Market Cap ₹14 Cr.
Stock P/E 25.2
P/B 2.6
Current Price ₹33.9
Book Value ₹ 13.1
Face Value 10
52W High ₹69.9
Dividend Yield 0%
52W Low ₹ 32.7
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 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
Operating Profit | -0 | -0 | -0 | -0 | 2 | 1 | 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 | 2 | 1 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | -0 | -0 | -0 | 2 | 1 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -0 | 2 | 1 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | -0.1 | -0 | -0 | -0.5 | 3.7 | 1.5 | 0.8 | 0.3 | 0.2 | 0.1 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 5 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 3 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Total Income | 0 | 0 | 5 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 4 | 1 |
Total Expenditure | 0 | 0 | 5 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 2 | 1 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 2 | 0 |
Interest | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0.1 | 0.1 | -0.4 | -0.6 | -0.8 | -0.6 | -0.6 | -0.6 | 5 | 1.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 25% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -30% | 42% | 17% | NA% |
ROE Average | 57% | 13% | 5% | 1% |
ROCE Average | 45% | 14% | 8% | 4% |
#(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 | 4 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 5 |
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 | 0 | 0 | 4 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 0 |
Total Liabilities | 4 | 5 | 9 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 5 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 4 | 4 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 0 |
Total Current Assets | 0 | 0 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 5 |
Total Assets | 4 | 5 | 9 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 5 |
#(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 | -1 | -1 | 0 | 1 | -0 | 0 | 0 | 0 | -3 |
Cash Flow from Investing Activities | -0 | -1 | -2 | 1 | 0 | 0 | 0 | 0 | 0 | -0 | 7 |
Cash Flow from Financing Activities | 0 | 1 | 3 | -0 | -0 | -1 | 0 | -0 | -0 | -0 | -3 |
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) | 0 | 0 | 0.1 | 0.07 | -0.44 | -0.56 | -0.77 | -0.58 | -0.63 | -0.6 | 5.04 |
CEPS(Rs) | 0.01 | 0.09 | 0.11 | 0.07 | -0.44 | -0.56 | -0.77 | -0.58 | -0.63 | -0.6 | 5.04 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 9.8 | 9.87 | 9.43 | 8.87 | 8.1 | 7.52 | 6.9 | 6.29 | 11.33 |
Core EBITDA Margin(%) | 18.13 | 28.21 | 3.84 | 32.55 | 21.49 | -5.73 | 0 | 0 | 0 | 0 | 37.51 |
EBIT Margin(%) | 15.79 | 26.78 | 3.74 | 32.29 | 21.49 | -5.73 | 0 | 0 | 0 | 0 | 90.2 |
Pre Tax Margin(%) | 14.05 | 26.36 | 0.92 | 2.99 | -177.56 | -28.39 | 0 | 0 | 0 | 0 | 83.58 |
PAT Margin (%) | 14.05 | 24.12 | 0.76 | 2.2 | -123.91 | -21.22 | 0 | 0 | 0 | 0 | 75.81 |
Cash Profit Margin (%) | 16.39 | 25.55 | 0.85 | 2.46 | -123.91 | -21.22 | 0 | 0 | 0 | 0 | 75.86 |
ROA(%) | 0.1 | 0.81 | 0.6 | 0.34 | -2.55 | -3.56 | -5.12 | -3.92 | -4.21 | -4.12 | 38.05 |
ROE(%) | 0.11 | 0.87 | 0.99 | 0.67 | -4.52 | -6.14 | -9.04 | -7.45 | -8.67 | -9.14 | 57.19 |
ROCE(%) | 0.12 | 0.91 | 3.32 | 5.45 | 0.45 | -0.98 | -1.53 | -1.38 | -1.45 | -1.38 | 44.65 |
Receivable days | 0 | 107.25 | 73.56 | 473.05 | 2046.63 | 266.65 | 0 | 0 | 0 | 0 | 109.76 |
Inventory Days | 0 | 0 | 46.18 | 0 | 2663 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 81.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 797.72 | 512.92 | 0 | 0 | 0 | 0 | 0 | 0 | 10.47 |
Price/Book(x) | 0 | 0 | 7.84 | 3.42 | 1.91 | 0 | 0 | 0 | 2.04 | 0 | 4.66 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 134.23 | 29.65 | 6.56 | 13.43 | 66.84 | 5.55 | 0 | 0 | 0 | 0 | 7.93 |
EV/Core EBITDA(x) | 740.55 | 105.13 | 171.14 | 41.27 | 311.02 | -96.89 | -68.23 | -77.84 | -96.19 | -86.4 | 8.79 |
Net Sales Growth(%) | 5.58 | 404.19 | 3726.26 | -76.49 | -88.25 | 652.29 | -100 | 0 | 0 | 0 | 0 |
EBIT Growth(%) | 0 | 755.1 | 434.95 | 102.78 | -92.18 | -300.42 | -49.15 | 10.11 | -4.73 | 5.88 | 3091.24 |
PAT Growth(%) | 1301.68 | 765.34 | 19.97 | -31.73 | -763.13 | -28.81 | -36.51 | 24.18 | -7.45 | 3.58 | 936.38 |
EPS Growth(%) | 0 | 0 | 0 | -31.74 | -763.22 | -28.8 | -36.51 | 24.19 | -7.44 | 3.58 | 936.44 |
Debt/Equity(x) | 0 | 0 | 0.63 | 0.6 | 0.54 | 0.48 | 0.59 | 0.7 | 0.82 | 0.93 | 0 |
Current Ratio(x) | 1.24 | 3.45 | 0.66 | 0.79 | 0.66 | 0.5 | 0.38 | 0.36 | 0.3 | 0.26 | 113.95 |
Quick Ratio(x) | 1.24 | 3.45 | 0.51 | 0.79 | 0.23 | 0.53 | 0.38 | 0.36 | 0.3 | 0.26 | 113.95 |
Interest Cover(x) | 9.1 | 64.17 | 1.33 | 1.1 | 0.11 | -0.25 | -0.33 | -0.35 | -0.34 | -0.34 | 13.64 |
Total Debt/Mcap(x) | 0 | 0 | 0.09 | 0.2 | 0.32 | 0 | 0 | 0 | 0.47 | 0 | 0 |
# | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 72.6 | 72.6 | 72.6 | 72.6 | 39.54 | 9.63 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 27.4 | 27.4 | 27.4 | 27.4 | 60.46 | 90.37 | 100 | 100 | 100 | 100 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.3 | 0.3 | 0.3 | 0.3 | 0.16 | 0.04 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.11 | 0.11 | 0.11 | 0.11 | 0.25 | 0.38 | 0.42 | 0.42 | 0.42 | 0.42 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 |
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