Market Cap ₹11 Cr.
Stock P/E 0.5
P/B 0.3
Current Price ₹10.6
Book Value ₹ 40
Face Value 10
52W High ₹15.8
Dividend Yield 0%
52W Low ₹ 3.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | -0 | 0 | 0 | 0 | -20 | 0 | 0 | 0 |
Operating Profit | -0 | -0 | 0 | -0 | 1 | 0 | 20 | 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 | 1 | 0 | 20 | 0 | -0 | -0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 |
Profit After Tax | -0 | -0 | 0 | -0 | 1 | 0 | 20 | 0 | -0 | -0 |
Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | 0 | -0 | 1 | 0 | 20 | 0 | -0 | -0 |
Adjusted Earnings Per Share | -0 | -0 | 0.4 | -0.1 | 0.9 | 0.1 | 20.3 | 0.2 | -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 | 3 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 3 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Total Expenditure | 0 | 0 | 3 | 0 | -5 | 4 | 0 | 1 | -2 | -0 | -20 | -20 |
Operating Profit | 0 | -0 | -0 | -0 | 6 | -4 | -0 | -1 | 3 | 0 | 21 | 20 |
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 | 6 | -4 | -0 | -1 | 3 | 0 | 21 | 20 |
Provision for Tax | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | -0 | -0 | -0 | 6 | -4 | -0 | -1 | 3 | 0 | 21 | 20 |
Adjustments | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | -0 | -0 | -0 | 6 | -4 | -0 | -1 | 3 | 0 | 21 | 20 |
Adjusted Earnings Per Share | 0 | -0 | -0 | -0 | 5.5 | -3.8 | -0.1 | -0.7 | 2.5 | 0.3 | 21.3 | 20.5 |
# | 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 | 192% | 101% | 95% | 23% |
ROE Average | 73% | 30% | 17% | 10% |
ROCE Average | 73% | 30% | 17% | 10% |
#(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 | 7 | 7 | 7 | 7 | 18 | 17 | 16 | 16 | 18 | 19 | 40 |
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 | 2 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 9 | 10 | 9 | 7 | 19 | 17 | 16 | 16 | 19 | 19 | 40 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 2 | 2 | 0 | 3 | 6 | 5 | 5 | 5 | 5 | 3 |
Total Current Assets | 9 | 8 | 7 | 7 | 15 | 11 | 11 | 11 | 14 | 14 | 37 |
Total Assets | 9 | 10 | 9 | 7 | 19 | 17 | 16 | 16 | 19 | 19 | 40 |
#(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 | 2 | 0 | -2 | 0 | 0 | -0 | -0 | 0 | -0 | -0 |
Cash Flow from Investing Activities | 0 | -2 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | -2 | 0 | -0 | -0 | -0 | 0 | -0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | -2 | 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 | -0.04 | -0.01 | -0.05 | 5.53 | -3.8 | -0.06 | -0.7 | 2.52 | 0.3 | 21.27 |
CEPS(Rs) | 0 | -0.04 | -0.01 | -0.05 | 5.53 | -3.8 | -0.06 | -0.7 | 2.52 | 0.3 | 21.27 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 6.75 | 6.71 | 6.7 | 6.66 | 18.48 | 16.55 | 15.98 | 15.86 | 18.36 | 18.66 | 39.93 |
Core EBITDA Margin(%) | -8 | 0 | -0.54 | -4.78 | 1101.6 | -1997.88 | -49.94 | -160.75 | 0 | 0 | 1592.94 |
EBIT Margin(%) | 3.72 | 0 | -0.42 | -4.19 | 1101.67 | -1997.63 | -49.53 | -154.95 | 0 | 0 | 1593.04 |
Pre Tax Margin(%) | 3.72 | 0 | -0.42 | -4.26 | 1101.64 | -1997.7 | -49.57 | -155.55 | 0 | 0 | 1593.02 |
PAT Margin (%) | 2.39 | 0 | -0.32 | -36.4 | 1100.97 | -1998.43 | -38.07 | -172.65 | 0 | 0 | 1591.74 |
Cash Profit Margin (%) | 2.39 | 0 | -0.32 | -36.4 | 1100.97 | -1998.43 | -38.07 | -172.65 | 0 | 0 | 1591.74 |
ROA(%) | 0.04 | -0.46 | -0.09 | -0.64 | 43.7 | -21.54 | -0.38 | -4.36 | 14.41 | 1.58 | 72.13 |
ROE(%) | 0.06 | -0.66 | -0.13 | -0.74 | 43.98 | -21.68 | -0.39 | -4.41 | 14.73 | 1.61 | 72.62 |
ROCE(%) | 0.09 | -0.71 | -0.12 | -0.07 | 44.01 | -21.67 | -0.5 | -3.96 | 14.73 | 1.61 | 72.68 |
Receivable days | 998 | 0 | 10.73 | 215.78 | 58.46 | 154.45 | 360.35 | 366.59 | 0 | 0 | 84.17 |
Inventory Days | 0 | 0 | 537.91 | 8514.16 | 6504.15 | 0 | 0 | 9695.11 | 0 | 0 | 6436.16 |
Payable days | 4743.82 | 0 | 0 | 0 | -3.73 | 7.38 | 214.9 | 0 | 0 | 0 | 0 |
PER(x) | 318.42 | 0 | 0 | 0 | 0.26 | 0 | 0 | 0 | 0.49 | 28.09 | 0.19 |
Price/Book(x) | 0.18 | 0.18 | 0.12 | 0.11 | 0.08 | 0.03 | 0.02 | 0 | 0.07 | 0.45 | 0.1 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 7.51 | 0 | 1.02 | 4.47 | 2.32 | 1.83 | 2.03 | 24.51 | 0 | 0 | 3 |
EV/Core EBITDA(x) | 202.25 | -80.69 | -245.11 | -106.68 | 0.21 | -0.09 | -4.09 | -15.82 | 0.42 | 28.01 | 0.19 |
Net Sales Growth(%) | 2343.08 | -100 | 0 | -95.03 | 269.12 | -62.15 | -13.16 | 146.38 | -100 | 0 | 0 |
EBIT Growth(%) | -40.4 | -1133.9 | 81.31 | 50 | 0 | -168.63 | 97.85 | -670.84 | 500.12 | -88.17 | 7038.77 |
PAT Growth(%) | -42.42 | -1260.53 | 80.27 | -468.97 | 0 | -168.7 | 98.35 | -1017.48 | 458.97 | -88.16 | 7032.93 |
EPS Growth(%) | -42.44 | -1263.39 | 78.96 | -434.41 | 0 | -168.7 | 98.35 | -1019.88 | 458.99 | -88.16 | 7032.01 |
Debt/Equity(x) | 0 | 0.55 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 4.11 | 2.18 | 3.05 | 42.94 | 152.83 | 80.23 | 286.27 | 32.08 | 43.14 | 46.93 | 1642.64 |
Quick Ratio(x) | 1.83 | 0.91 | 1.61 | 22.81 | 3.48 | 1.18 | 7.61 | 1.73 | 1.77 | 1.44 | 148.81 |
Interest Cover(x) | 0 | -610 | 0 | -57 | 0 | 0 | -1089.58 | -259.08 | 2800.44 | 0 | 0 |
Total Debt/Mcap(x) | 0 | 3.05 | 2.59 | 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 | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
Public | 94.05 | 94.05 | 94.05 | 94.05 | 94.05 | 94.05 | 94.05 | 94.05 | 94.05 | 94.05 |
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 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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