Market Cap ₹71 Cr.
Stock P/E 0.0
P/B 4.1
Current Price ₹150
Book Value ₹ 36.4
Face Value 10
52W High ₹198
Dividend Yield 0%
52W Low ₹ 124.5
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 | 6 | 12 | 19 | |
| Other Income | 0 | 0 | 0 | |
| Total Income | 6 | 12 | 19 | |
| Total Expenditure | 5 | 10 | 15 | |
| Operating Profit | 1 | 1 | 4 | |
| Interest | 0 | 0 | 1 | |
| Depreciation | 0 | 0 | 0 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | |
| Profit Before Tax | 0 | 1 | 3 | |
| Provision for Tax | 0 | 0 | 1 | |
| Profit After Tax | 0 | 1 | 2 | |
| Adjustments | 0 | 0 | 0 | |
| Profit After Adjustments | 0 | 1 | 2 | |
| Adjusted Earnings Per Share | 2.2 | 4.5 | 6.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 58% | 0% | 0% | 0% |
| Operating Profit CAGR | 300% | 0% | 0% | 0% |
| PAT CAGR | 100% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 63% | 53% | 53% | 53% |
| ROCE Average | 34% | 30% | 30% | 30% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Shareholder's Funds | 1 | 2 | 6 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 2 | 3 | 9 |
| Other Non-Current Liabilities | -0 | -0 | -0 |
| Total Current Liabilities | 3 | 5 | 8 |
| Total Liabilities | 6 | 10 | 23 |
| Fixed Assets | 0 | 1 | 0 |
| Other Non-Current Assets | 0 | 0 | 7 |
| Total Current Assets | 6 | 9 | 16 |
| Total Assets | 6 | 10 | 23 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 |
| Cash Flow from Operating Activities | -0 | -1 | -1 |
| Cash Flow from Investing Activities | -0 | -0 | -7 |
| Cash Flow from Financing Activities | 0 | 1 | 8 |
| Net Cash Inflow / Outflow | -0 | -0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 |
| # | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Earnings Per Share (Rs) | 2.17 | 4.5 | 6.94 |
| CEPS(Rs) | 2.7 | 5.36 | 7.36 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 5.56 | 10.06 | 17.51 |
| Core EBITDA Margin(%) | 12.31 | 12.58 | 20.11 |
| EBIT Margin(%) | 11.6 | 11.49 | 19.42 |
| Pre Tax Margin(%) | 7.73 | 7.91 | 16.28 |
| PAT Margin (%) | 5.57 | 5.72 | 12.07 |
| Cash Profit Margin (%) | 6.92 | 6.81 | 12.8 |
| ROA(%) | 5.45 | 8.72 | 14.06 |
| ROE(%) | 39.11 | 57.66 | 62.95 |
| ROCE(%) | 22.15 | 32.55 | 34.42 |
| Receivable days | 114.96 | 69.98 | 134.76 |
| Inventory Days | 191.73 | 133.95 | 90.2 |
| Payable days | 539.8 | 280.08 | 178.75 |
| PER(x) | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.47 | 0.36 | 0.61 |
| EV/Core EBITDA(x) | 3.59 | 2.87 | 3.01 |
| Net Sales Growth(%) | 0 | 101.9 | 62.06 |
| EBIT Growth(%) | 0 | 99.99 | 173.97 |
| PAT Growth(%) | 0 | 107.15 | 242.14 |
| EPS Growth(%) | 0 | 107.15 | 54.12 |
| Debt/Equity(x) | 2.68 | 2.5 | 1.8 |
| Current Ratio(x) | 1.79 | 1.77 | 1.9 |
| Quick Ratio(x) | 0.81 | 0.66 | 1.43 |
| Interest Cover(x) | 3 | 3.21 | 6.18 |
| Total Debt/Mcap(x) | 0 | 0 | 0 |
| # | Mar 2024 |
|---|---|
| Promoter | 69.99 |
| FII | 6.94 |
| DII | 0 |
| Public | 23.08 |
| Others | 0 |
| Total | 100 |
| # | Mar 2024 |
|---|---|
| Promoter | 0.33 |
| FII | 0.03 |
| DII | 0 |
| Public | 0.11 |
| Others | 0 |
| Total | 0.48 |
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
