Market Cap ₹9 Cr.
Stock P/E 6.5
P/B -8.5
Current Price ₹17.5
Book Value ₹ -2.1
Face Value 10
52W High ₹26.9
Dividend Yield 0%
52W Low ₹ 12
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 1 | -0 | 0 | 0 | 0 | 0 | 0 | 2 |
Total Income | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
Operating Profit | -0 | 0 | 1 | -0 | -0 | -0 | -0 | 0 | -0 | 2 |
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 | 2 |
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 | 2 |
Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 |
Adjusted Earnings Per Share | -0.4 | 0.3 | 0.9 | -0.5 | -0.3 | -0.4 | -0.4 | -0.1 | -0.3 | 3.5 |
#(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 | 5 | 5 | 1 | 4 | 17 | 6 | 1 | 11 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 1 | 5 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 |
Total Income | 6 | 5 | 2 | 8 | 17 | 6 | 1 | 11 | 0 | 1 | 0 | 2 |
Total Expenditure | 6 | 5 | 2 | 8 | 16 | 6 | 1 | 11 | 1 | 1 | 1 | 0 |
Operating Profit | -1 | 1 | 0 | 0 | 1 | -0 | -0 | -0 | -0 | 0 | -0 | 2 |
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 | -1 | 0 | -0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -1 | 2 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -1 | 0 | -0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -1 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | 0 | -0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -1 | 2 |
Adjusted Earnings Per Share | -1.6 | 0.4 | -0.4 | 0.2 | 0.3 | -1.2 | -1.4 | -1 | -2.2 | 0.2 | -1.4 | 2.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -100% | -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 | 33% | NA% | 8% | 11% |
ROE Average | 0% | 0% | 0% | -13% |
ROCE Average | -17% | -19% | -19% | -8% |
#(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 | 1 | 1 | 1 | 1 | 1 | 0 | -0 | -1 | -2 | -2 | -3 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 5 | 2 | 3 | 2 | 1 | 2 | 2 | 3 | 4 | 5 | 5 |
Other Non-Current Liabilities | 10 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 |
Total Current Liabilities | 3 | 12 | 10 | 5 | 7 | 7 | 7 | 17 | 11 | 14 | 12 |
Total Liabilities | 18 | 18 | 16 | 11 | 11 | 11 | 11 | 21 | 16 | 17 | 15 |
Fixed Assets | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
Other Non-Current Assets | 6 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Total Current Assets | 10 | 12 | 10 | 7 | 8 | 8 | 8 | 18 | 13 | 15 | 13 |
Total Assets | 18 | 18 | 16 | 11 | 11 | 11 | 11 | 21 | 16 | 17 | 15 |
#(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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -3 | 0 | 0 | 1 | 1 | -0 | -1 | -0 | -1 | -0 | 0 |
Cash Flow from Investing Activities | 0 | -0 | -1 | -0 | -0 | -0 | 0 | -0 | 0 | 1 | 0 |
Cash Flow from Financing Activities | 1 | 0 | 1 | -1 | -1 | 0 | 0 | 1 | 1 | -1 | -0 |
Net Cash Inflow / Outflow | -1 | -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 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) | -1.59 | 0.42 | -0.42 | 0.23 | 0.32 | -1.22 | -1.36 | -1.02 | -2.16 | 0.2 | -1.39 |
CEPS(Rs) | -1.18 | 1 | -0.02 | 0.65 | 0.76 | -0.71 | -0.85 | -0.51 | -1.65 | 0.7 | -0.91 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 1.53 | 1.95 | 1.24 | 1.47 | 1.79 | 0.57 | -0.79 | -1.81 | -3.97 | -3.77 | -5.16 |
Core EBITDA Margin(%) | -16.36 | 12.66 | -91.16 | -105.93 | 3.39 | -1.24 | -26.86 | -1.33 | -88.44 | -174.48 | -83.98 |
EBIT Margin(%) | -13.91 | 9.67 | -8.14 | 7.08 | 2.25 | -5.37 | -36.63 | -3.66 | -230.63 | 75.97 | -157.38 |
Pre Tax Margin(%) | -13.98 | 3.95 | -20.42 | 2.89 | 1.24 | -10.05 | -52.1 | -4.67 | -298.91 | 33.1 | -214.49 |
PAT Margin (%) | -13.98 | 3.95 | -20.42 | 2.89 | 0.97 | -10.03 | -52.1 | -4.67 | -298.91 | 33.1 | -214.49 |
Cash Profit Margin (%) | -10.32 | 9.4 | -0.94 | 8.29 | 2.27 | -5.85 | -32.51 | -2.34 | -228.44 | 115.25 | -140.35 |
ROA(%) | -4.51 | 1.17 | -1.25 | 0.85 | 1.47 | -5.43 | -6.09 | -3.21 | -5.94 | 0.62 | -4.43 |
ROE(%) | -68.51 | 24.11 | -26.46 | 16.74 | 19.75 | -103.37 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | -14.71 | 11.7 | -2.3 | 7.34 | 11.43 | -10.95 | -18.31 | -19.92 | -48.14 | 9.3 | -17.25 |
Receivable days | 186.34 | 323.03 | 2014.03 | 437.53 | 102.73 | 275.38 | 1304.01 | 328.45 | 0 | 0 | 0 |
Inventory Days | 321.05 | 372.88 | 1809.47 | 329.23 | 45.91 | 129.17 | 590.46 | 69.58 | 1953.18 | 2033.16 | 1749.56 |
Payable days | 169.18 | 443.96 | 8829.44 | 201.39 | 95.19 | 294.04 | 2084.49 | 226.38 | 0 | 9584.24 | 0 |
PER(x) | 0 | 16.65 | 0 | 33.45 | 20.17 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 4.12 | 3.58 | 5.6 | 5.17 | 3.62 | 0 | 0 | 0 | 0 | 0 | -2.5 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.48 | 1.14 | 6.83 | 1.82 | 0.33 | 1.26 | 7.78 | 0.7 | 23.94 | 33.35 | 35.86 |
EV/Core EBITDA(x) | -12.18 | 7.23 | 58.3 | 13.42 | 9.01 | -106.38 | -24.92 | -52.84 | -30.39 | 21.09 | -43.07 |
Net Sales Growth(%) | -69.19 | -3.65 | -80.4 | 260.4 | 352.84 | -62.72 | -83.92 | 1018.03 | -96.7 | -15.61 | 6.07 |
EBIT Growth(%) | -201.58 | 164.78 | -116.39 | 430.38 | 34.74 | -187.25 | -45.84 | 16.07 | -108.45 | 127.8 | -319.74 |
PAT Growth(%) | -208.04 | 126.31 | -200.74 | 153.78 | 41.86 | -479.17 | -10.98 | 24.57 | -111.38 | 109.35 | -787.29 |
EPS Growth(%) | -208.03 | 126.31 | -200.74 | 153.79 | 41.86 | -479.18 | -10.97 | 24.57 | -111.39 | 109.35 | -787.23 |
Debt/Equity(x) | 6.15 | 2.4 | 5.46 | 3.84 | 2.35 | 9.4 | -6.7 | -2.97 | -1.85 | -2.75 | -2.01 |
Current Ratio(x) | 3.34 | 1 | 0.98 | 1.3 | 1.08 | 1.12 | 1.09 | 1.1 | 1.16 | 1.13 | 1.12 |
Quick Ratio(x) | 1.29 | 0.57 | 0.47 | 0.93 | 0.76 | 0.82 | 0.79 | 0.98 | 1 | 1.02 | 0.98 |
Interest Cover(x) | -203.93 | 1.69 | -0.66 | 1.69 | 2.22 | -1.15 | -2.37 | -3.6 | -3.38 | 1.77 | -2.76 |
Total Debt/Mcap(x) | 1.49 | 0.67 | 0.97 | 0.74 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0.8 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 60.83 | 62.75 | 62.75 | 62.75 | 62.29 | 62.75 | 62.75 | 62.63 | 61.32 | 58.55 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
Public | 39.01 | 37.09 | 37.09 | 37.09 | 37.56 | 37.09 | 37.09 | 37.22 | 38.53 | 41.3 |
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 | 0.31 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.31 | 0.3 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.2 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.2 | 0.21 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 |
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.
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