Market Cap ₹32 Cr.
Stock P/E 39.5
P/B 0.7
Current Price ₹29
Book Value ₹ 42.6
Face Value 10
52W High ₹29
Dividend Yield 0%
52W Low ₹ 8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 4 | 3 | 4 | 5 | 5 | 5 | 4 | 5 | 5 | 5 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 4 | 3 | 4 | 5 | 5 | 5 | 4 | 5 | 6 | 5 |
Total Expenditure | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 |
Operating Profit | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 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 | 1 | 1 | -0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 1 | 1 | -0 |
Adjustments | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 |
Profit After Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 1 | 0 | -0 |
Adjusted Earnings Per Share | 0.1 | -0 | 0 | 0.4 | 0.2 | 0 | -0.1 | 0.5 | 0.5 | -0.1 |
#(Fig in Cr.) | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 52 | 70 | 42 | 18 | 15 | 20 | 22 | 16 | 12 | 14 | 18 | 19 |
Other Income | 3 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 56 | 72 | 44 | 18 | 16 | 20 | 22 | 17 | 13 | 15 | 18 | 20 |
Total Expenditure | 54 | 70 | 42 | 17 | 14 | 18 | 20 | 15 | 11 | 13 | 17 | 19 |
Operating Profit | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 |
Interest | 1 | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | -0 | -5 | -7 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -1 | -5 | -8 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 |
Provision for Tax | 1 | 0 | 0 | 1 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -2 | -5 | -8 | -1 | -0 | 1 | 0 | 0 | 0 | 0 | 1 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -2 | -5 | -8 | -1 | -0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 |
Adjusted Earnings Per Share | -1.5 | -4.8 | -7.3 | -0.9 | -0.1 | 0.5 | 0.4 | 0.2 | 0.3 | 0.4 | 0.5 | 0.8 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 29% | 4% | -2% | -10% |
Operating Profit CAGR | 100% | 26% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 198% | 10% | 21% | 9% |
ROE Average | 1% | 1% | 1% | -2% |
ROCE Average | 2% | 2% | 2% | 1% |
#(Fig in Cr.) | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 62 | 56 | 48 | 46 | 44 | 45 | 45 | 45 | 45 | 46 | 46 |
Minority's Interest | 1 | 1 | 1 | 0 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
Borrowings | 0 | 5 | 4 | 3 | 1 | 0 | 3 | 5 | 4 | 5 | 4 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | -0 | -1 | -1 | -1 | -1 | -1 |
Total Current Liabilities | 28 | 27 | 38 | 32 | 21 | 18 | 8 | 7 | 8 | 7 | 7 |
Total Liabilities | 90 | 88 | 90 | 81 | 68 | 64 | 58 | 58 | 59 | 59 | 60 |
Fixed Assets | 35 | 33 | 30 | 25 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
Other Non-Current Assets | 10 | 8 | 6 | 5 | 21 | 20 | 19 | 18 | 19 | 19 | 18 |
Total Current Assets | 45 | 47 | 53 | 51 | 23 | 20 | 15 | 16 | 16 | 16 | 17 |
Total Assets | 90 | 88 | 90 | 81 | 68 | 64 | 58 | 58 | 59 | 59 | 60 |
#(Fig in Cr.) | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 7 | 13 | 9 | 12 | 14 | 2 | 1 | 1 | 3 | 3 | 4 |
Cash Flow from Operating Activities | 5 | -8 | 4 | 4 | -16 | 6 | 4 | 1 | 3 | -0 | 3 |
Cash Flow from Investing Activities | 3 | 1 | 2 | 4 | 1 | 1 | 0 | 0 | -1 | 0 | -1 |
Cash Flow from Financing Activities | -2 | 3 | -4 | -6 | 3 | -8 | -4 | 0 | -1 | 1 | -3 |
Net Cash Inflow / Outflow | 6 | -4 | 2 | 3 | -12 | -1 | -0 | 1 | 1 | 1 | -1 |
Closing Cash & Cash Equivalent | 13 | 9 | 12 | 14 | 2 | 1 | 1 | 3 | 3 | 4 | 3 |
# | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -1.48 | -4.84 | -7.27 | -0.85 | -0.07 | 0.46 | 0.36 | 0.17 | 0.29 | 0.42 | 0.54 |
CEPS(Rs) | -0.35 | -4.17 | -6.92 | -0.63 | 0.13 | 0.63 | 0.5 | 0.28 | 0.45 | 0.56 | 0.7 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 55.98 | 50.7 | 43.29 | 41.58 | 39.87 | 40.24 | 40.53 | 40.66 | 40.92 | 41.3 | 41.77 |
Core EBITDA Margin(%) | -2.37 | 1.19 | 2.06 | 5.77 | 5.06 | 8.25 | 8.06 | 6.83 | 7.93 | 8.32 | 7.58 |
EBIT Margin(%) | 1.24 | -4.87 | -10.75 | 8.26 | 9.86 | 8.39 | 7.54 | 7.39 | 9.04 | 8.24 | 7.26 |
Pre Tax Margin(%) | -1.45 | -6.95 | -18.18 | -1.97 | 0.55 | 2.17 | 2.19 | 1.96 | 3.05 | 3.69 | 3.52 |
PAT Margin (%) | -3.11 | -7.6 | -18.92 | -5.35 | -0.49 | 2.57 | 1.78 | 1.13 | 2.61 | 3.25 | 3.25 |
Cash Profit Margin (%) | -0.74 | -6.56 | -18.01 | -3.93 | 0.98 | 3.57 | 2.46 | 1.9 | 3.96 | 4.3 | 4.24 |
ROA(%) | -1.85 | -5.99 | -9.01 | -1.11 | -0.1 | 0.76 | 0.65 | 0.32 | 0.55 | 0.79 | 1 |
ROE(%) | -2.66 | -9.07 | -15.46 | -2.01 | -0.16 | 1.14 | 0.89 | 0.41 | 0.72 | 1.03 | 1.29 |
ROCE(%) | 0.97 | -5.13 | -6.95 | 2.31 | 2.38 | 2.78 | 3.08 | 2.25 | 2.09 | 2.17 | 2.41 |
Receivable days | 98.87 | 70.84 | 126.88 | 338.87 | 284.99 | 106.82 | 94.34 | 124 | 154.05 | 128.02 | 111 |
Inventory Days | 14.41 | 5.38 | 9.14 | 21.1 | 24.17 | 18.25 | 16.09 | 25.36 | 33.62 | 25.58 | 20.14 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 36.05 | 34.06 | 35.97 | 71.33 | 0 | 12.03 |
Price/Book(x) | 0.34 | 0.24 | 0.18 | 0.26 | 0.44 | 0.41 | 0.3 | 0.15 | 0.51 | 0 | 0.15 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.28 | 0.19 | 0.35 | 0.68 | 2.42 | 1.44 | 0.92 | 0.81 | 2.27 | 1.18 | 0.65 |
EV/Core EBITDA(x) | 7.63 | 5.92 | 6.13 | 6.69 | 20.39 | 15.34 | 10.12 | 9.87 | 21.83 | 12.66 | 7.83 |
Net Sales Growth(%) | -13.73 | 34.19 | -39.7 | -58.43 | -16.25 | 32.69 | 13.42 | -26.7 | -23.55 | 15.79 | 26.52 |
EBIT Growth(%) | -46.89 | -626.14 | -33.25 | 131.92 | -0.02 | 12.89 | 2.02 | -28.23 | -6.43 | 5.57 | 11.42 |
PAT Growth(%) | -7.01 | -227.5 | -50.18 | 88.25 | 92.26 | 790.88 | -21.44 | -53.46 | 76.5 | 44.05 | 26.64 |
EPS Growth(%) | -7.01 | -227.5 | -50.18 | 88.25 | 92.26 | 790.9 | -21.43 | -53.47 | 76.48 | 44.06 | 26.64 |
Debt/Equity(x) | 0.1 | 0.17 | 0.38 | 0.31 | 0.42 | 0.26 | 0.18 | 0.2 | 0.19 | 0.22 | 0.17 |
Current Ratio(x) | 1.65 | 1.74 | 1.4 | 1.6 | 1.11 | 1.14 | 1.85 | 2.26 | 2.08 | 2.31 | 2.31 |
Quick Ratio(x) | 2.34 | 2.23 | 2.02 | 2.64 | 1.06 | 1.09 | 1.72 | 2.08 | 1.95 | 2.16 | 2.18 |
Interest Cover(x) | 0.46 | -2.33 | -1.45 | 0.81 | 1.06 | 1.35 | 1.41 | 1.36 | 1.51 | 1.81 | 1.94 |
Total Debt/Mcap(x) | 0.29 | 0.71 | 2.11 | 1.16 | 0.94 | 0.63 | 0.6 | 1.36 | 0.37 | 0 | 1.12 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 68.41 | 68.41 | 68.41 | 68.41 | 68.41 | 68.41 | 68.41 | 68.41 | 68.41 | 68.41 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 31.59 | 31.59 | 31.59 | 31.59 | 31.59 | 31.59 | 31.59 | 31.59 | 31.59 | 31.59 |
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 | 0.76 | 0.76 | 0.76 | 0.76 | 0.76 | 0.76 | 0.76 | 0.76 | 0.76 | 0.76 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 |
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