Market Cap ₹19 Cr.
Stock P/E
P/B 1.5
Current Price ₹46
Book Value ₹ 30.9
Face Value 10
52W High ₹85.1
Dividend Yield 0%
52W Low ₹ 38.1
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 | 6 | 4 | 5 | 22 | |
Other Income | 0 | 0 | 1 | 0 | |
Total Income | 6 | 4 | 6 | 22 | |
Total Expenditure | 5 | 4 | 5 | 21 | |
Operating Profit | 1 | 0 | 1 | 1 | |
Interest | 0 | 0 | 0 | 0 | |
Depreciation | 0 | 0 | 0 | 0 | |
Exceptional Income / Expenses | -0 | 0 | 0 | 0 | |
Profit Before Tax | 0 | 0 | 1 | 1 | |
Provision for Tax | -0 | 0 | 0 | 0 | |
Profit After Tax | 0 | 0 | 0 | 1 | |
Adjustments | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 0 | 0 | 0 | 1 | |
Adjusted Earnings Per Share | 2.6 | 0.1 | 0.8 | 2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 340% | 54% | 0% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -35% | NA% | NA% | NA% |
ROE Average | 9% | 6% | 11% | 11% |
ROCE Average | 12% | 9% | 9% | 9% |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Shareholder's Funds | 1 | 1 | 5 | 13 |
Minority's Interest | 0 | 0 | 0 | 0 |
Borrowings | 2 | 3 | 1 | 1 |
Other Non-Current Liabilities | -0 | -0 | 0 | 0 |
Total Current Liabilities | 4 | 3 | 5 | 5 |
Total Liabilities | 7 | 7 | 11 | 19 |
Fixed Assets | 1 | 2 | 2 | 2 |
Other Non-Current Assets | 0 | 0 | 0 | 0 |
Total Current Assets | 5 | 5 | 9 | 17 |
Total Assets | 7 | 7 | 11 | 19 |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | 1 | -4 | -4 |
Cash Flow from Investing Activities | 0 | -1 | -0 | -0 |
Cash Flow from Financing Activities | -0 | -0 | 4 | 7 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | 3 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 4 |
# | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Earnings Per Share (Rs) | 2.61 | 0.11 | 0.76 | 1.96 |
CEPS(Rs) | 5.97 | 3.05 | 1.52 | 2.59 |
DPS(Rs) | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 10.25 | 10.37 | 16.54 | 30.87 |
Core EBITDA Margin(%) | 9.52 | 6.88 | 2.35 | 6.35 |
EBIT Margin(%) | 4.63 | 3.33 | 12.32 | 5.3 |
Pre Tax Margin(%) | 2.19 | 0.25 | 10.23 | 4.85 |
PAT Margin (%) | 2.77 | 0.18 | 4.65 | 3.7 |
Cash Profit Margin (%) | 6.34 | 4.9 | 9.36 | 4.87 |
ROA(%) | 2.41 | 0.1 | 2.56 | 5.46 |
ROE(%) | 25.41 | 1.1 | 8.13 | 9.18 |
ROCE(%) | 8.31 | 3.55 | 12.15 | 11.85 |
Receivable days | 323.26 | 455.69 | 481.9 | 147.85 |
Inventory Days | 0 | 0 | 0 | 1.39 |
Payable days | 321.98 | 403.12 | 321.88 | 86.85 |
PER(x) | 0 | 0 | 0 | 34.14 |
Price/Book(x) | 0 | 0 | 0 | 2.17 |
Dividend Yield(%) | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.43 | 0.83 | 0.76 | 1.14 |
EV/Core EBITDA(x) | 4.52 | 10.27 | 4.44 | 17.69 |
Net Sales Growth(%) | 0 | -33.93 | 29.91 | 355.36 |
EBIT Growth(%) | 0 | -52.5 | 380.24 | 95.74 |
PAT Growth(%) | 0 | -95.65 | 3219.21 | 261.59 |
EPS Growth(%) | 0 | -95.65 | 567.12 | 159.42 |
Debt/Equity(x) | 4.13 | 5.21 | 0.21 | 0.07 |
Current Ratio(x) | 1.43 | 1.57 | 1.75 | 3.24 |
Quick Ratio(x) | 1.43 | 1.57 | 1.75 | 3.22 |
Interest Cover(x) | 1.89 | 1.08 | 5.9 | 11.9 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0.03 |
# | Dec 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|
Promoter | 41.89 | 41.89 | 41.89 | 41.89 |
FII | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 |
Public | 58.11 | 58.11 | 58.11 | 58.11 |
Others | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 |
# | Dec 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|
Promoter | 0.18 | 0.18 | 0.18 | 0.18 |
FII | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 |
Public | 0.25 | 0.25 | 0.25 | 0.25 |
Others | 0 | 0 | 0 | 0 |
Total | 0.42 | 0.42 | 0.42 | 0.42 |
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