Market Cap ₹68 Cr.
Stock P/E -13.0
P/B 0.6
Current Price ₹1.2
Book Value ₹ 1.9
Face Value 2
52W High ₹1.5
Dividend Yield 0%
52W Low ₹ 1
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 2 | 2 | 3 |
Other Income | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 2 | 2 | 3 |
Total Expenditure | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 4 | 2 |
Operating Profit | 1 | 0 | 0 | -0 | 0 | -0 | -0 | 2 | -2 | 1 |
Interest Expense | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | -0 | -1 | 0 | -0 | -0 | 0 | -3 | -0 |
Provision for Tax | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | -0 | -1 | 0 | -0 | -0 | 0 | -3 | -0 |
Adjustments | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 |
Profit After Adjustments | 0 | 0 | -0 | -1 | 0 | -0 | -0 | 0 | -3 | -0 |
Adjusted Earnings Per Share | 0 | 0 | -0 | -0.1 | 0 | -0 | -0 | 0 | -0.1 | -0 |
#(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 | 0 | 0 | 0 | 1 | 2 | 3 | 4 | 4 | 5 | 2 | 3 | 8 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 1 | 2 | 3 | 4 | 4 | 5 | 2 | 3 | 8 |
Total Expenditure | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 2 | 2 | 2 | 7 | 8 |
Operating Profit | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 2 | 2 | 1 | -4 | 1 |
Interest Expense | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 3 | 1 | 0 | 3 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -1 | -0 | -5 | -3 |
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 | -1 | -0 | -5 | -3 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -1 | -0 | -5 | -3 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0 | -0.1 | -0 | -0.2 | -0.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 50% | -9% | 0% | 0% |
Operating Profit CAGR | -500% | NAN% | NAN% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 8% | -17% | -9% | NA% |
ROE Average | -13% | -5% | -4% | -1% |
ROCE Average | -7% | -0% | 2% | 3% |
#(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 | 0 | 5 | 5 | 5 | 18 | 18 | 18 | 17 | 17 | 17 | 61 |
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 |
Current Liability | 0 | 0 | 3 | 12 | 6 | 18 | 22 | 30 | 30 | 9 | 31 |
Other Liabilities & Provisions | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
Total Liabilities | 0 | 6 | 8 | 17 | 24 | 36 | 40 | 47 | 46 | 26 | 92 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Other Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 0 | 5 | 8 | 17 | 24 | 36 | 40 | 47 | 46 | 26 | 83 |
Total Assets | 0 | 6 | 8 | 17 | 24 | 36 | 40 | 47 | 46 | 26 | 92 |
#(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 | -1 | 1 | 1 | 1 | 3 | 1 | 3 | 0 |
Cash Flow from Operating Activities | 0 | -1 | -1 | 0 | -12 | 1 | 2 | -2 | 1 | -3 | -42 |
Cash Flow from Investing Activities | 0 | 0 | 0 | 1 | -0 | -0 | -1 | 0 | 0 | 0 | -6 |
Cash Flow from Financing Activities | 0 | 0 | -0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 50 |
Net Cash Inflow / Outflow | 0 | -0 | -1 | 1 | 0 | 1 | 1 | -1 | 1 | -3 | 1 |
Closing Cash & Cash Equivalent | 0 | 0 | -1 | 1 | 1 | 1 | 3 | 1 | 3 | 0 | 1 |
# | 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 | 0.01 | 0.01 | 0.04 | -0.05 | -0.03 | -0.07 | -0 | -0.15 |
CEPS(Rs) | 0.12 | 0 | 0.01 | 0.02 | 0.01 | 0.04 | -0.05 | -0.03 | -0.06 | -0 | -0.15 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 1.94 | 2.16 | 2.2 | 2.16 | 2.05 | 2.04 | 2.03 | 1.86 |
Net Profit Margin | 0 | 0.62 | 2.7 | 2 | 2.8 | 10.52 | -10.69 | -6.04 | -11.43 | -1.76 | -181.07 |
Operating Margin | 0 | 17.09 | 16.05 | 59.44 | 48.75 | 51.71 | 36.15 | 52.28 | 50.83 | 28.56 | -158.77 |
PBT Margin | 0 | 0.62 | 3.91 | 1.77 | 4.05 | 15.58 | -10.71 | -5.89 | -11.42 | -1.11 | -170.26 |
ROA(%) | 0.6 | 0.08 | 0.16 | 0.23 | 0.33 | 1.07 | -1.11 | -0.58 | -1.15 | -0.11 | -8.43 |
ROE(%) | 0.64 | 0.08 | 0.21 | 0.55 | 0.59 | 1.79 | -2.36 | -1.45 | -3.19 | -0.24 | -12.74 |
ROCE(%) | 0.61 | 2.07 | 0.96 | 6.83 | 5.77 | 5.32 | 3.82 | 5.07 | 5.18 | 1.83 | -7.46 |
Price/Earnings(x) | 0 | 0 | 0 | 0 | 922.4 | 306.88 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 3.51 | 5.43 | 0.87 | 3.34 | 0.95 | 0.83 | 0.58 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 14.68 | 21 | 11.1 | 27.92 | 37.55 | 8.66 | 20.34 | 8.98 | 9.83 | 23.48 |
EV/Core EBITDA(x) | 95.87 | 85.89 | 126.1 | 18.31 | 56.57 | 71.86 | 23.79 | 38.79 | 17.62 | 34.19 | -14.88 |
Interest Earned Growth(%) | 0 | 0 | 17.45 | 250.79 | 64.89 | 26.12 | 29.74 | 4.87 | 13.28 | -51.21 | 19.36 |
Net Profit Growth | 159.33 | 28.31 | 409.87 | 159.67 | 130.54 | 374.08 | -231.89 | 40.8 | -114.54 | 92.49 | 0 |
EPS Growth(%) | 0 | 0 | 0 | 0 | -23.15 | 374.08 | -231.89 | 40.72 | -114.43 | 92.51 | -2975.51 |
Interest Coverage(x) % | 0 | 1.04 | 1.32 | 1.03 | 1.09 | 1.43 | 0.77 | 0.9 | 0.82 | 0.96 | -13.82 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 100 | 100 | 100 | 100 | 100 | 100 | 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 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 33 | 33 | 58 | 58 | 58 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 | 33 | 33 | 58 | 58 | 58 |
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