Market Cap ₹5 Cr.
Stock P/E 53.0
P/B 0.2
Current Price ₹2.6
Book Value ₹ 12
Face Value 10
52W High ₹3.7
Dividend Yield 0%
52W Low ₹ 1.9
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 | 1 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 |
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 | 0 |
Adjustments | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 2 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 2 |
Total Expenditure | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 100% | 0% | 15% | 7% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 12% | 42% | 17% | 8% |
ROE Average | 0% | 0% | 0% | 0% |
ROCE Average | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
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 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 |
Total Liabilities | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 31 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 19 | 20 | 15 | 21 | 22 | 22 | 22 | 22 | 22 | 22 | 31 |
Total Current Assets | 2 | 1 | 7 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 31 |
#(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 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -5 | 7 | -3 | 7 | -4 | 0 | -0 | -0 | 0 | -0 | -8 |
Cash Flow from Investing Activities | -1 | -7 | 4 | -6 | 3 | -0 | 0 | 0 | 0 | 0 | -0 |
Cash Flow from Financing Activities | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | 1 | -1 | 0 | -0 | -0 | 0 | -0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | 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) | 0.03 | 0.03 | 0.17 | 0 | 0.04 | 0 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
CEPS(Rs) | 0.04 | 0.04 | 0.18 | 0.01 | 0.05 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 11.49 | 11.52 | 11.89 | 11.89 | 11.91 | 11.91 | 11.93 | 11.94 | 11.96 | 11.98 | 11.99 |
Core EBITDA Margin(%) | 12.7 | 10.45 | 17.87 | 11.68 | 5.01 | 4.93 | 2.89 | 2.04 | 2.29 | 0.38 | 1.91 |
EBIT Margin(%) | 11.26 | 9.71 | 47.5 | 10.64 | 4.32 | 3.08 | 2.6 | 2.19 | 2.3 | 3.67 | 1.96 |
Pre Tax Margin(%) | 11.17 | 9.66 | 47.29 | 10.57 | 4.28 | 3.05 | 2.57 | 2.13 | 2.28 | 3.67 | 1.95 |
PAT Margin (%) | 7.4 | 6.65 | 42.42 | 0.31 | 4.21 | 0.27 | 1.93 | 1.58 | 1.69 | 2.75 | 1.46 |
Cash Profit Margin (%) | 8.83 | 7.39 | 45.5 | 1.41 | 4.91 | 2.17 | 2.24 | 1.59 | 1.69 | 2.75 | 1.8 |
ROA(%) | 0.29 | 0.27 | 1.41 | 0.02 | 0.34 | 0.02 | 0.16 | 0.13 | 0.14 | 0.16 | 0.1 |
ROE(%) | 0.3 | 0.28 | 1.44 | 0.02 | 0.35 | 0.02 | 0.16 | 0.13 | 0.14 | 0.16 | 0.12 |
ROCE(%) | 0.44 | 0.4 | 1.59 | 0.62 | 0.36 | 0.19 | 0.22 | 0.18 | 0.19 | 0.22 | 0.13 |
Receivable days | 890.65 | 647.9 | 1946.84 | 946.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 121.36 | 42.9 | 9.7 | 400 | 24.64 | 650 | 62.83 | 68.35 | 68.67 | 80.71 | 178.32 |
Price/Book(x) | 0.31 | 0.12 | 0.14 | 0.07 | 0.09 | 0.11 | 0.1 | 0.09 | 0.1 | 0.13 | 0.21 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 8.9 | 2.79 | 3.78 | 0.47 | 1.01 | 1.64 | 1.19 | 1.06 | 1.08 | 2.19 | 7.22 |
EV/Core EBITDA(x) | 70.08 | 26.74 | 7.47 | 3.98 | 20.03 | 32.99 | 40.9 | 48.2 | 46.82 | 59.83 | 313.53 |
Net Sales Growth(%) | -35.74 | 21.86 | -18.59 | 74.38 | 42.38 | -23.43 | 33.6 | -0.77 | -1.56 | -27.19 | 36.46 |
EBIT Growth(%) | 224.32 | 5.04 | 298.27 | -60.92 | -42.15 | -45.49 | 12.9 | -16.65 | 3.62 | 16.11 | -26.92 |
PAT Growth(%) | 197.16 | 9.54 | 419.3 | -98.73 | 1845.24 | -95.05 | 847.73 | -18.85 | 5.17 | 18.69 | -27.35 |
EPS Growth(%) | 126.92 | 9.83 | 418.52 | -98.75 | 1871.43 | -95.17 | 870.88 | -18.63 | 5.06 | 18.67 | -27.41 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 |
Current Ratio(x) | 14.18 | 9.77 | 37.62 | 6.22 | 1.3 | 1.4 | 1.21 | 0.34 | 0.49 | 0.83 | 0.02 |
Quick Ratio(x) | 14.18 | 9.77 | 37.62 | 6.22 | 1.3 | 1.4 | 1.21 | 0.34 | 0.49 | 0.83 | 0.02 |
Interest Cover(x) | 119.13 | 184.9 | 228.91 | 145.82 | 97.53 | 121.58 | 81.49 | 41.9 | 138.67 | 0 | 176.5 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.79 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 24.32 | 24.32 | 24.32 | 24.32 | 24.32 | 24.32 | 24.32 | 24.32 | 24.32 | 24.32 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 75.68 | 75.68 | 75.68 | 75.68 | 75.68 | 75.68 | 75.68 | 75.68 | 75.68 | 75.68 |
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 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 |
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