Market Cap ₹15 Cr.
Stock P/E -78.1
P/B -25.9
Current Price ₹252
Book Value ₹ -9.7
Face Value 10
52W High ₹267.8
Dividend Yield 0%
52W Low ₹ 54.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | 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 | -2.5 | -1.2 | -0.9 | -1.3 | -1 | -1.2 | -1.1 | -0.6 | -1.2 | -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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 2 | 4 | 5 | 5 | 5 | 5 | 6 | 1 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 2 | 4 | 5 | 5 | 5 | 6 | 6 | 1 | 0 | 0 | 0 | 0 |
Total Expenditure | 2 | 4 | 5 | 5 | 5 | 5 | 5 | 3 | 1 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -2 | -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 | -2 | -1 | -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 | -2 | -1 | -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 | -2 | -1 | -0 | -0 | 0 |
Adjusted Earnings Per Share | 0 | 0.7 | 2.2 | 3.5 | 8.5 | 2.1 | 2 | -28.9 | -9.3 | -4.6 | -3.4 | -3.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -100% | -100% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 385% | 137% | 36% | 24% |
ROE Average | 0% | -61% | -59% | -22% |
ROCE Average | -41% | -41% | -42% | -11% |
#(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 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 0 | -0 | -0 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
Total Liabilities | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 1 | 1 | 1 |
Fixed Assets | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
Total Assets | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 1 | 1 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | 0 | 0 | 1 | -0 | 1 | -0 | -1 | -0 | -0 | 0 |
Cash Flow from Investing Activities | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | 0 | -0 | 0 | -0 | 1 | -0 | -0 | -0 | 0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 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) | 0.04 | 0.69 | 2.24 | 3.45 | 8.47 | 2.06 | 1.96 | -28.85 | -9.25 | -4.59 | -3.45 |
CEPS(Rs) | 1.23 | 2.03 | 3.76 | 5.44 | 10.92 | 4.41 | 4.65 | -27.41 | -8.83 | -4.58 | -3.45 |
DPS(Rs) | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 21.23 | 21.92 | 24.16 | 27.61 | 36.95 | 37.8 | 38.55 | 9.7 | 0.45 | -4.13 | -7.58 |
Core EBITDA Margin(%) | 2.12 | 2.86 | 5.13 | 7.1 | 14.7 | 4.36 | 3.96 | -117.86 | -569.17 | 0 | 0 |
EBIT Margin(%) | 0.22 | 2.16 | 4.54 | 6.05 | 13.3 | 3.04 | 2.98 | -121.66 | -581.46 | 0 | 0 |
Pre Tax Margin(%) | 0.04 | 1.52 | 3.98 | 5.74 | 13.04 | 2.94 | 2.87 | -122.01 | -590.34 | 0 | 0 |
PAT Margin (%) | 0.1 | 1.11 | 2.77 | 3.98 | 9.37 | 2.24 | 2.11 | -119.94 | -634.96 | 0 | 0 |
Cash Profit Margin (%) | 3.03 | 3.26 | 4.66 | 6.27 | 12.08 | 4.81 | 5.02 | -113.97 | -605.76 | 0 | 0 |
ROA(%) | 0.17 | 2.51 | 7.19 | 9.95 | 20.67 | 4.47 | 4.08 | -76.57 | -39.98 | -27.84 | -29.11 |
ROE(%) | 0.2 | 3.19 | 9.71 | 13.34 | 26.25 | 5.5 | 5.13 | -119.57 | -182.26 | 0 | 0 |
ROCE(%) | 0.42 | 6.09 | 15.39 | 19.96 | 37.12 | 7.47 | 7.22 | -94.94 | -44.87 | -36.7 | -40.79 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 13.4 | 14.19 | 35.64 | 0 | 0 | 0 |
Inventory Days | 54.53 | 34.58 | 23.64 | 20.93 | 27.08 | 27.44 | 26.79 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.71 | 0 | 0 | 0 |
PER(x) | 668.66 | 35.55 | 14.31 | 15.35 | 7.55 | 46.57 | 43.49 | 0 | 0 | 0 | 0 |
Price/Book(x) | 1.32 | 1.12 | 1.32 | 1.92 | 1.73 | 2.53 | 2.21 | 3.49 | 65.2 | -7.04 | -4.36 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 1.56 | 1.04 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.61 | 0.31 | 0.33 | 0.5 | 0.63 | 0.88 | 0.81 | 1.84 | 29.32 | 0 | 0 |
EV/Core EBITDA(x) | 19.5 | 7.14 | 5.14 | 6.05 | 3.95 | 15.59 | 13.71 | -1.59 | -5.31 | -8.61 | -13.56 |
Net Sales Growth(%) | -10.67 | 53.42 | 29.69 | 7.3 | 4.3 | 1.46 | 1.03 | -74.04 | -93.94 | -100 | 0 |
EBIT Growth(%) | -89.98 | 1419.54 | 172.59 | 42.92 | 129.35 | -76.78 | -1.25 | -1161.25 | 71.05 | 46.18 | 24.42 |
PAT Growth(%) | -92.1 | 1550.44 | 224.43 | 54.39 | 145.46 | -75.74 | -4.79 | -1573.66 | 67.93 | 50.44 | 24.77 |
EPS Growth(%) | -92.09 | 1548.8 | 224.45 | 54.39 | 145.46 | -75.74 | -4.79 | -1573.66 | 67.93 | 50.44 | 24.77 |
Debt/Equity(x) | 0 | 0.05 | 0.02 | 0.01 | 0 | 0 | 0 | 1.38 | 31.6 | -3.46 | -1.89 |
Current Ratio(x) | 3.78 | 2.02 | 1.59 | 2.06 | 3.86 | 3.28 | 3.15 | 5.87 | 2.34 | 3.97 | 2.92 |
Quick Ratio(x) | 1.3 | 1.04 | 0.9 | 1.42 | 2.68 | 2.61 | 2.31 | 5.87 | 2.34 | 3.97 | 2.92 |
Interest Cover(x) | 1.21 | 3.4 | 8.04 | 19.39 | 50.49 | 28.73 | 28.7 | -350.73 | -65.47 | -182.13 | -1223.55 |
Total Debt/Mcap(x) | 0 | 0.04 | 0.02 | 0 | 0 | 0 | 0 | 0.4 | 0.48 | 0.49 | 0.43 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 47.15 | 47.15 | 47.15 | 47.15 | 47.19 | 47.19 | 47.19 | 26.13 | 0.54 | 49.55 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 52.85 | 52.85 | 52.85 | 52.85 | 52.81 | 52.81 | 52.81 | 73.87 | 99.46 | 50.45 |
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 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0 | 0.03 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.06 | 0.03 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
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