WEBSITE BSE:516106 NSE : SH.KARTHIK P 11 Nov, 09:53
Market Cap ₹17 Cr.
Stock P/E 60.4
P/B 5.6
Current Price ₹8.8
Book Value ₹ 1.6
Face Value 5
52W High ₹13.5
Dividend Yield 0%
52W Low ₹ 7.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 20 | 15 | 15 | 15 | 14 | 15 | 14 | 14 | 16 | 16 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 20 | 15 | 15 | 15 | 14 | 15 | 14 | 14 | 16 | 16 |
| Total Expenditure | 20 | 15 | 14 | 15 | 14 | 15 | 14 | 14 | 15 | 16 |
| Operating Profit | 1 | 1 | 1 | -0 | 1 | 1 | 0 | -0 | 1 | 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 | 0.1 | 0.1 | 0.2 | -0.2 | 0.1 | 0.1 | 0 | -0.2 | 0.2 | 0 |
| #(Fig in Cr.) | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 36 | 26 | 47 | 57 | 62 | 44 | 19 | 44 | 84 | 65 | 58 | 60 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 37 | 26 | 48 | 57 | 63 | 44 | 19 | 44 | 84 | 65 | 58 | 60 |
| Total Expenditure | 33 | 23 | 43 | 51 | 72 | 41 | 18 | 42 | 82 | 63 | 56 | 59 |
| Operating Profit | 3 | 3 | 4 | 6 | -10 | 3 | 1 | 2 | 2 | 2 | 2 | 1 |
| Interest | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 2 | 3 | 4 | -12 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| Provision for Tax | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 1 | 2 | 2 | 4 | -12 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 1 | 2 | 2 | 4 | -12 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| Adjusted Earnings Per Share | 0.4 | 1 | 1.2 | 1.9 | -6.5 | 0 | -0.7 | 0 | 0.2 | 0.2 | 0.1 | 0 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -11% | 10% | 6% | 5% |
| Operating Profit CAGR | 0% | 0% | -8% | -4% |
| PAT CAGR | 0% | 0% | 0% | -100% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -22% | 6% | 26% | 11% |
| ROE Average | 11% | 16% | 0% | -5% |
| ROCE Average | 4% | 5% | 3% | 3% |
| #(Fig in Cr.) | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 8 | 10 | 12 | 16 | 3 | 3 | 2 | 2 | 2 | 2 | 3 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 12 | 12 | 12 | 5 | 5 | 3 | 3 | 1 | 1 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 1 | 0 | 0 | 1 |
| Total Current Liabilities | 13 | 16 | 21 | 34 | 32 | 34 | 30 | 33 | 39 | 34 | 30 |
| Total Liabilities | 33 | 38 | 45 | 55 | 40 | 41 | 36 | 36 | 42 | 37 | 33 |
| Fixed Assets | 13 | 13 | 12 | 18 | 19 | 18 | 17 | 16 | 16 | 16 | 16 |
| Other Non-Current Assets | 2 | 1 | 4 | 5 | 6 | 5 | 5 | 4 | 5 | 5 | 4 |
| Total Current Assets | 19 | 24 | 29 | 32 | 16 | 17 | 14 | 16 | 21 | 16 | 13 |
| Total Assets | 33 | 38 | 45 | 55 | 40 | 41 | 36 | 36 | 42 | 37 | 33 |
| #(Fig in Cr.) | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | -9 | -2 | 2 | 1 | 5 | 4 | 1 | 2 | 4 | 2 | 1 |
| Cash Flow from Investing Activities | 2 | -1 | -3 | -5 | -2 | 0 | 0 | 1 | -2 | -1 | -0 |
| Cash Flow from Financing Activities | 7 | 3 | 1 | 4 | -3 | -4 | -1 | -3 | -2 | -1 | -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 |
| # | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.38 | 0.97 | 1.16 | 1.93 | -6.46 | 0.01 | -0.71 | 0.02 | 0.22 | 0.18 | 0.15 |
| CEPS(Rs) | 0.77 | 1.32 | 1.58 | 2.45 | -5.84 | 0.64 | -0.13 | 0.57 | 0.75 | 0.65 | 0.61 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 4.28 | 5.25 | 6.41 | 8.28 | 1.82 | 1.75 | 1.08 | 0.83 | 1.09 | 1.28 | 1.37 |
| Core EBITDA Margin(%) | 9.05 | 12.49 | 8.78 | 10.11 | -15.53 | 6.9 | 4.92 | 4.58 | 2.65 | 3.22 | 2.69 |
| EBIT Margin(%) | 7.35 | 10.43 | 7.36 | 8.4 | -17.19 | 4.7 | -0.57 | 2.52 | 1.71 | 2.05 | 1.55 |
| Pre Tax Margin(%) | 1.99 | 7.03 | 5.85 | 6.56 | -19.34 | 0.3 | -6.81 | 0.18 | 0.56 | 0.66 | 0.54 |
| PAT Margin (%) | 1.99 | 7.03 | 4.66 | 6.44 | -19.76 | 0.02 | -7.26 | 0.08 | 0.5 | 0.52 | 0.48 |
| Cash Profit Margin (%) | 4.05 | 9.58 | 6.37 | 8.19 | -17.87 | 2.76 | -1.31 | 2.46 | 1.7 | 1.93 | 2.02 |
| ROA(%) | 2.21 | 5.16 | 5.3 | 7.38 | -25.9 | 0.02 | -3.54 | 0.1 | 1.07 | 0.86 | 0.8 |
| ROE(%) | 9.09 | 20.34 | 19.86 | 26.28 | -127.93 | 0.28 | -50.32 | 2.03 | 22.79 | 14.9 | 11.04 |
| ROCE(%) | 9.01 | 8.51 | 9.4 | 11.19 | -27.29 | 6.68 | -0.37 | 4.02 | 5.12 | 4.93 | 3.67 |
| Receivable days | 40.26 | 65.46 | 39.71 | 43.03 | 53.91 | 80.57 | 144.39 | 36.42 | 28.85 | 49.01 | 46.73 |
| Inventory Days | 125.45 | 224.34 | 146.84 | 135.09 | 76.04 | 39.05 | 114.32 | 68.3 | 41.62 | 44.55 | 38.19 |
| Payable days | 27.89 | 54.13 | 35.86 | 47.49 | 37.6 | 109.33 | 308.37 | 86.67 | 53.62 | 92.38 | 92.71 |
| PER(x) | 7.92 | 2.42 | 6.23 | 8.52 | 0 | 738 | 0 | 355.96 | 30.14 | 56.03 | 56.7 |
| Price/Book(x) | 0.7 | 0.45 | 1.13 | 1.99 | 5.47 | 2.1 | 2.04 | 8.31 | 6.04 | 7.72 | 6.07 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.74 | 1.12 | 0.86 | 1.09 | 0.76 | 0.76 | 1.58 | 0.89 | 0.46 | 0.65 | 0.63 |
| EV/Core EBITDA(x) | 7.9 | 8.61 | 9.48 | 10.71 | -4.98 | 10.29 | 29.47 | 18.18 | 15.91 | 18.69 | 20.51 |
| Net Sales Growth(%) | 12.32 | -27.76 | 80.25 | 20.49 | 9.14 | -29.21 | -57.61 | 135.62 | 90.36 | -22.86 | -10.85 |
| EBIT Growth(%) | 37.03 | 2.45 | 27.12 | 37.62 | -323.3 | 119.35 | -105.17 | 1135.18 | 29.51 | -7.64 | -32.77 |
| PAT Growth(%) | 491.76 | 155.86 | 19.38 | 66.73 | -434.62 | 100.08 | 0 | 102.72 | 1029.37 | -19.06 | -17.23 |
| EPS Growth(%) | 492.03 | 155.88 | 19.38 | 66.74 | -434.6 | 100.08 | 0 | 102.71 | 1031.09 | -19.06 | -17.26 |
| Debt/Equity(x) | 2.62 | 2.49 | 2.21 | 1.94 | 8.25 | 7.99 | 12.41 | 16.59 | 12.68 | 9.38 | 7.93 |
| Current Ratio(x) | 1.49 | 1.5 | 1.37 | 0.94 | 0.49 | 0.51 | 0.46 | 0.5 | 0.54 | 0.47 | 0.44 |
| Quick Ratio(x) | 0.35 | 0.38 | 0.4 | 0.29 | 0.37 | 0.34 | 0.25 | 0.18 | 0.32 | 0.27 | 0.28 |
| Interest Cover(x) | 1.37 | 3.07 | 4.89 | 4.56 | -8 | 1.07 | -0.09 | 1.08 | 1.48 | 1.48 | 1.53 |
| Total Debt/Mcap(x) | 3.74 | 5.55 | 1.97 | 0.98 | 1.51 | 3.8 | 6.09 | 2 | 2.1 | 1.21 | 1.31 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.52 | 74.52 | 74.52 | 74.52 | 74.52 | 74.52 | 74.52 | 74.52 | 74.52 | 74.52 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 |
| Public | 24.83 | 24.83 | 24.83 | 24.83 | 24.83 | 24.83 | 24.83 | 24.83 | 24.83 | 24.83 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.42 | 1.42 | 1.42 | 1.42 | 1.42 | 1.42 | 1.42 | 1.42 | 1.42 | 1.42 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
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.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
You May Also Know About