WEBSITE BSE:533019 NSE : SIMPLEX PAP 17 May, 09:46
Market Cap ₹4 Cr.
Stock P/E 39.6
P/B -0.4
Current Price ₹1477.5
Book Value ₹ -3964.9
Face Value 1000
52W High ₹3128
Dividend Yield 0%
52W Low ₹ 866
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 | 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 | -16.3 | -12.7 | -8.7 | -15 | -32.3 | -18 | -20.3 | 86.3 | -17.7 | -11 |
#(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 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 2 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | -0 | -1 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 1 | 1 | -0 | -1 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | 0 | -1 | -0 | -1 | -0 | -0 | -1 | 0 | -0 | -0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | 0 | -1 | -0 | -1 | -0 | -0 | -1 | 0 | -0 | -0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 0 | -1 | -0 | -1 | -0 | -0 | -1 | 0 | -0 | -0 | 0 |
Adjusted Earnings Per Share | -140.4 | 141.4 | -171 | -36.4 | -299.1 | -40.4 | -30 | -195.9 | 8.4 | -55.1 | -73.9 | 37.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | -100% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -48% | 87% | 56% | 17% |
ROE Average | 0% | 0% | 0% | 0% |
ROCE Average | -27% | -14% | -22% | -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 | -3 | -2 | -10 | -10 | -11 | -11 | -11 | -12 | -12 | -12 | -12 |
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 | 17 | 16 | 14 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 |
Total Liabilities | 14 | 13 | 4 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
Fixed Assets | 11 | 11 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 2 | 2 | 3 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 |
Total Assets | 14 | 13 | 4 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -1 | 1 | -0 | 0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Investing Activities | 1 | 0 | 2 | 1 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | -1 | -1 | -2 | -1 | -0 | 1 | -0 | 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) | -140.4 | 141.44 | -171.02 | -36.43 | -299.13 | -40.4 | -30.02 | -195.87 | 8.37 | -55.1 | -73.86 |
CEPS(Rs) | 24.11 | 305.8 | 72.59 | -36.43 | -299.13 | -40.39 | -29.95 | -195.81 | 8.42 | -55.1 | -73.86 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -922.66 | -781.23 | -3279.68 | -3316.11 | -3615.24 | -3655.65 | -3685.67 | -3881.54 | -3873.17 | -3928.27 | -4002.13 |
Core EBITDA Margin(%) | -12.63 | -13.94 | -122.48 | -324.18 | -69.57 | 0 | 0 | 0 | 0 | 0 | 0 |
EBIT Margin(%) | -15.42 | 38.62 | -71.49 | -194.49 | -311.34 | 0 | 0 | 0 | 0 | 0 | 0 |
Pre Tax Margin(%) | -22.44 | 32.6 | -71.58 | -201.97 | -311.46 | 0 | 0 | 0 | 0 | 0 | 0 |
PAT Margin (%) | -22.44 | 32.6 | -71.58 | -201.97 | -311.46 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Profit Margin (%) | 3.85 | 70.5 | 30.38 | -201.97 | -311.46 | 0 | 0 | 0 | 0 | 0 | 0 |
ROA(%) | -2.89 | 3.14 | -6.02 | -3.43 | -43.98 | -6.44 | -4.51 | -36.05 | 1.72 | -11.23 | -15.16 |
ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | -2.14 | 3.94 | -6.64 | -4.37 | -63.73 | -9.57 | -6.52 | -62.25 | 3.34 | -19.64 | -26.85 |
Receivable days | 214.59 | 204.55 | 251.7 | 2073.66 | 92.18 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 135.75 | 178.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 7.58 | 10.12 | 18.69 | 311.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 2.81 | 0 | 0 | 0 | 0 | 0 | 0 | 19.59 | 0 | 0 |
Price/Book(x) | -0.71 | -0.51 | -0.15 | -0.07 | -0.14 | -0.08 | -0.05 | 0 | -0.04 | -1.14 | -0.38 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 9.37 | 12.21 | 20.5 | 225.28 | 45.34 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Core EBITDA(x) | 86.23 | -282.19 | -25.27 | 237.06 | -747.23 | -111.04 | -142.37 | -162.13 | -127.63 | -157.91 | -78.43 |
Net Sales Growth(%) | -59.2 | -30.68 | -47.53 | -92.08 | 432.43 | -100 | 0 | 0 | 0 | 0 | 0 |
EBIT Growth(%) | -17.14 | 273.6 | -201.94 | 79.46 | -752.33 | 86.57 | 25.43 | -553.85 | 104.35 | -746.29 | -34.2 |
PAT Growth(%) | 3.08 | 200.74 | -220.92 | 78.7 | -721.05 | 86.49 | 25.7 | -552.52 | 104.27 | -758.52 | -34.05 |
EPS Growth(%) | 3.08 | 200.74 | -220.91 | 78.7 | -721.05 | 86.49 | 25.69 | -552.52 | 104.27 | -758.3 | -34.05 |
Debt/Equity(x) | -5.71 | -6.32 | -1.3 | -1.19 | -1.09 | -1.14 | -1.11 | -1.06 | -1.07 | -1.07 | -1.07 |
Current Ratio(x) | 0.12 | 0.13 | 0.2 | 0.13 | 0.12 | 0.16 | 0.13 | 0.1 | 0.11 | 0.1 | 0.11 |
Quick Ratio(x) | 0.08 | 0.09 | 0.2 | 0.13 | 0.12 | 0.16 | 0.13 | 0.1 | 0.11 | 0.1 | 0.11 |
Interest Cover(x) | -2.2 | 6.42 | -757.89 | -25.98 | -2624.25 | -516.81 | -404.12 | -2246.37 | 60.51 | -479.76 | -1034.92 |
Total Debt/Mcap(x) | 7.99 | 12.4 | 8.53 | 17.03 | 7.88 | 14.15 | 21.96 | 0 | 25.32 | 0.94 | 2.79 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 50.05 | 50.05 | 50.05 | 50.05 | 50.05 | 49.95 | 49.94 | 49.94 | 49.94 | 49.94 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 14.25 | 14.25 | 14.11 | 14.11 | 14.11 | 14.11 | 14.09 | 14.09 | 14.09 | 14.09 |
Public | 35.7 | 35.7 | 35.84 | 35.84 | 35.84 | 35.94 | 35.96 | 35.96 | 35.96 | 35.96 |
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 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 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 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 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