Market Cap ₹9 Cr.
Stock P/E -30.7
P/B 1.4
Current Price ₹26.5
Book Value ₹ 18.3
Face Value 10
52W High ₹40.6
Dividend Yield 0%
52W Low ₹ 16.3
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 | 2 | 3 | 4 | 4 | 3 | 5 | 4 | 3 | 3 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 2 | 3 | 4 | 4 | 3 | 5 | 4 | 3 | 3 | 4 |
Total Expenditure | 2 | 3 | 4 | 4 | 3 | 5 | 4 | 3 | 3 | 4 |
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 | -0.4 | -0.5 | 0.6 | -0 | -0.2 | 0 | 0.1 | -0.3 | -0.6 | -0.1 |
#(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 | 31 | 32 | 35 | 30 | 26 | 23 | 23 | 20 | 7 | 13 | 16 | 14 |
Other Income | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 32 | 33 | 37 | 31 | 27 | 24 | 24 | 20 | 7 | 13 | 16 | 14 |
Total Expenditure | 31 | 32 | 35 | 29 | 26 | 23 | 23 | 20 | 8 | 13 | 16 | 14 |
Operating Profit | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | -1 | 1 | 1 | 0 |
Interest | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 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 | -0 | -2 | -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 | -0 | -1 | -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 | -0 | -1 | -0 | -0 | 0 |
Adjusted Earnings Per Share | 0.8 | 0.7 | 0.3 | 0.7 | 0.4 | 0.2 | 0 | -1.3 | -3.3 | -0.3 | -0 | -0.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 23% | -7% | -7% | -6% |
Operating Profit CAGR | 0% | 0% | 0% | -7% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 56% | 43% | 30% | 21% |
ROE Average | -0% | -6% | -4% | -1% |
ROCE Average | 4% | -1% | 0% | 4% |
#(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 | 8 | 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 | 13 | 11 | 10 | 6 | 6 | 7 | 12 | 8 | 6 | 7 | 8 |
Total Liabilities | 20 | 20 | 18 | 15 | 15 | 16 | 21 | 16 | 13 | 14 | 14 |
Fixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 18 | 17 | 16 | 13 | 13 | 14 | 19 | 14 | 12 | 13 | 13 |
Total Assets | 20 | 20 | 18 | 15 | 15 | 16 | 21 | 16 | 13 | 14 | 14 |
#(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 | 1 | 1 | 3 | 1 | -2 | 0 | 1 | 1 | -0 | 1 |
Cash Flow from Investing Activities | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Financing Activities | -0 | -1 | -1 | -3 | -1 | 2 | -0 | -1 | -1 | 1 | -1 |
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) | 0.82 | 0.67 | 0.34 | 0.69 | 0.36 | 0.16 | 0.01 | -1.26 | -3.27 | -0.26 | -0.04 |
CEPS(Rs) | 1.85 | 1.7 | 1.2 | 1.4 | 0.9 | 0.76 | 0.67 | -0.6 | -2.67 | 0.32 | 0.58 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 22.33 | 22.99 | 23.08 | 23.77 | 24.13 | 24.29 | 24.3 | 22.93 | 19.69 | 19.5 | 19.51 |
Core EBITDA Margin(%) | 1.62 | 0.04 | -1.31 | 1.07 | -0.23 | -0.1 | 2.32 | 0.36 | -11.31 | 2.97 | 3.36 |
EBIT Margin(%) | 4.51 | 3.62 | 2.74 | 3.21 | 2.04 | 1.91 | 2 | 0.06 | -13.43 | 2.5 | 2.83 |
Pre Tax Margin(%) | 1.36 | 1.04 | 0.38 | 1.17 | 0.68 | 0.34 | 0.03 | -2.26 | -19.11 | -0.9 | 0.03 |
PAT Margin (%) | 0.91 | 0.72 | 0.34 | 0.8 | 0.47 | 0.24 | 0.02 | -1.98 | -13.26 | -0.63 | -0.08 |
Cash Profit Margin (%) | 2.04 | 1.83 | 1.17 | 1.62 | 1.18 | 1.11 | 0.93 | -0.95 | -10.82 | 0.76 | 1.1 |
ROA(%) | 1.42 | 1.14 | 0.62 | 1.44 | 0.84 | 0.36 | 0.02 | -2.34 | -7.72 | -0.66 | -0.1 |
ROE(%) | 3.76 | 2.94 | 1.49 | 2.96 | 1.5 | 0.66 | 0.05 | -5.32 | -15.36 | -1.33 | -0.21 |
ROCE(%) | 10.44 | 8.42 | 7.04 | 7.64 | 4.85 | 3.75 | 3.74 | 0.1 | -9.79 | 3.14 | 4.43 |
Receivable days | 72.33 | 71.29 | 63.66 | 77.41 | 79.9 | 83.07 | 111.24 | 138.39 | 277.63 | 146.75 | 114.08 |
Inventory Days | 125.11 | 118.22 | 95.03 | 90.93 | 94.9 | 119.34 | 124.09 | 128.6 | 256.02 | 147.55 | 131.34 |
Payable days | 82.31 | 73.46 | 53.14 | 49.8 | 85.09 | 94.15 | 158.72 | 309.18 | 380.36 | 483.82 | 1027.68 |
PER(x) | 6.17 | 5.72 | 15.84 | 0 | 30.66 | 56.4 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.23 | 0.17 | 0.24 | 0 | 0.46 | 0.37 | 0 | 0.32 | 0.46 | 0.49 | 0.72 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.25 | 0.22 | 0.21 | 0.22 | 0.23 | 0.33 | 0.35 | 0.35 | 0.97 | 0.63 | 0.58 |
EV/Core EBITDA(x) | 4.42 | 4.84 | 6.11 | 5.49 | 8.48 | 11.92 | 11.53 | 29.54 | -7.76 | 15.14 | 13.09 |
Net Sales Growth(%) | 17.89 | 2.62 | 9.48 | -15.2 | -11.57 | -11.12 | 0.43 | -14.32 | -63.09 | 77.71 | 24.32 |
EBIT Growth(%) | 17.77 | -17.6 | -17.18 | -0.71 | -43.78 | -16.72 | 10.06 | -97.51 | -9404.97 | 131.24 | 44.7 |
PAT Growth(%) | 368.39 | -19.16 | -48.53 | 102.03 | -48.09 | -55.46 | -92.8 | 0 | -160.36 | 92.04 | 84.34 |
EPS Growth(%) | 368.22 | -19.16 | -48.53 | 102.01 | -48.09 | -55.45 | -92.82 | 0 | -160.35 | 92.04 | 84.33 |
Debt/Equity(x) | 0.8 | 0.73 | 0.71 | 0.39 | 0.29 | 0.56 | 0.58 | 0.57 | 0.61 | 0.76 | 0.71 |
Current Ratio(x) | 1.46 | 1.52 | 1.65 | 2.07 | 2.21 | 1.94 | 1.57 | 1.84 | 1.93 | 1.75 | 1.69 |
Quick Ratio(x) | 0.57 | 0.69 | 0.77 | 1.12 | 0.92 | 0.88 | 0.83 | 1.03 | 1.02 | 0.91 | 0.78 |
Interest Cover(x) | 1.43 | 1.41 | 1.16 | 1.57 | 1.5 | 1.22 | 1.01 | 0.02 | -2.37 | 0.73 | 1.01 |
Total Debt/Mcap(x) | 3.43 | 4.32 | 2.94 | 0 | 0.63 | 1.48 | 0 | 1.76 | 1.3 | 1.51 | 0.97 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 52.19 | 52.19 | 52.19 | 52.19 | 52.19 | 52.19 | 52.19 | 52.19 | 52.19 | 52.19 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 47.81 | 47.81 | 47.81 | 47.81 | 47.81 | 47.81 | 47.81 | 47.81 | 47.81 | 47.81 |
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 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 |
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.
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