Market Cap ₹8 Cr.
Stock P/E 9.8
P/B 3.2
Current Price ₹13.5
Book Value ₹ 4.2
Face Value 10
52W High ₹16.8
Dividend Yield 0%
52W Low ₹ 9.3
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | -0 | -0 | 0 | 1 | 0 | 1 | 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 | 1 | 0 | 1 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | -0 | -0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | -0 | -0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0 | -0.1 | -0 | 0.1 | 1.1 | 0.7 | 1.1 | 0 | 0 | 0.2 |
#(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 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 3 | 1 |
Total Income | 0 | 0 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 |
Total Expenditure | 0 | 0 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 |
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 | 0 | 2 | 1 |
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 | 2 | 1 |
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 | 2 | 1 |
Adjusted Earnings Per Share | 0 | -0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 3.3 | 1.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | -100% | 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 | 34% | 80% | 27% | 19% |
ROE Average | 140% | 52% | 38% | 21% |
ROCE Average | 140% | 50% | 33% | 19% |
#(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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
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 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Total Liabilities | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 3 |
Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Current Assets | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Assets | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | -0 | -0 | -1 | -1 | -1 | -1 | -1 | -1 | -0 | 1 |
Cash Flow from Investing Activities | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | -0 | -1 |
Cash Flow from Financing Activities | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | -0.12 | 0.03 | 0.1 | 0.07 | 0.06 | 0.08 | 0.09 | 0.08 | 0.02 | 3.31 |
CEPS(Rs) | 0.08 | -0.04 | 0.06 | 0.13 | 0.09 | 0.09 | 0.11 | 0.12 | 0.11 | 0.04 | 3.34 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0.28 | 0.16 | 0.2 | 0.3 | 0.36 | 0.43 | 0.51 | 0.6 | 0.69 | 0.71 | 4.02 |
Core EBITDA Margin(%) | 21.42 | -2710.59 | -33.8 | -45.08 | -108.83 | -91.42 | 0 | 0 | -475.9 | -156.19 | -1113.2 |
EBIT Margin(%) | 1.17 | 453.78 | 2.07 | 3.53 | 6.87 | 6.23 | 0 | 0 | 42.32 | 4.53 | 2238.22 |
Pre Tax Margin(%) | 1.11 | 452.53 | 2.05 | 3.51 | 6.8 | 6.17 | 0 | 0 | 41.95 | 4.33 | 2237.1 |
PAT Margin (%) | 1.11 | -594.64 | 1.42 | 5.55 | 6.8 | 5.26 | 0 | 0 | 36.52 | 4.45 | 2239.22 |
Cash Profit Margin (%) | 67.72 | -212.55 | 2.41 | 6.88 | 9.26 | 7.21 | 0 | 0 | 46.76 | 9.64 | 2255.12 |
ROA(%) | 0.08 | -8.37 | 2.32 | 5.76 | 3.27 | 2.45 | 3.07 | 3.87 | 3.27 | 0.68 | 85.68 |
ROE(%) | 0.44 | -53.05 | 19.45 | 40.93 | 19.73 | 16.11 | 17.85 | 16.74 | 13.03 | 2.9 | 140.21 |
ROCE(%) | 0.12 | 9.78 | 6.92 | 8.01 | 7.44 | 7.92 | 6.52 | 7.39 | 8.57 | 2.33 | 140.15 |
Receivable days | 739.31 | 847.3 | 8.19 | 51.89 | 217.49 | 342.5 | 0 | 0 | 1466.8 | 998.19 | 2494.97 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.61 | 509.9 |
Payable days | 0 | 0 | 49.66 | 105.43 | 250.98 | 337.06 | 0 | 0 | 1147.77 | 808.98 | 462.15 |
PER(x) | 4006.34 | 0 | 70.4 | 25.95 | 46 | 41.26 | 0 | 13.87 | 20.62 | 470.3 | 2.82 |
Price/Book(x) | 17.77 | 18.28 | 12.49 | 8.82 | 8.26 | 6.16 | 0 | 2.14 | 2.52 | 13.45 | 2.33 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 51.67 | 178.36 | 1.22 | 1.72 | 3.7 | 2.63 | 0 | 0 | 8.91 | 20.44 | 62.03 |
EV/Core EBITDA(x) | 76.23 | 21.34 | 39.83 | 35.4 | 39.65 | 32.09 | 116.09 | 17.61 | 16.94 | 210.2 | 2.75 |
Net Sales Growth(%) | -72.99 | -82.37 | 0 | -25.83 | -47.39 | 26.07 | -100 | 0 | 0 | 97.26 | -67.36 |
EBIT Growth(%) | 100.02 | 6722.68 | -42.95 | 26.41 | 2.53 | 14.21 | -11.23 | 26.17 | 15.6 | -78.88 | 0 |
PAT Growth(%) | 100.02 | -9552.07 | 129.84 | 190.24 | -35.58 | -2.43 | 31.5 | 11.5 | -9.8 | -75.96 | 0 |
EPS Growth(%) | 100.02 | -9548.16 | 129.87 | 190.1 | -35.62 | -2.31 | 31.34 | 11.51 | -9.78 | -75.92 | 0 |
Debt/Equity(x) | 2.97 | 3.44 | 2.83 | 1.87 | 1.53 | 1.3 | 1.09 | 1.02 | 0.54 | 0 | 0 |
Current Ratio(x) | 0.35 | 0.37 | 0.54 | 0.89 | 1.02 | 1.07 | 1.34 | 1.45 | 1.19 | 0.97 | 8.53 |
Quick Ratio(x) | 0.35 | 0.37 | 0.54 | 0.89 | 1.02 | 1.07 | 1.34 | 1.45 | 1.19 | 0.95 | 6.31 |
Interest Cover(x) | 18.48 | 362.47 | 126.58 | 184.34 | 93.82 | 113.16 | 105.1 | 145.05 | 112.55 | 22.18 | 2008.42 |
Total Debt/Mcap(x) | 0.17 | 0.19 | 0.23 | 0.21 | 0.19 | 0.21 | 0 | 0.47 | 0.21 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 39.43 | 39.43 | 39.43 | 39.43 | 39.43 | 39.43 | 39.43 | 39.43 | 39.43 | 39.43 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 60.57 | 60.57 | 60.57 | 60.57 | 60.57 | 60.57 | 60.57 | 60.57 | 60.57 | 60.57 |
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 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
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