WEBSITE BSE:506105 NSE : STANROSE MAF 18 May, 10:00
Market Cap ₹30 Cr.
Stock P/E -15.0
P/B 0.5
Current Price ₹75.1
Book Value ₹ 137.5
Face Value 10
52W High ₹96
Dividend Yield 0%
52W Low ₹ 72.6
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 1 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 1 | 0 | 0 |
Total Expenditure | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Operating Profit | -1 | -1 | -0 | 2 | 0 | -1 | -1 | 0 | -0 | -1 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -1 | -1 | -1 | 1 | 0 | -1 | -1 | 0 | -0 | -1 |
Provision for Tax | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 |
Profit After Tax | -1 | -1 | -0 | 1 | 0 | -1 | -1 | 0 | -1 | -1 |
Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | -1 | -0 | 1 | 0 | -1 | -1 | 0 | -1 | -1 |
Adjusted Earnings Per Share | -2.9 | -2.9 | -1 | 2.8 | 0.3 | -2.1 | -2.2 | 0.3 | -1.3 | -1.8 |
#(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 21 | 15 | 16 | 9 | 1 | 0 | 0 | 0 | 3 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 22 | 15 | 16 | 9 | 1 | 0 | 0 | 0 | 3 | 1 |
Total Expenditure | 14 | 8 | 10 | 4 | 4 | 8 | 4 | 3 | 3 | 4 |
Operating Profit | 8 | 8 | 6 | 5 | -3 | -8 | -4 | -3 | 0 | -2 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Profit Before Tax | 7 | 7 | 5 | 4 | -3 | -8 | -5 | -3 | -0 | -2 |
Provision for Tax | 2 | 1 | 1 | 1 | -0 | -0 | 0 | -0 | 0 | 0 |
Profit After Tax | 5 | 6 | 4 | 3 | -3 | -8 | -5 | -3 | -0 | -3 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 5 | 6 | 4 | 3 | -3 | -8 | -5 | -3 | -0 | -3 |
Adjusted Earnings Per Share | 12.2 | 15 | 10.2 | 8.5 | -7.3 | -20.6 | -11.9 | -8.6 | -1.2 | -5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | -20% | 0% |
Operating Profit CAGR | 0% | 0% | -100% | 0% |
PAT CAGR | 0% | 0% | -100% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -8% | -3% | -5% | -1% |
ROE Average | -1% | -6% | -7% | 0% |
ROCE Average | -1% | -5% | -7% | 1% |
#(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 50 | 53 | 57 | 58 | 66 | 50 | 55 | 42 | 59 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Current Liability | 4 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Liabilities & Provisions | -0 | -0 | -0 | -0 | 4 | -1 | 0 | -0 | 1 |
Total Liabilities | 56 | 59 | 60 | 60 | 73 | 52 | 59 | 45 | 62 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 27 | 38 | 26 | 28 | 40 | 19 | 32 | 20 | 37 |
Fixed Assets | 5 | 5 | 5 | 5 | 2 | 2 | 3 | 2 | 1 |
Other Loans | 9 | 0 | 10 | 10 | 10 | 0 | 0 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 15 | 17 | 18 | 17 | 21 | 31 | 24 | 22 | 23 |
Total Assets | 56 | 59 | 60 | 60 | 73 | 52 | 59 | 45 | 62 |
#(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 1 | 0 | 0 | 1 | 0 | 1 | 2 | 3 | 1 |
Cash Flow from Operating Activities | 9 | 6 | 5 | 2 | 3 | 5 | 4 | 1 | 1 |
Cash Flow from Investing Activities | -1 | -3 | -1 | -0 | 0 | -1 | -0 | -0 | -0 |
Cash Flow from Financing Activities | -8 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -0 |
Net Cash Inflow / Outflow | -0 | -0 | 1 | -1 | 0 | 1 | 1 | -2 | 1 |
Closing Cash & Cash Equivalent | 1 | 0 | 1 | 0 | 1 | 2 | 3 | 1 | 1 |
# | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 12.2 | 15.05 | 10.24 | 8.51 | -7.31 | -20.57 | -11.9 | -8.63 | -1.23 |
CEPS(Rs) | 13.11 | 15.86 | 11.27 | 9.54 | -6.44 | -19.54 | -10.64 | -7.29 | 0.04 |
DPS(Rs) | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 0 | 0 |
Book NAV/Share(Rs) | 126.02 | 133.85 | 144.09 | 145.38 | 167.08 | 126.55 | 139.53 | 106.61 | 147.91 |
Net Profit Margin | 22.51 | 39.52 | 26.18 | 37.02 | -195.25 | -2395.19 | -5546.65 | -4472.06 | -15.17 |
Operating Margin | 33.49 | 47.69 | 34.83 | 44.43 | -198.36 | -2412.03 | -5450.53 | -4438.25 | -12.2 |
PBT Margin | 32.77 | 47.69 | 34.83 | 44.43 | -198.36 | -2412.03 | -5478.97 | -4477.28 | -12.65 |
ROA(%) | 10.39 | 10.4 | 6.82 | 5.59 | -4.34 | -13.02 | -8.51 | -6.59 | -0.91 |
ROE(%) | 11.54 | 11.58 | 7.37 | 5.88 | -4.68 | -14.01 | -8.94 | -7.02 | -0.97 |
ROCE(%) | 16.77 | 13.46 | 9.47 | 6.82 | -4.61 | -13.64 | -8.47 | -6.69 | -0.75 |
Price/Earnings(x) | 9.84 | 8.34 | 15.91 | 17.62 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.95 | 0.94 | 1.13 | 1.03 | 0.58 | 0.48 | 0.55 | 0.79 | 0.54 |
Dividend Yield(%) | 5 | 4.78 | 3.68 | 4 | 6.2 | 9.88 | 7.78 | 0 | 0 |
EV/Net Sales(x) | 2.27 | 3.38 | 4.16 | 6.63 | 26.33 | 69.71 | 341.58 | 441.87 | 9.83 |
EV/Core EBITDA(x) | 6.46 | 6.78 | 11.12 | 11.66 | -14.07 | -3.04 | -6.99 | -11.81 | 280.82 |
Interest Earned Growth(%) | -66.03 | -29.73 | 2.73 | -41.23 | -83.72 | -77.06 | -75.02 | -9.99 | 4098.43 |
Net Profit Growth | 10.26 | 23.36 | -31.94 | -16.89 | -185.86 | -181.45 | 42.16 | 27.43 | 85.75 |
EPS Growth(%) | 10.26 | 23.36 | -31.94 | -16.89 | -185.86 | -181.45 | 42.16 | 27.43 | 85.75 |
Interest Coverage(x) % | 46.2 | 0 | 0 | 0 | 0 | 0 | -191.67 | -113.7 | -27.05 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 48.58 | 48.58 | 48.58 | 48.58 | 48.58 | 48.58 | 48.58 | 48.58 | 48.58 | 48.73 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 9.4 | 9.4 | 9.4 | 9.06 | 8.4 | 7.96 | 7.96 | 7.96 | 7.96 | 7.96 |
Public | 42.01 | 42.01 | 42.01 | 42.36 | 43.02 | 43.45 | 43.45 | 43.45 | 43.45 | 43.31 |
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 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
Public | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
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