 | 0 |
Total Current Liabilities | 1 | 3 | 5 | 9 | 10 |
Total Liabilities | 3 | 4 | 8 | 30 | 32 |
Fixed Assets | 0 | 0 | 0 | 0 | 12 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 2 | 4 | 7 | 29 | 20 |
Total Assets | 3 | 4 | 8 | 30 | 32 |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 2 | 4 |
Cash Flow from Operating Activities | -0 | -2 | 1 | -17 | 9 |
Cash Flow from Investing Activities | -0 | -0 | -0 | -0 | -13 |
Cash Flow from Financing Activities | 0 | 2 | 1 | 20 | -1 |
Net Cash Inflow / Outflow | 0 | -0 | 2 | 3 | -4 |
Closing Cash & Cash Equivalent | 0 | 0 | 2 | 4 | 0 |
# | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 6.03 | 4.41 | 3.36 |
CEPS(Rs) | 3.27 | 3.96 | 6.91 | 4.8 | 6.57 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 11.66 | 51.41 | 54.81 |
Core EBITDA Margin(%) | 3.18 | 4.63 | 6.92 | 5.91 | 10.48 |
EBIT Margin(%) | 2.5 | 3.84 | 6.4 | 6.19 | 8.4 |
Pre Tax Margin(%) | 1.94 | 2.71 | 4.9 | 4.18 | 3.54 |
PAT Margin (%) | 1.31 | 1.9 | 3.63 | 3.34 | 2.39 |
Cash Profit Margin (%) | 2.65 | 2.73 | 4.16 | 3.63 | 4.67 |
ROA(%) | 7.61 | 10.18 | 12.68 | 5.77 | 2.63 |
ROE(%) | 55.51 | 63.91 | 69.45 | 15.42 | 6.32 |
ROCE(%) | 28.41 | 28.72 | 27.24 | 11.75 | 10.03 |
Receivable days | 34.41 | 31.88 | 42.3 | 70.57 | 99.4 |
Inventory Days | 5.4 | 14.18 | 30.15 | 32.07 | 56.11 |
Payable days | 15.69 | 11.42 | 8.98 | 9.63 | 19.19 |
PER(x) | 0 | 0 | 0 | 21.76 | 32.75 |
Price/Book(x) | 0 | 0 | 0 | 1.87 | 2.01 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.06 | 0.15 | 0.14 | 1.07 | 1.24 |
EV/Core EBITDA(x) | 1.48 | 3.21 | 2.06 | 16.48 | 11.64 |
Net Sales Growth(%) | 0 | 17.47 | 14.56 | 59.76 | 6.45 |
EBIT Growth(%) | 0 | 80.75 | 90.79 | 54.67 | 44.49 |
PAT Growth(%) | 0 | 70.03 | 118.47 | 46.88 | -23.87 |
EPS Growth(%) | 0 | 0 | 118.47 | -26.86 | -23.87 |
Debt/Equity(x) | 2.71 | 3.89 | 3.3 | 1.22 | 1.22 |
Current Ratio(x) | 1.52 | 1.38 | 1.6 | 3.4 | 1.92 |
Quick Ratio(x) | 1.37 | 0.95 | 1.12 | 2.99 | 1.24 |
Interest Cover(x) | 4.5 | 3.41 | 4.29 | 3.08 | 1.73 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0.66 | 0.61 |
# | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|
Promoter | 67.08 | 67.08 | 63.99 | 63.66 | 53.37 |
FII | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 |
Public | 32.92 | 32.92 | 36.01 | 36.34 | 46.63 |
Others | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 |
# | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|
Promoter | 0.16 | 0.16 | 0.16 | 0.15 | 0.13 |
FII | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 |
Public | 0.08 | 0.08 | 0.09 | 0.09 | 0.11 |
Others | 0 | 0 | 0 | 0 | 0 |
Total | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
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