Market Cap ₹4 Cr.
Stock P/E
P/B -0.1
Current Price ₹13.1
Book Value ₹ -152.2
Face Value 10
52W High ₹17.5
Dividend Yield 0%
52W Low ₹ 13.1
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 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 112 | 119 | 131 | 147 | 157 | 163 | 174 | 188 | 22 | 1 | |
Other Income | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | |
Total Income | 113 | 120 | 132 | 148 | 159 | 164 | 174 | 188 | 23 | 1 | |
Total Expenditure | 105 | 110 | 123 | 138 | 148 | 153 | 164 | 191 | 83 | 9 | |
Operating Profit | 8 | 10 | 9 | 10 | 10 | 10 | 11 | -3 | -60 | -7 | |
Interest | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 3 | |
Depreciation | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | |
Exceptional Income / Expenses | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit Before Tax | 1 | 2 | 1 | 3 | 3 | 3 | 3 | -11 | -68 | -12 | |
Provision for Tax | 1 | 1 | 0 | 1 | 1 | 1 | 1 | -0 | -1 | -0 | |
Profit After Tax | 1 | 1 | 1 | 1 | 2 | 2 | 2 | -11 | -67 | -11 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 1 | 1 | 1 | 1 | 2 | 2 | 2 | -11 | -67 | -11 | |
Adjusted Earnings Per Share | 4.2 | 3.9 | 3.9 | 5.1 | 5.7 | 6 | 7.1 | -32.9 | -206.4 | -35.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -95% | -82% | -64% | 0% |
Operating Profit CAGR | 0% | NAN% | NAN% | 0% |
PAT CAGR | 0% | NAN% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -25% | -19% | -19% | NA% |
ROE Average | 0% | -10% | -4% | 1% |
ROCE Average | -42% | -54% | -28% | -8% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 24 | 26 | 27 | 28 | 29 | 38 | 40 | 29 | -38 | -50 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 11 | 10 | 7 | 7 | 5 | 1 | 2 | 4 | 11 | 11 |
Other Non-Current Liabilities | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 1 | 1 |
Total Current Liabilities | 42 | 47 | 49 | 67 | 65 | 74 | 66 | 87 | 70 | 70 |
Total Liabilities | 78 | 84 | 85 | 105 | 102 | 116 | 110 | 122 | 44 | 33 |
Fixed Assets | 26 | 24 | 19 | 19 | 18 | 17 | 15 | 13 | 9 | 8 |
Other Non-Current Assets | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
Total Current Assets | 52 | 60 | 65 | 84 | 83 | 98 | 95 | 109 | 35 | 25 |
Total Assets | 78 | 84 | 85 | 105 | 102 | 116 | 110 | 122 | 44 | 33 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 0 | 0 |
Cash Flow from Operating Activities | 10 | 7 | 4 | 6 | -4 | -0 | 0 | -1 | 0 | 0 |
Cash Flow from Investing Activities | -16 | 1 | 3 | -1 | 1 | 1 | 1 | 1 | 0 | 0 |
Cash Flow from Financing Activities | 6 | -7 | -7 | -3 | 2 | -0 | -1 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | 0 | -0 | 1 | -1 | -0 | 0 | 0 | 0 | 0 |
Closing Cash & Cash Equivalent | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 0 | 0 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 4.22 | 3.85 | 3.85 | 5.13 | 5.68 | 6.01 | 7.13 | -32.91 | -206.37 | -35.18 |
CEPS(Rs) | 12.43 | 12.57 | 10.19 | 10.29 | 11.2 | 11.18 | 12.38 | -27.79 | -200.81 | -31.74 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 95.95 | 91.4 | 94.33 | 99.12 | 104.47 | 116.31 | 123.15 | 89.94 | -116.73 | -152.2 |
Core EBITDA Margin(%) | 6.88 | 7.68 | 6.18 | 6.37 | 5.42 | 5.85 | 5.62 | -2 | -283.21 | -1337.9 |
EBIT Margin(%) | 5.94 | 6.48 | 5.58 | 5.98 | 5.61 | 5.45 | 5.13 | -2.54 | -285.85 | -1391.67 |
Pre Tax Margin(%) | 1.32 | 1.35 | 1.15 | 1.75 | 1.69 | 1.91 | 1.84 | -5.84 | -316.41 | -1946.76 |
PAT Margin (%) | 0.73 | 0.91 | 0.83 | 0.98 | 1.02 | 1.21 | 1.34 | -5.71 | -311.59 | -1930.93 |
Cash Profit Margin (%) | 2.15 | 2.97 | 2.2 | 1.98 | 2.01 | 2.24 | 2.32 | -4.83 | -303.18 | -1742.09 |
ROA(%) | 1.05 | 1.34 | 1.28 | 1.53 | 1.55 | 1.8 | 2.06 | -9.22 | -80.88 | -29.89 |
ROE(%) | 4.39 | 4.9 | 4.15 | 5.3 | 5.58 | 5.82 | 5.96 | -30.89 | 0 | 0 |
ROCE(%) | 11.03 | 12.69 | 12 | 14.14 | 12.47 | 11.11 | 10.47 | -5.58 | -114.98 | -42.09 |
Receivable days | 74.55 | 70.99 | 61.95 | 72.76 | 83.17 | 84.56 | 81.1 | 79.78 | 622.4 | 0 |
Inventory Days | 78.9 | 86.22 | 98.71 | 96.75 | 94.77 | 103.35 | 108.76 | 106.26 | 474.87 | 246.8 |
Payable days | 56.63 | 65.8 | 68.61 | 81.44 | 71.82 | 59.22 | 51.94 | 50.5 | 114.71 | 4686.9 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 9.69 | 5.04 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.29 | 0.39 | -0.22 | -0.14 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.33 | 0.3 | 0.25 | 0.24 | 0.3 | 0.38 | 0.33 | 0.34 | 3.19 | 119.34 |
EV/Core EBITDA(x) | 4.44 | 3.46 | 3.63 | 3.39 | 4.54 | 5.92 | 5.47 | -19.8 | -1.15 | -9.79 |
Net Sales Growth(%) | 0 | 6.29 | 9.46 | 12.37 | 6.82 | 3.67 | 6.79 | 8.05 | -88.5 | -97.25 |
EBIT Growth(%) | 0 | 16.05 | -5.82 | 20.56 | 0.23 | 0.56 | 0.68 | -153.41 | -1195.52 | 86.61 |
PAT Growth(%) | 0 | 32.83 | -0.08 | 33.09 | 10.77 | 22.34 | 18.6 | -561.42 | -527.13 | 82.95 |
EPS Growth(%) | 0 | -8.58 | -0.08 | 33.09 | 10.77 | 5.9 | 18.6 | -561.43 | -527.13 | 82.95 |
Debt/Equity(x) | 1.98 | 1.38 | 1.25 | 1.3 | 1.61 | 1.18 | 1.19 | 1.83 | -1.64 | -1.3 |
Current Ratio(x) | 1.23 | 1.28 | 1.32 | 1.27 | 1.28 | 1.32 | 1.44 | 1.25 | 0.5 | 0.36 |
Quick Ratio(x) | 0.65 | 0.6 | 0.54 | 0.68 | 0.63 | 0.65 | 0.62 | 0.61 | 0.49 | 0.35 |
Interest Cover(x) | 1.29 | 1.26 | 1.26 | 1.41 | 1.43 | 1.54 | 1.56 | -0.77 | -9.35 | -2.51 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 2.35 | 4.07 | 4.68 | 7.6 | 9.41 |
# | Sep 2018 | Mar 2019 | Sep 2019 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 71.91 | 71.91 | 71.91 | 71.91 | 71.91 | 71.91 | 50.99 | 50.99 | 50.99 | 50.99 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 28.09 | 28.09 | 28.09 | 28.09 | 28.09 | 28.09 | 49.01 | 49.01 | 49.01 | 49.01 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2018 | Mar 2019 | Sep 2019 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.17 | 0.17 | 0.17 | 0.17 |
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 | 0.09 | 0.09 | 0.09 | 0.09 | 0.16 | 0.16 | 0.16 | 0.16 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 |
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