Market Cap ₹15 Cr.
Stock P/E 25.7
P/B 3.6
Current Price ₹120.9
Book Value ₹ 33.4
Face Value 10
52W High ₹143.2
Dividend Yield 0%
52W Low ₹ 32.3
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 | 0 | -0 | -0 | 0 | 0 | 1 |
Total Income | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 1 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 1 |
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 | 1 |
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 | 1 |
Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 1 |
Adjusted Earnings Per Share | -1.2 | 2.1 | 1.9 | 0.2 | 0.9 | -1.3 | -0.8 | 0.1 | 1.3 | 4.1 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -0 | -0 | 0 | 0 | 0 | -0 | -0 | 1 | 0 | 1 | 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 | -1 | 1 | 0 | 0 | 1 | 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 | -1 | 1 | 0 | 0 | 1 | 1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | 0 | 0 | 0 | -0 | -1 | 1 | 0 | 0 | 1 | 1 |
Adjusted Earnings Per Share | -0.8 | -0.7 | 0.4 | 1 | 2.4 | -1 | -5.8 | 4.5 | 0.2 | 3 | 9.8 | 4.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 0% |
Operating Profit CAGR | 100% | 26% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 281% | 56% | 26% | 7% |
ROE Average | 42% | 21% | 11% | 6% |
ROCE Average | 29% | 16% | 11% | 7% |
#(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 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 3 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 1 | 0 | 0 | 0 | 1 | 4 | 3 | 5 | 4 | 1 |
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 | 2 | 2 | 2 | 2 | 3 | 3 | 6 | 5 | 7 | 6 | 4 |
Fixed Assets | 2 | 2 | 1 | 1 | 2 | 0 | 5 | 5 | 5 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 1 | 0 | 3 | 0 | 0 | 2 | 6 | 4 |
Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 2 | 2 | 2 | 2 | 3 | 3 | 6 | 5 | 7 | 6 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
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 | -0 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Investing Activities | 0 | 0 | 1 | 1 | -1 | -0 | -3 | 1 | -2 | 2 | 3 |
Cash Flow from Financing Activities | 0 | 0 | -1 | 0 | 0 | 0 | 3 | -1 | 2 | -2 | -3 |
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) | -0.85 | -0.75 | 0.39 | 1.02 | 2.42 | -1.01 | -5.83 | 4.49 | 0.18 | 2.99 | 9.75 |
CEPS(Rs) | -0.85 | -0.74 | 0.39 | 1.02 | 2.42 | -0.47 | -5.08 | 5.4 | 0.32 | 3.1 | 9.94 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 13.58 | 12.83 | 13.2 | 14.22 | 16.64 | 16.31 | 10.48 | 14.97 | 15.14 | 18.13 | 27.89 |
Core EBITDA Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | -4200 | 21.3 | 0 | 0 | 0 |
EBIT Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | -5564.18 | 401.23 | 0 | 0 | 0 |
Pre Tax Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | -9422.39 | 253.88 | 0 | 0 | 0 |
PAT Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 253.83 | 0 | 0 | 0 |
Cash Profit Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | -9408.96 | 305.66 | 0 | 0 | 0 |
ROA(%) | -4.48 | -3.87 | 2.34 | 6.62 | 12.76 | -4.74 | -17.44 | 10.46 | 0.36 | 5.56 | 22.8 |
ROE(%) | -6.07 | -5.65 | 2.98 | 7.46 | 15.69 | -6.12 | -43.54 | 35.27 | 1.18 | 17.97 | 42.39 |
ROCE(%) | -2.14 | -1.21 | 4.89 | 7.56 | 15.03 | -2.62 | -8.99 | 16.52 | 6.55 | 11.96 | 28.71 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 365 | 52.12 | 0 | 0 | 4303.16 |
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 | 0 | 0 | 19.16 | 6.89 | 0 | 0 | 0 | 178.95 | 0 | 3.2 |
Price/Book(x) | 7.22 | 4.58 | 0 | 1.38 | 1 | 2.7 | 0 | 0 | 2.1 | 0 | 1.12 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 0 | 0 | 0 | 0 | 823.81 | 20.16 | 0 | 0 | 2566.47 |
EV/Core EBITDA(x) | -259.04 | -285.35 | 12.84 | 19.06 | 7.18 | -4089.07 | -19.72 | 4.45 | 21.98 | 6.27 | 3.19 |
Net Sales Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3171.64 | -100 | 0 | 0 |
EBIT Growth(%) | -33.37 | 42.71 | 446.92 | 44.38 | 141.51 | -119.65 | -446.63 | 335.92 | -54.87 | 97.13 | 92.57 |
PAT Growth(%) | -30.09 | 12.17 | 151.93 | 164.08 | 136.75 | -141.65 | -478.18 | 176.93 | -96.05 | 1585.45 | 226.19 |
EPS Growth(%) | -30.09 | 12.17 | 151.93 | 164.07 | 136.76 | -141.65 | -478.18 | 176.92 | -96.05 | 1585.44 | 226.19 |
Debt/Equity(x) | 0.41 | 0.49 | 0.03 | 0.2 | 0.22 | 0.33 | 3.31 | 1.72 | 2.76 | 1.68 | 0.29 |
Current Ratio(x) | 9.95 | 9.02 | 4.96 | 3.55 | 0.66 | 0.41 | 0.9 | 0.84 | 0.8 | 0.64 | 3.38 |
Quick Ratio(x) | 9.95 | 9.02 | 4.96 | 3.55 | 0.66 | 0.41 | 0.9 | 0.84 | 1.47 | 0.64 | 3.38 |
Interest Cover(x) | -0.91 | -0.45 | 2.64 | 7.08 | 14.96 | -1.29 | -1.44 | 2.72 | 1.15 | 1.9 | 5.07 |
Total Debt/Mcap(x) | 0.06 | 0.11 | 0 | 0.14 | 0.21 | 0.12 | 0 | 0 | 1.32 | 0 | 0.26 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 70.84 | 70.84 | 70.84 | 70.84 | 70.84 | 70.84 | 70.84 | 70.84 | 70.84 | 70.84 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 29.16 | 29.16 | 29.16 | 29.16 | 29.16 | 29.16 | 29.16 | 29.16 | 29.16 | 29.16 |
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 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
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