Market Cap ₹50 Cr.
Stock P/E 0.0
P/B 8
Current Price ₹180.2
Book Value ₹ 22.5
Face Value 5
52W High ₹245.7
Dividend Yield 0%
52W Low ₹ 43
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|
| Net Sales | 7 | 13 | 21 | |
| Other Income | 0 | 0 | 0 | |
| Total Income | 7 | 13 | 21 | |
| Total Expenditure | 7 | 12 | 20 | |
| Operating Profit | 0 | 1 | 1 | |
| Interest | 0 | 0 | 0 | |
| Depreciation | 0 | 0 | 0 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | |
| Profit Before Tax | 0 | 1 | 1 | |
| Provision for Tax | 0 | 0 | 0 | |
| Profit After Tax | 0 | 0 | 1 | |
| Adjustments | 0 | -0 | -0 | |
| Profit After Adjustments | 0 | 0 | 1 | |
| Adjusted Earnings Per Share | 0.8 | 1.4 | 3.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 62% | 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 | 340% | 69% | NA% | NA% |
| ROE Average | 17% | 10% | 10% | 10% |
| ROCE Average | 19% | 12% | 12% | 12% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Shareholder's Funds | 5 | 5 | 6 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 |
| Total Current Liabilities | 1 | 2 | 6 |
| Total Liabilities | 6 | 7 | 12 |
| Fixed Assets | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 |
| Total Current Assets | 6 | 7 | 12 |
| Total Assets | 6 | 7 | 12 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 |
| Cash Flow from Operating Activities | -2 | 0 | -1 |
| Cash Flow from Investing Activities | 0 | -0 | -0 |
| Cash Flow from Financing Activities | 2 | -0 | 1 |
| Net Cash Inflow / Outflow | -0 | 0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 |
| # | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Earnings Per Share (Rs) | 0.82 | 1.42 | 3.16 |
| CEPS(Rs) | 0.85 | 1.5 | 3.57 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 17.88 | 19.3 | 22.46 |
| Core EBITDA Margin(%) | 3.49 | 3.99 | 6.08 |
| EBIT Margin(%) | 4.08 | 4.8 | 6.59 |
| Pre Tax Margin(%) | 3.8 | 4.27 | 6.24 |
| PAT Margin (%) | 3.34 | 3.18 | 4.63 |
| Cash Profit Margin (%) | 3.48 | 3.29 | 4.74 |
| ROA(%) | 3.75 | 6 | 9.83 |
| ROE(%) | 4.59 | 7.79 | 16.7 |
| ROCE(%) | 4.91 | 10.36 | 19.23 |
| Receivable days | 278.96 | 161.57 | 141.66 |
| Inventory Days | 19.55 | 11.29 | 14.46 |
| Payable days | 15.14 | 20.27 | 46.82 |
| PER(x) | 36.8 | 32.33 | 12.51 |
| Price/Book(x) | 1.69 | 2.38 | 1.76 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.32 | 1.06 | 0.62 |
| EV/Core EBITDA(x) | 31.42 | 21.52 | 9.19 |
| Net Sales Growth(%) | 0 | 85.37 | 65.16 |
| EBIT Growth(%) | 0 | 118.36 | 126.51 |
| PAT Growth(%) | 0 | 76.48 | 140.82 |
| EPS Growth(%) | 0 | 73.39 | 121.93 |
| Debt/Equity(x) | 0.14 | 0.13 | 0.32 |
| Current Ratio(x) | 5.42 | 3.97 | 2.07 |
| Quick Ratio(x) | 5.09 | 3.74 | 1.86 |
| Interest Cover(x) | 14.92 | 9.05 | 19.01 |
| Total Debt/Mcap(x) | 0.08 | 0.06 | 0.18 |
| # | Mar 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| Promoter | 71.47 | 71.47 | 71.47 | 71.47 | 71.47 | 71.47 | 71.47 | 71.47 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 28.53 | 28.53 | 28.53 | 28.53 | 28.53 | 28.53 | 28.53 | 28.53 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| Promoter | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.04 | 0.04 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.14 | 0.14 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 |
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
