Market Cap ₹12 Cr.
Stock P/E -88.0
P/B -3.6
Current Price ₹4137
Book Value ₹ -1148.8
Face Value 1000
52W High ₹4748
Dividend Yield 0%
52W Low ₹ 1925.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | 1 | -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 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Adjustments | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | -0 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Adjusted Earnings Per Share | -7.3 | 179.3 | -1.7 | -4 | -4.7 | -11.7 | -7.7 | -15.3 | -11.3 | -12.7 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 17 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 |
Total Income | 17 | 11 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 |
Total Expenditure | 16 | 13 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | -2 | -2 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 1 | 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 | -5 | -0 | 0 | -0 | 0 | 1 | 0 | 1 | 0 | 0 |
Profit Before Tax | -0 | -3 | -7 | -2 | -0 | -1 | -0 | 1 | 0 | 1 | -0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | -3 | -7 | -2 | -0 | -0 | -0 | 1 | 0 | 1 | -0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -3 | -7 | -2 | -0 | -0 | -0 | 1 | 0 | 1 | -0 | 0 |
Adjusted Earnings Per Share | -75.6 | -868.5 | -2416.9 | -561.2 | -75.6 | -144.4 | -52.4 | 192.1 | 60.1 | 233.5 | -22.2 | -47 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | -100% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | -100% | -100% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 34% | 46% | 230% | 15% |
ROE Average | 0% | 0% | 0% | -24% |
ROCE Average | 0% | 0% | -8% | -18% |
#(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 | 11 | 8 | -2 | -4 | -4 | -5 | -5 | -4 | -4 | -3 | -3 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 |
Other Non-Current Liabilities | 1 | 2 | 0 | 0 | 0 | 0 | 7 | 6 | 6 | 6 | 5 |
Total Current Liabilities | 4 | 3 | 8 | 10 | 10 | 10 | 3 | 3 | 3 | 2 | 3 |
Total Liabilities | 16 | 13 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 |
Fixed Assets | 12 | 11 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 4 | 1 | 0 | 1 | 1 | 1 | 2 | 3 | 2 | 2 | 3 |
Total Assets | 16 | 13 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 0 | -8 | 1 | -0 | 0 | -0 | 1 | -0 | -1 | -1 |
Cash Flow from Investing Activities | 0 | 0 | 2 | -0 | 0 | 0 | -1 | -1 | 0 | 1 | 1 |
Cash Flow from Financing Activities | -1 | -0 | 6 | 0 | 0 | -0 | 1 | 0 | -0 | -0 | -0 |
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) | -75.62 | -868.49 | -2416.87 | -561.17 | -75.6 | -144.43 | -52.38 | 192.12 | 60.08 | 233.46 | -22.19 |
CEPS(Rs) | 88.31 | -705.81 | -2279.25 | -514.59 | -43.93 | -115.17 | -23.12 | 221.39 | 78.5 | 251.89 | -9.88 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 3652.93 | 2784.44 | -731.61 | -1292.78 | -1368.38 | -1512.81 | -1565.19 | -1373.07 | -1312.99 | -1079.53 | -1101.72 |
Core EBITDA Margin(%) | 2.01 | -17.71 | -3585.1 | -425.06 | -297.09 | -331.75 | -275.03 | -202.17 | -9577.98 | -9719.26 | 0 |
EBIT Margin(%) | -0.02 | -21.5 | 0 | -959.18 | -182.89 | -495.24 | -98.4 | 478.47 | 0 | 0 | 3414.48 |
Pre Tax Margin(%) | -1.35 | -23.03 | 0 | -1576.87 | -183.12 | -495.51 | -143.08 | 379.98 | 5406.66 | 0 | -1724.56 |
PAT Margin (%) | -1.35 | -23.03 | 0 | -1576.87 | -183.12 | -418.8 | -143.08 | 379.98 | 5406.66 | 0 | -1724.56 |
Cash Profit Margin (%) | 1.57 | -18.72 | 0 | -1446 | -106.39 | -333.95 | -63.14 | 437.85 | 7065.09 | 0 | -767.95 |
ROA(%) | -1.4 | -18.25 | -76.84 | -27.04 | -3.78 | -7.64 | -2.63 | 8.67 | 2.63 | 10.5 | -0.96 |
ROE(%) | -2.05 | -26.98 | -235.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | -0.03 | -22.56 | -92.17 | -21.45 | -5.42 | -13.31 | -37.78 | 0 | 0 | 0 | 0 |
Receivable days | 20.99 | 14.43 | 57.03 | 200.62 | 165.73 | 1.47 | 189.51 | 328.51 | 8742.2 | 74.14 | 0 |
Inventory Days | 45.59 | 38.38 | 1289.68 | 103.7 | 88.08 | 100.15 | 72.98 | 40.97 | 1581.31 | 831.26 | 430.15 |
Payable days | 35.32 | 28.08 | 416.65 | 732.02 | 517.7 | 373.13 | 492.25 | 566.94 | 9274.39 | 348.16 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.14 | 14.2 | 0 |
Price/Book(x) | 0.56 | 0.25 | -1.61 | -0.62 | -1.43 | 0 | -0.68 | 0 | -1.06 | -3.07 | -2.32 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.44 | 0.28 | 234.24 | 96.57 | 112.57 | 105.93 | 43.83 | 30.87 | 1818.68 | 2775.12 | 2552.5 |
EV/Core EBITDA(x) | 15 | -1.61 | -7.07 | -25.36 | -47.75 | -39.97 | -237.35 | 18.9 | 15.21 | 60.17 | 58.4 |
Net Sales Growth(%) | 25.25 | -32.64 | -99.59 | 128.78 | 16.02 | -16.47 | 6.15 | 38.12 | -97.8 | 28.76 | -10.09 |
EBIT Growth(%) | 99.83 | 0 | -177.91 | 84.85 | 77.88 | -126.2 | 78.91 | 771.6 | -52.7 | 155.74 | -84.99 |
PAT Growth(%) | 87.45 | -1048.55 | -178.28 | 76.78 | 86.53 | -91.04 | 63.74 | 466.81 | -68.73 | 288.6 | -109.5 |
EPS Growth(%) | 87.45 | -1048.55 | -178.28 | 76.78 | 86.53 | -91.04 | 63.74 | 466.8 | -68.73 | 288.58 | -109.5 |
Debt/Equity(x) | 0.11 | 0.13 | -3.39 | -2.11 | -1.99 | -1.8 | -0.35 | -0.43 | -0.49 | -0.65 | -0.7 |
Current Ratio(x) | 1 | 0.3 | 0.04 | 0.13 | 0.1 | 0.11 | 0.74 | 0.92 | 0.92 | 1.19 | 1.11 |
Quick Ratio(x) | 0.41 | 0.2 | 0.04 | 0.12 | 0.1 | 0.11 | 0.73 | 0.91 | 0.91 | 1.18 | 1.11 |
Interest Cover(x) | -0.02 | -14 | -13.72 | -1.55 | -787.21 | -1871 | -2.2 | 4.86 | 2.11 | 4.95 | 0.66 |
Total Debt/Mcap(x) | 0.19 | 0.5 | 2.1 | 3.4 | 1.4 | 0 | 0.51 | 0 | 0.47 | 0.21 | 0.3 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 71.63 | 71.62 | 71.62 | 71.62 | 71.62 | 71.62 | 71.17 | 71.17 | 71.17 | 71.17 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 14.82 | 14.82 | 14.65 | 14.65 | 14.65 | 14.65 | 14.63 | 14.63 | 14.63 | 14.63 |
Public | 13.55 | 13.56 | 13.73 | 13.73 | 13.73 | 13.73 | 14.2 | 14.2 | 14.2 | 14.2 |
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 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 |
Public | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 |
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