Market Cap ₹42 Cr.
Stock P/E -50.0
P/B -38.7
Current Price ₹2.7
Book Value ₹ -0.1
Face Value 2
52W High ₹3.8
Dividend Yield 0%
52W Low ₹ 1.6
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 | 1 | 2 | 2 | 3 | 4 | 4 | 4 | 3 | 4 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 2 | 3 | 3 | 5 | 5 | 5 | 4 | 4 | 4 |
Total Expenditure | 1 | 2 | 2 | 3 | 4 | 4 | 4 | 3 | 3 | 3 |
Operating Profit | -0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 1 | 1 | 1 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -1 | -0 | 1 | 0 | 1 | 0 | 1 | -1 | -1 | -0 |
Provision for Tax | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -1 | -0 | 1 | 1 | 1 | 0 | 1 | -1 | -1 | -0 |
Adjustments | 0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | -0 | 1 | 1 | 1 | 0 | 1 | -1 | -1 | -0 |
Adjusted Earnings Per Share | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 7 | 16 | 15 |
Other Income | 1 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 0 |
Total Income | 1 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 4 | 9 | 18 | 17 |
Total Expenditure | 1 | 2 | 1 | 1 | 9 | 1 | 1 | 1 | 5 | 8 | 15 | 13 |
Operating Profit | -0 | 3 | 2 | -1 | -9 | -1 | -1 | -1 | -1 | 1 | 3 | 4 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Depreciation | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 0 | 2 | 1 | 1 | 3 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 |
Profit Before Tax | -3 | -0 | -1 | -4 | -11 | -1 | -1 | 4 | -4 | 0 | 2 | -1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -1 | 1 | 0 |
Profit After Tax | -3 | -0 | -1 | -4 | -11 | -1 | -1 | 4 | -3 | 1 | 1 | -1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -3 | -0 | -1 | -4 | -11 | -1 | -1 | 4 | -3 | 1 | 1 | -1 |
Adjusted Earnings Per Share | -0.2 | -0 | -0 | -0.2 | -0.7 | -0.1 | -0.1 | 0.2 | -0.1 | 0 | 0 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 129% | 0% | 0% | 0% |
Operating Profit CAGR | 200% | 0% | 0% | 0% |
PAT CAGR | 0% | -37% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 38% | 50% | 23% | 8% |
ROE Average | 5% | -3% | 1% | -7% |
ROCE Average | 7% | -2% | 2% | -7% |
#(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 | 35 | 35 | 34 | 31 | 19 | 18 | 17 | 20 | 29 | 32 | 34 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 6 | 6 | 9 | 0 | 2 | 1 | 2 |
Total Current Liabilities | 6 | 1 | 6 | 8 | 2 | 2 | 0 | 1 | 8 | 8 | 5 |
Total Liabilities | 44 | 40 | 40 | 39 | 28 | 27 | 26 | 21 | 40 | 42 | 41 |
Fixed Assets | 25 | 21 | 18 | 16 | 6 | 6 | 5 | 4 | 19 | 21 | 20 |
Other Non-Current Assets | 11 | 11 | 16 | 18 | 16 | 15 | 15 | 16 | 16 | 16 | 14 |
Total Current Assets | 9 | 7 | 6 | 6 | 6 | 6 | 6 | 0 | 5 | 5 | 7 |
Total Assets | 44 | 40 | 40 | 39 | 28 | 27 | 26 | 21 | 40 | 42 | 41 |
#(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 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Cash Flow from Operating Activities | 2 | -3 | -2 | 2 | -9 | -1 | -0 | 6 | 3 | -1 | 1 |
Cash Flow from Investing Activities | 0 | 4 | 3 | 0 | 7 | 0 | 0 | 4 | 9 | 0 | 0 |
Cash Flow from Financing Activities | -0 | -2 | -2 | -2 | 1 | 1 | 0 | -10 | -12 | 1 | 0 |
Net Cash Inflow / Outflow | 2 | -1 | -1 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 2 |
Closing Cash & Cash Equivalent | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
# | 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) | -0.2 | -0.01 | -0.04 | -0.23 | -0.75 | -0.09 | -0.09 | 0.23 | -0.11 | 0.02 | 0.05 |
CEPS(Rs) | -0.01 | 0.17 | 0.14 | -0.05 | -0.61 | -0.04 | -0.04 | 0.24 | -0.05 | 0.05 | 0.08 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 2 | 2.06 | 2.02 | 1.79 | 1.04 | 0.96 | 0.87 | 1.11 | 0.84 | 0.96 | 1.01 |
Core EBITDA Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -117.24 | -7.27 | 8.01 |
EBIT Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -130.49 | 2.91 | 14.19 |
Pre Tax Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -139.81 | 1.05 | 12.65 |
PAT Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -131.14 | 7.87 | 9.24 |
Cash Profit Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -54.71 | 21.45 | 14.11 |
ROA(%) | -7.17 | -0.27 | -1.37 | -8.87 | -34.14 | -4.84 | -4.97 | 15.36 | -10.86 | 1.42 | 3.6 |
ROE(%) | -9.65 | -0.36 | -1.75 | -12.03 | -52.72 | -8.62 | -9.31 | 23.59 | -15.46 | 2.11 | 5.01 |
ROCE(%) | -8.82 | -0.31 | -1.66 | -11.95 | -52.45 | -8.6 | -9.31 | 23.59 | -13.77 | 0.67 | 7 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 178.41 | 74.52 | 46.64 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 278.97 | 96.27 | 43.31 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.44 | 0 | 150.26 | 32.39 |
Price/Book(x) | 0.63 | 0 | 0 | 0 | 0 | 0 | 1.8 | 0.52 | 0.87 | 2.99 | 1.58 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.63 | 12.32 | 3 |
EV/Core EBITDA(x) | -102.2 | 12.3 | 14.04 | -39.82 | -3.3 | -46.88 | -37.5 | -14.17 | -19.66 | 74.72 | 15.74 |
Net Sales Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 193.11 | 120.6 |
EBIT Growth(%) | -2198.86 | 96.61 | -401.75 | -544.19 | -225.82 | 88.49 | 0.98 | 373.91 | -191.28 | 106.54 | 974.86 |
PAT Growth(%) | -2183.87 | 96.46 | -380.18 | -543.54 | -225.8 | 88.46 | 1.18 | 373.75 | -191.74 | 117.59 | 158.93 |
EPS Growth(%) | -2178.65 | 96.35 | -381.08 | -544.38 | -225.81 | 88.45 | 1.27 | 373.83 | -146.46 | 117.62 | 158.64 |
Debt/Equity(x) | 0.1 | 0.1 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0.2 | 0.13 | 0.07 |
Current Ratio(x) | 1.44 | 4.8 | 1.08 | 0.73 | 2.67 | 2.46 | 15.78 | 0.21 | 0.54 | 0.64 | 1.46 |
Quick Ratio(x) | 0.37 | 0.96 | 0.07 | 0.05 | 0.04 | 0.04 | 0.36 | 0.21 | 0.31 | 0.39 | 1.08 |
Interest Cover(x) | -1727.51 | -21.69 | -893.61 | -8205.58 | -22949.8 | -400.3 | -2180.17 | 8957.5 | -14 | 1.56 | 9.19 |
Total Debt/Mcap(x) | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | 0.09 | 0.08 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 34.2 | 34.2 | 34.2 | 34.2 | 34.17 | 34.16 | 34.16 | 34.16 | 34.16 | 34.1 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 |
Public | 65.41 | 65.41 | 65.41 | 65.41 | 65.43 | 65.45 | 65.45 | 65.45 | 65.45 | 65.51 |
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 | 5.25 | 5.25 | 5.25 | 5.25 | 5.25 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
Public | 10.04 | 10.04 | 10.04 | 10.04 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 | 10.06 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 |
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