Market Cap ₹18 Cr.
Stock P/E -84.4
P/B 3.5
Current Price ₹43.4
Book Value ₹ 12.5
Face Value 10
52W High ₹52
Dividend Yield 0%
52W Low ₹ 13.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -2 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -2 |
Adjusted Earnings Per Share | 0.1 | 0.2 | 0 | 0.1 | 0.5 | 0.5 | 0.3 | 1.2 | 1.4 | -3.4 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 4 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Income | 4 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 3 |
Total Expenditure | 4 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 1 | -0 | 0 | 0 | 0 | 1 | 0 |
Interest Expense | 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 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 1 | -0 | 0 | 0 | 0 | 1 | 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 | 0.1 | 0 | 0 | 0 | 0.4 | 1.1 | -0.3 | 0.3 | 0.4 | 0.3 | 1.2 | -0.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | -13% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 176% | 99% | 44% | 16% |
ROE Average | 9% | 5% | 3% | 3% |
ROCE Average | 12% | 7% | 4% | 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 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 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 |
Current Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Liabilities & Provisions | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Total Liabilities | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 4 | 4 | 5 | 4 | 4 | 5 | 4 | 5 | 5 | 5 | 6 |
Total Assets | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 |
#(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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -1 | 0 | -0 | -0 | 1 | -1 | -0 | -0 | -0 | 0 | -1 |
Cash Flow from Investing Activities | 1 | -0 | -0 | 0 | -0 | 1 | 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 | 1 | 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) | 0.05 | 0.04 | 0.01 | 0.04 | 0.37 | 1.05 | -0.32 | 0.32 | 0.42 | 0.34 | 1.17 |
CEPS(Rs) | 0.08 | 0.06 | 0.04 | 0.06 | 0.38 | 1.05 | -0.32 | 0.33 | 0.43 | 0.34 | 1.17 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 9.71 | 9.74 | 9.75 | 9.79 | 10.14 | 11.19 | 10.87 | 11.19 | 11.62 | 11.95 | 13.17 |
Net Profit Margin | 0.57 | 1.88 | 0.43 | 3.35 | 37.24 | 136.31 | -38.45 | 27.74 | 45.83 | 36.64 | 57.38 |
Operating Margin | 0.72 | 2.46 | 1.05 | 5.36 | 45.94 | 169.59 | -38.36 | 33.01 | 54.28 | 50.4 | 77.92 |
PBT Margin | 0.67 | 2.44 | 1.01 | 5.13 | 45.92 | 169.54 | -38.36 | 33.01 | 54.28 | 50.4 | 73.9 |
ROA(%) | 0.53 | 0.36 | 0.07 | 0.38 | 3.39 | 8.96 | -2.65 | 2.72 | 3.4 | 2.62 | 8.54 |
ROE(%) | 0.54 | 0.36 | 0.08 | 0.39 | 3.56 | 9.85 | -2.9 | 2.95 | 3.71 | 2.86 | 9.29 |
ROCE(%) | 0.67 | 0.47 | 0.19 | 0.62 | 4.22 | 11.38 | -2.69 | 3.26 | 4.1 | 3.68 | 11.84 |
Price/Earnings(x) | 277.56 | 280.4 | 1635.14 | 241.97 | 30.47 | 0 | 0 | 18.56 | 13.77 | 21.14 | 13.29 |
Price/Book(x) | 1.49 | 1.01 | 1.24 | 0.94 | 1.11 | 0 | 0.7 | 0.54 | 0.5 | 0.6 | 1.18 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.45 | 4.73 | 6.67 | 7.37 | 10.25 | 11.78 | 8.36 | 4.52 | 5.46 | 5.83 | 7.31 |
EV/Core EBITDA(x) | 145.44 | 129.39 | 234.78 | 98.91 | 21.92 | 6.93 | -21.97 | 13.6 | 10.01 | 11.5 | 9.36 |
Interest Earned Growth(%) | 274.86 | -79.4 | -6.75 | -34.69 | -19.62 | -22.18 | 7.8 | 40.92 | -21.1 | -0.39 | 120.88 |
Net Profit Growth | -57.56 | -32.31 | -78.91 | 413.95 | 794.54 | 184.87 | -130.41 | 201.66 | 30.35 | -20.35 | 245.9 |
EPS Growth(%) | -57.56 | -32.29 | -78.98 | 414.91 | 868.15 | 184.87 | -130.4 | 201.69 | 30.35 | -20.35 | 245.89 |
Interest Coverage(x) % | 13.72 | 165 | 23.53 | 22.58 | 2312.26 | 3228.55 | 0 | 0 | 0 | 0 | 19.35 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 40.09 | 42.33 | 42.33 | 42 | 66.64 | 66.64 | 66.64 | 66.64 | 66.64 | 66.64 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 59.91 | 57.67 | 57.67 | 58 | 33.36 | 33.36 | 33.36 | 33.36 | 33.36 | 33.36 |
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 | 0.17 | 0.18 | 0.18 | 0.18 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.25 | 0.24 | 0.24 | 0.25 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
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