Market Cap ₹96 Cr.
Stock P/E 13.6
P/B 2.3
Current Price ₹141.5
Book Value ₹ 61.4
Face Value 10
52W High ₹154.7
Dividend Yield 1.06%
52W Low ₹ 56.3
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 | Dec 2022 | Mar 2023 | Jun 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 5 | 5 | 5 | 5 | 6 | 6 | 5 | 6 | 9 | 9 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 5 | 5 | 5 | 5 | 6 | 6 | 5 | 6 | 9 | 9 |
Total Expenditure | 3 | 3 | 3 | 3 | 5 | 4 | 5 | 5 | 5 | 5 |
Operating Profit | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 4 | 4 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 2 | 2 | 2 | 0 | 2 | 1 | 1 | 4 | 4 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Profit After Tax | 1 | 2 | 1 | 1 | 0 | 1 | 0 | 1 | 3 | 3 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 |
Profit After Adjustments | 1 | 2 | 1 | 1 | 0 | 1 | 0 | 1 | 3 | 3 |
Adjusted Earnings Per Share | 1.8 | 2.6 | 1.8 | 1.8 | 0.3 | 1.8 | 0.6 | 1.2 | 4.4 | 4.2 |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 10 | 9 | 11 | 10 | 11 | 17 | 12 | 11 | 15 | 20 | 19 | 29 |
Other Income | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 10 | 9 | 11 | 10 | 13 | 18 | 12 | 11 | 15 | 20 | 19 | 29 |
Total Expenditure | 9 | 8 | 8 | 9 | 8 | 10 | 9 | 10 | 10 | 12 | 13 | 20 |
Operating Profit | 1 | 1 | 3 | 2 | 4 | 8 | 3 | 1 | 5 | 8 | 6 | 10 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 |
Profit Before Tax | 1 | 0 | 3 | 2 | 4 | 8 | 2 | 0 | 4 | 7 | 5 | 10 |
Provision for Tax | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 1 | 2 | 2 |
Profit After Tax | 1 | 0 | 2 | 1 | 3 | 6 | 2 | -0 | 4 | 5 | 3 | 7 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 0 | 2 | 1 | 3 | 6 | 2 | -0 | 4 | 5 | 3 | 7 |
Adjusted Earnings Per Share | 0.7 | 0.1 | 1.5 | 1 | 2.7 | 7.1 | 2.1 | -0.4 | 5.2 | 8 | 4.6 | 10.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -5% | 20% | 2% | 7% |
Operating Profit CAGR | -25% | 82% | -6% | 20% |
PAT CAGR | -40% | 0% | -13% | 12% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 102% | 71% | 34% | 31% |
ROE Average | 10% | 15% | 10% | 9% |
ROCE Average | 15% | 19% | 13% | 12% |
#(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 | 22 | 22 | 23 | 24 | 27 | 27 | 29 | 22 | 25 | 31 | 34 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 3 | 3 |
Current Liability | 4 | 8 | 5 | 5 | 6 | 10 | 6 | 10 | 13 | 34 | 28 |
Other Liabilities & Provisions | 5 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 1 |
Total Liabilities | 31 | 30 | 28 | 29 | 34 | 38 | 35 | 32 | 38 | 68 | 65 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 1 | 1 | 12 | 13 | 16 | 14 | 10 | 3 | 6 | 4 | 3 |
Fixed Assets | 2 | 1 | 1 | 1 | 4 | 4 | 4 | 4 | 4 | 10 | 10 |
Other Loans | 9 | 3 | 3 | 3 | 3 | 4 | 3 | 1 | 5 | 23 | 23 |
Other Non Current Assets | 1 | 0 | 0 | 0 | 0 | 0 | 3 | 2 | 0 | 0 | 0 |
Current Assets | 19 | 25 | 12 | 12 | 10 | 16 | 15 | 21 | 23 | 31 | 29 |
Total Assets | 31 | 30 | 28 | 29 | 34 | 38 | 35 | 32 | 38 | 68 | 65 |
#(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 | 1 | 12 | 11 | 3 | 2 | 1 | -0 | 1 | 0 | -1 | 0 |
Cash Flow from Operating Activities | 12 | 0 | 2 | 1 | 1 | 7 | 0 | -4 | 2 | 1 | -0 |
Cash Flow from Investing Activities | -0 | -0 | -10 | -1 | -3 | -2 | 3 | 11 | -2 | -3 | 2 |
Cash Flow from Financing Activities | -1 | -1 | -0 | -1 | 1 | -6 | -2 | -8 | -0 | 3 | -1 |
Net Cash Inflow / Outflow | 11 | -1 | -8 | -1 | -1 | -1 | 1 | -0 | -1 | 1 | 0 |
Closing Cash & Cash Equivalent | 12 | 11 | 3 | 2 | 1 | -0 | 1 | 0 | -1 | 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) | 0.74 | 0.1 | 1.53 | 0.98 | 2.72 | 7.09 | 2.08 | -0.43 | 5.2 | 7.96 | 4.56 |
CEPS(Rs) | 1.04 | 0.27 | 1.83 | 1.13 | 2.95 | 7.35 | 2.4 | 0.46 | 6.06 | 8.78 | 5.16 |
DPS(Rs) | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Book NAV/Share(Rs) | 19.59 | 19.69 | 20.62 | 20.99 | 24.23 | 30.95 | 33 | 31.65 | 37.01 | 45.01 | 49.55 |
Net Profit Margin | 8.22 | 1.35 | 15.48 | 10.51 | 28.52 | 35.87 | 15.28 | -2.63 | 23.57 | 27.15 | 16.62 |
Operating Margin | 9.9 | 5.55 | 23.62 | 16.16 | 36.21 | 46.91 | 22.88 | 1.6 | 28.05 | 35.26 | 28.26 |
PBT Margin | 9.46 | 5.05 | 23.43 | 15.88 | 34.03 | 45.36 | 20.27 | 0.16 | 27.66 | 34.42 | 26.35 |
ROA(%) | 2.57 | 0.39 | 5.92 | 3.87 | 9.85 | 17.48 | 5.02 | -0.87 | 10.15 | 10.23 | 4.66 |
ROE(%) | 3.77 | 0.53 | 7.57 | 4.7 | 12.05 | 22.92 | 6.51 | -1.14 | 15.15 | 19.42 | 9.64 |
ROCE(%) | 4.45 | 2.16 | 11.51 | 7.18 | 14.67 | 27.74 | 9.26 | 0.69 | 17.61 | 23.53 | 15.04 |
Price/Earnings(x) | 16.25 | 83.37 | 6.86 | 14.56 | 6.06 | 4.43 | 12.02 | 0 | 4.66 | 4.67 | 14.86 |
Price/Book(x) | 0.61 | 0.44 | 0.51 | 0.68 | 0.68 | 1.02 | 0.76 | 0.66 | 0.66 | 0.83 | 1.37 |
Dividend Yield(%) | 4.18 | 0 | 4.77 | 3.51 | 0 | 0 | 0 | 0 | 0 | 0 | 1.48 |
EV/Net Sales(x) | -0.36 | -0.77 | 0.28 | 0.88 | 1.34 | 1.4 | 1.62 | 0.25 | 0.37 | 0.57 | 1.61 |
EV/Core EBITDA(x) | -2.74 | -10.12 | 1.04 | 4.93 | 3.46 | 2.91 | 6.41 | 3.6 | 1.17 | 1.51 | 5.27 |
Interest Earned Growth(%) | -60.92 | -13.61 | 27.51 | -5.56 | 2.58 | 62.15 | -31.1 | -8.02 | 36.28 | 32.93 | -6.5 |
Net Profit Growth | -89.13 | -85.81 | 1362.46 | -35.89 | 178.45 | 103.96 | -70.66 | -115.8 | 1323.32 | 53.15 | -42.78 |
EPS Growth(%) | -89.13 | -85.81 | 1362.45 | -35.88 | 178.44 | 160.32 | -70.66 | -120.43 | 1323.15 | 53.15 | -42.78 |
Interest Coverage(x) % | 22.57 | 11.03 | 120.43 | 57.3 | 16.59 | 30.13 | 8.76 | 1.11 | 72.03 | 41.89 | 14.84 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 |
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 | 0.26 | 0.26 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.09 | 0.09 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.34 | 0.34 | 0.68 | 0.68 | 0.68 | 0.68 | 0.68 | 0.68 | 0.68 | 0.68 |
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