WEBSITE BSE:531893 NSE : SAWACA BUSI 18 May, 12:50
Market Cap ₹94 Cr.
Stock P/E 54.5
P/B 1.6
Current Price ₹1.7
Book Value ₹ 1
Face Value 1
52W High ₹1.7
Dividend Yield 0%
52W Low ₹ 0.5
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 | 0 | 0 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 0 | 3 | 1 | 1 | 1 | 1 | 0 | 1 | 0 |
Total Expenditure | 1 | 0 | 2 | 1 | 1 | 0 | 1 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 1 | -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 | 1 | -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 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
#(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 | 5 | 3 | 10 | 3 | 2 | 2 | 1 | 1 | 3 | 3 | 3 | 0 |
Other Income | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Total Income | 5 | 4 | 11 | 3 | 2 | 3 | 2 | 2 | 4 | 4 | 4 | 2 |
Total Expenditure | 5 | 3 | 10 | 3 | 2 | 3 | 2 | 1 | 3 | 3 | 3 | 1 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 1 | 1 | 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 | 0 | 0 | 1 | 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 | 0 | 0 | 1 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 44% | 8% | -5% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 167% | 104% | 74% | -7% |
ROE Average | 4% | 3% | 3% | 2% |
ROCE Average | 5% | 4% | 3% | 3% |
#(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 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 13 | 13 |
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 | 2 | 2 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 |
Total Liabilities | 13 | 13 | 15 | 13 | 13 | 13 | 13 | 13 | 13 | 16 | 14 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 10 | 11 | 11 | 10 | 10 | 11 | 11 | 12 | 12 | 12 | 13 |
Total Current Assets | 2 | 2 | 5 | 3 | 2 | 2 | 1 | 1 | 1 | 3 | 1 |
Total Assets | 13 | 13 | 15 | 13 | 13 | 13 | 13 | 13 | 13 | 16 | 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 | 0 | -0 | -1 | 0 | 1 | 1 | 1 | -1 | 0 | 0 |
Cash Flow from Investing Activities | 0 | -0 | 0 | 1 | -1 | -1 | -1 | -1 | 1 | -0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -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 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.04 |
CEPS(Rs) | 0 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0.73 | 0.74 | 0.76 | 0.77 | 0.78 | 0.79 | 0.81 | 0.82 | 0.83 | 0.86 | 0.87 |
Core EBITDA Margin(%) | 0.22 | -2.78 | -2.9 | -22.47 | -42.36 | -36.8 | -52.26 | -96.86 | -26.26 | -5.85 | -8.43 |
EBIT Margin(%) | 0.22 | 6.61 | 3.96 | 9.95 | 13.14 | 10.41 | 18.97 | 35.84 | 11.09 | 20.38 | 23.27 |
Pre Tax Margin(%) | 0.22 | 6.25 | 3.8 | 9.93 | 12.13 | 10.41 | 18.97 | 35.84 | 11.05 | 19.51 | 22.41 |
PAT Margin (%) | 0.15 | 4.25 | 2.68 | 6.85 | 8.14 | 7.78 | 13.89 | 26.48 | 8.18 | 13.87 | 20.34 |
Cash Profit Margin (%) | 0.15 | 4.36 | 2.76 | 6.92 | 8.14 | 7.78 | 13.89 | 26.48 | 8.57 | 18.3 | 24.61 |
ROA(%) | 0.06 | 1.12 | 1.92 | 1.28 | 0.97 | 1.15 | 1.55 | 1.55 | 1.65 | 2.8 | 3.62 |
ROE(%) | 0.06 | 1.29 | 2.4 | 1.56 | 1.06 | 1.27 | 1.69 | 1.67 | 1.78 | 3.23 | 4.25 |
ROCE(%) | 0.09 | 2.01 | 3.55 | 2.27 | 1.71 | 1.69 | 2.3 | 2.26 | 2.4 | 4.66 | 4.75 |
Receivable days | 159.89 | 208.07 | 110.05 | 461.8 | 559.61 | 301.56 | 160.2 | 102.57 | 29.98 | 211.55 | 260.34 |
Inventory Days | 0 | 0 | 0 | 27.34 | 0 | 219.9 | 206.17 | 311.99 | 0 | 0 | 0 |
Payable days | 122.32 | 175.33 | 91.73 | 333.09 | 246.66 | 223.8 | 243.89 | 404.22 | 103.82 | 223.68 | 311.42 |
PER(x) | 4582.09 | 408.25 | 481.28 | 87.32 | 21.24 | 10.91 | 9.32 | 4.5 | 7.87 | 40.46 | 18.24 |
Price/Book(x) | 2.94 | 5.23 | 11.41 | 1.35 | 0.22 | 0.14 | 0.16 | 0.07 | 0.14 | 1.29 | 0.77 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 6.89 | 17.26 | 12.88 | 5.87 | 1.63 | 0.78 | 1.24 | 1.05 | 0.64 | 5.71 | 3.76 |
EV/Core EBITDA(x) | 3093.59 | 256.86 | 318.27 | 58.65 | 12.41 | 7.47 | 6.55 | 2.92 | 5.57 | 23 | 13.65 |
Net Sales Growth(%) | 719.67 | -27.59 | 200.59 | -73.99 | -42.15 | 26.36 | -24.36 | -47.23 | 251.6 | 9.78 | -8.4 |
EBIT Growth(%) | -95.01 | 2046.32 | 80.29 | -34.7 | -23.58 | 0.1 | 37.85 | -0.29 | 8.82 | 101.72 | 4.59 |
PAT Growth(%) | -95.11 | 1913.04 | 89.65 | -33.5 | -31.26 | 20.77 | 35.09 | 0.61 | 8.55 | 86.24 | 34.34 |
EPS Growth(%) | -95.14 | 1925.37 | 89.71 | -33.5 | -31.26 | 20.77 | 35.09 | 0.61 | 8.55 | 86.22 | 34.37 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.03 | 0.02 |
Current Ratio(x) | 1.35 | 1.24 | 1.19 | 2.58 | 2.34 | 1.73 | 1.68 | 1.05 | 1.05 | 1.11 | 0.82 |
Quick Ratio(x) | 1.35 | 1.24 | 1.19 | 2.41 | 2.34 | 0.9 | 1 | 0.34 | 1.05 | 1.11 | 0.82 |
Interest Cover(x) | 121.4 | 18.36 | 24.34 | 695.62 | 12.98 | 0 | 0 | 0 | 246.58 | 23.41 | 26.79 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.02 | 0.03 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 32.6 | 23.47 | 7.1 | 7.1 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 67.4 | 76.53 | 92.9 | 92.9 | 95.89 | 95.89 | 95.89 | 95.89 | 95.89 | 95.89 |
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 | 0.34 | 0.24 | 0.81 | 0.81 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.7 | 0.8 | 10.63 | 10.63 | 10.97 | 10.97 | 10.97 | 10.97 | 10.97 | 10.97 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.04 | 1.04 | 11.44 | 11.44 | 11.44 | 11.44 | 11.44 | 11.44 | 11.44 | 11.44 |
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