Market Cap ₹22 Cr.
Stock P/E 100.8
P/B 3.5
Current Price ₹30
Book Value ₹ 8.6
Face Value 10
52W High ₹33.7
Dividend Yield 0%
52W Low ₹ 14.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
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 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 2 | 2 | 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 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 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 | 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 | 0 | 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 | 0 | 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 | 0 | 0 |
Adjusted Earnings Per Share | 0.3 | 0.2 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
# | 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 | 59% | 59% | 18% | 7% |
ROE Average | 3% | 3% | 3% | 3% |
ROCE Average | 4% | 4% | 4% | 4% |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 |
Fixed Assets | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 |
Total Assets | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Investing Activities | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | -0 | -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 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0.35 | 0.23 | 0.04 | 0.15 | 0.18 | 0.19 | 0.21 | 0.25 | 0.25 | 0.26 | 0.27 |
CEPS(Rs) | 0.47 | 0.41 | 0.17 | 0.52 | 0.26 | 0.25 | 0.26 | 0.3 | 0.29 | 0.29 | 0.29 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 6.11 | 6.36 | 6.48 | 6.63 | 6.81 | 7 | 7.21 | 7.46 | 7.72 | 7.98 | 8.25 |
Core EBITDA Margin(%) | 16.29 | 16.3 | 12.55 | -12.51 | -143.08 | -3517.5 | 0 | 0 | 0 | 0 | 0 |
EBIT Margin(%) | 11.9 | 9.37 | 3.39 | 34 | 113.67 | 2624.3 | 0 | 0 | 0 | 0 | 0 |
Pre Tax Margin(%) | 11.85 | 9.34 | 3.35 | 33.98 | 113.44 | 2614.13 | 0 | 0 | 0 | 0 | 0 |
PAT Margin (%) | 11.85 | 9.34 | 2.71 | 27.51 | 91.82 | 2116.01 | 0 | 0 | 0 | 0 | 0 |
Cash Profit Margin (%) | 16.24 | 16.27 | 10.52 | 93.45 | 131.58 | 2823.02 | 0 | 0 | 0 | 0 | 0 |
ROA(%) | 5.4 | 3.5 | 0.63 | 2.24 | 2.58 | 2.69 | 2.9 | 3.36 | 3.27 | 3.25 | 3.26 |
ROE(%) | 5.85 | 3.74 | 0.66 | 2.32 | 2.65 | 2.75 | 2.96 | 3.45 | 3.36 | 3.31 | 3.34 |
ROCE(%) | 5.81 | 3.7 | 0.82 | 2.81 | 3.22 | 3.35 | 3.62 | 4.27 | 4.16 | 4.09 | 4.13 |
Receivable days | 40.77 | 56.81 | 96.86 | 233.96 | 383.35 | 3880.67 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 6.68 | 38.64 | 99.09 | 165.6 | 114.45 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 61.46 | 55.21 | 28.8 | 0 | 0 | 460.11 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 31.89 | 0 | 356.81 | 38.87 | 30.49 | 50.06 | 54.58 | 0 | 0 | 21.01 | 61.69 |
Price/Book(x) | 1.81 | 0 | 2.35 | 0.89 | 0.8 | 1.36 | 1.59 | 0 | 0 | 0.68 | 2.02 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 3.79 | 4.03 | 9.67 | 10.39 | 28.42 | 1062.27 | 0 | 0 | 0 | 0 | 0 |
EV/Core EBITDA(x) | 23.27 | 24.74 | 52.14 | 11.35 | 18.52 | 31.89 | 36.72 | 27.6 | 28.44 | 15.43 | 46.31 |
Net Sales Growth(%) | -11.14 | -14.74 | -36.92 | -64.79 | -64.91 | -95.38 | -100 | 0 | 0 | 0 | 0 |
EBIT Growth(%) | -56.26 | -32.87 | -77.19 | 253.33 | 17.32 | 6.56 | 10.98 | 20.6 | 0.14 | 1.86 | 4.34 |
PAT Growth(%) | -56.41 | -32.8 | -81.71 | 257.68 | 17.13 | 6.36 | 10.75 | 20.49 | 0.59 | 1.85 | 4.34 |
EPS Growth(%) | -56.41 | -32.8 | -81.71 | 257.51 | 17.14 | 6.37 | 10.75 | 20.48 | 0.59 | 1.85 | 4.36 |
Debt/Equity(x) | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 14.68 | 21.79 | 37.97 | 78.12 | 209.87 | 196.79 | 158.31 | 70.73 | 78.33 | 47.82 | 35.89 |
Quick Ratio(x) | 14.48 | 19.6 | 35.11 | 76.46 | 209.76 | 196.79 | 158.31 | 70.73 | 78.33 | 47.82 | 35.89 |
Interest Cover(x) | 242.43 | 332.66 | 79.24 | 2231.14 | 497.84 | 258.05 | 167.51 | 1246.39 | 9139.67 | 0 | 0 |
Total Debt/Mcap(x) | 0.01 | 0 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 55.21 | 55.21 | 55.21 | 55.67 | 55.67 | 55.67 | 55.95 | 55.95 | 55.95 | 55.95 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 |
Public | 40.88 | 40.88 | 40.88 | 40.43 | 40.43 | 40.43 | 40.14 | 40.14 | 40.14 | 40.14 |
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 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
Public | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 |
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