Market Cap ₹8 Cr.
Stock P/E 1187.1
P/B 1.7
Current Price ₹16.5
Book Value ₹ 9.5
Face Value 10
52W High ₹25.2
Dividend Yield 0%
52W Low ₹ 0
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1 | 0 | 0 | 0 | 0 | 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 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | -2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 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 | 5% | 60% | 19% | -5% |
ROE Average | 0% | 0% | 0% | -2% |
ROCE Average | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Fixed Assets | 2 | 2 | 2 | 3 | 1 | 1 | 1 | 2 | 2 | 4 | 4 |
Other Non-Current Assets | 2 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Total Current Assets | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
Total Assets | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
#(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 | 1 | 1 | 1 | 1 | 1 | 0 |
Cash Flow from Operating Activities | 0 | -0 | 1 | 1 | 0 | -0 | -0 | 0 | -0 | 2 | -0 |
Cash Flow from Investing Activities | -1 | 0 | -1 | -1 | 1 | 0 | 0 | -1 | -0 | -2 | -0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | -0 | -0 | 0 | 1 | -0 | -0 | -0 | -0 | -0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 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) | 0.01 | 0.01 | 0.01 | 0.01 | -2.25 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
CEPS(Rs) | 0.01 | 0.01 | 0.01 | 0.01 | -2.25 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 11.61 | 11.41 | 11.41 | 11.42 | 9.39 | 9.39 | 9.4 | 9.43 | 9.44 | 9.45 | 9.46 |
Core EBITDA Margin(%) | -1.2 | 4.37 | 6.82 | 5.45 | -1502.94 | -76.57 | -54.1 | -29.05 | -23.72 | -18.03 | -11.23 |
EBIT Margin(%) | 2.77 | 6.02 | 6.82 | 5.45 | -1461.14 | 10.6 | 13.83 | 10.78 | 9.31 | 8.55 | 5.53 |
Pre Tax Margin(%) | 2.77 | 5.73 | 6.82 | 5.45 | -1461.47 | 9.03 | 12.36 | 8.97 | 8.24 | 8.36 | 5.02 |
PAT Margin (%) | 1.88 | 3.98 | 4.58 | 3.75 | -1461.47 | 6.02 | 9.3 | 6.58 | 6.09 | 6.13 | 3.74 |
Cash Profit Margin (%) | 1.88 | 3.98 | 4.58 | 3.75 | -1461.47 | 6.02 | 9.3 | 6.58 | 6.09 | 6.13 | 3.74 |
ROA(%) | 0.06 | 0.07 | 0.06 | 0.05 | -20.81 | 0.1 | 0.16 | 0.17 | 0.14 | 0.14 | 0.09 |
ROE(%) | 0.06 | 0.07 | 0.06 | 0.06 | -21.58 | 0.1 | 0.16 | 0.17 | 0.14 | 0.14 | 0.09 |
ROCE(%) | 0.09 | 0.11 | 0.1 | 0.08 | -21.58 | 0.17 | 0.24 | 0.28 | 0.22 | 0.19 | 0.14 |
Receivable days | 275.75 | 812.04 | 1358.23 | 1353.82 | 1570.85 | 1832.25 | 2056.42 | 1537.66 | 1766.51 | 1657.43 | 1482.83 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 3491.89 | 2602.74 | 0 | 0 | 0 | 0 | 294.94 | 317.04 | 1196.95 | 0 |
Price/Book(x) | 0 | 2.49 | 1.66 | 0 | 0.81 | 0 | 0 | 0.49 | 0.45 | 1.66 | 0 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 25.98 | 138.97 | 118.88 | 57.3 | 35.23 | 54.14 | 51.57 | 13.42 | 13.56 | 69.57 | 41.1 |
EV/Core EBITDA(x) | 939.32 | 2308.73 | 1744.25 | 1050.52 | -2.41 | 510.65 | 372.86 | 124.47 | 145.68 | 813.67 | 742.97 |
Net Sales Growth(%) | 92.76 | -46.24 | -21.65 | 9.05 | -11.82 | -1.55 | 6.94 | 48.71 | -8.07 | -3.67 | 9.2 |
EBIT Growth(%) | -78.63 | 16.98 | -11.29 | -12.73 | 0 | 100.71 | 39.51 | 15.93 | -20.61 | -11.54 | -29.35 |
PAT Growth(%) | -78.95 | 13.89 | -9.76 | -10.81 | 0 | 100.41 | 65.22 | 5.26 | -15 | -2.94 | -33.33 |
EPS Growth(%) | -79.06 | 14.35 | -10.09 | -10.96 | 0 | 100.41 | 64.84 | 5.33 | -14.56 | -2.96 | -33.59 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 197.38 | 118.94 | 416.95 | 5.54 | 88.39 | 543.77 | 521.31 | 266.68 | 418.49 | 200.75 | 52.02 |
Quick Ratio(x) | 197.38 | 118.94 | 416.95 | 5.54 | 88.39 | 543.77 | 521.31 | 266.68 | 418.49 | 200.75 | 52.02 |
Interest Cover(x) | 0 | 20.67 | 0 | 0 | -4401.57 | 6.75 | 9.42 | 5.95 | 8.67 | 46 | 10.83 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 73.57 | 73.57 | 73.57 | 73.57 | 73.75 | 73.75 | 73.75 | 73.75 | 73.75 | 73.75 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 26.43 | 26.43 | 26.43 | 26.43 | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 |
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 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 |
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