Market Cap ₹30 Cr.
Stock P/E -3.3
P/B -0.4
Current Price ₹1.2
Book Value ₹ -2.7
Face Value 1
52W High ₹1.4
Dividend Yield 0%
52W Low ₹ 0.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 28 | 13 | 16 | 39 | 5 | 5 | 6 | 3 | 7 | 6 |
Other Income | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 30 | 13 | 17 | 39 | 5 | 5 | 6 | 3 | 7 | 6 |
Total Expenditure | 22 | 13 | 16 | 39 | 10 | 3 | 12 | 4 | 7 | 6 |
Operating Profit | 8 | 0 | 1 | -0 | -5 | 2 | -6 | -1 | 0 | 0 |
Interest | 3 | 2 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
Profit Before Tax | 4 | -2 | -1 | -1 | -6 | 1 | -7 | -2 | -1 | -1 |
Provision for Tax | -0 | -0 | -0 | -0 | -1 | 0 | -1 | -0 | 0 | -0 |
Profit After Tax | 4 | -2 | -1 | -1 | -5 | 1 | -6 | -2 | -1 | -1 |
Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 |
Profit After Adjustments | 4 | -2 | -1 | -1 | -5 | 1 | -6 | -2 | -1 | -1 |
Adjusted Earnings Per Share | 0.2 | -0.1 | -0 | -0 | -0.2 | 0 | -0.2 | -0.1 | -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 | 58 | 76 | 79 | 113 | 120 | 152 | 174 | 167 | 70 | 73 | 18 | 22 |
Other Income | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 3 | 1 | 0 | 0 |
Total Income | 58 | 77 | 80 | 114 | 121 | 152 | 175 | 168 | 73 | 74 | 19 | 22 |
Total Expenditure | 51 | 70 | 71 | 103 | 109 | 134 | 156 | 150 | 64 | 78 | 124 | 29 |
Operating Profit | 8 | 7 | 9 | 10 | 12 | 18 | 18 | 18 | 9 | -5 | -105 | -7 |
Interest | 6 | 6 | 6 | 7 | 8 | 9 | 8 | 10 | 10 | 4 | 1 | 1 |
Depreciation | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 4 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 0 | 1 | 1 | 3 | 7 | 9 | 5 | -3 | -11 | -109 | -11 |
Provision for Tax | -3 | 0 | 0 | 0 | 1 | 2 | 2 | 1 | -0 | -2 | -3 | -1 |
Profit After Tax | 4 | 0 | 1 | 1 | 2 | 5 | 7 | 4 | -3 | -9 | -105 | -10 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 4 | 0 | 1 | 1 | 2 | 5 | 7 | 4 | -3 | -9 | -105 | -10 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.1 | -0.1 | -0.4 | -4.2 | -0.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -75% | -52% | -35% | -11% |
Operating Profit CAGR | 0% | NAN% | NAN% | NAN% |
PAT CAGR | 0% | NAN% | NAN% | NAN% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 50% | -65% | -47% | NA% |
ROE Average | 0% | -9% | -0% | 8% |
ROCE Average | -123% | -41% | -20% | -2% |
#(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 | 13 | 13 | 14 | 15 | 17 | 28 | 51 | 51 | 48 | 39 | -66 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 16 | 22 | 44 | 39 | 43 | 25 | 16 | 17 | 21 | 21 | 14 |
Other Non-Current Liabilities | -0 | -0 | 0 | 1 | 1 | 2 | 3 | 1 | 0 | -2 | -5 |
Total Current Liabilities | 55 | 70 | 67 | 59 | 81 | 119 | 122 | 162 | 143 | 104 | 108 |
Total Liabilities | 83 | 105 | 124 | 114 | 142 | 174 | 192 | 231 | 213 | 163 | 51 |
Fixed Assets | 9 | 8 | 17 | 17 | 20 | 21 | 21 | 21 | 19 | 19 | 17 |
Other Non-Current Assets | 14 | 21 | 19 | 19 | 17 | 9 | 8 | 7 | 7 | 7 | 6 |
Total Current Assets | 60 | 75 | 88 | 78 | 105 | 142 | 161 | 202 | 187 | 137 | 28 |
Total Assets | 83 | 105 | 124 | 114 | 142 | 174 | 192 | 231 | 213 | 163 | 51 |
#(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 | 3 | 11 | 4 | 2 | 3 | 3 | 5 | 5 | 4 | 5 | 2 |
Cash Flow from Operating Activities | 20 | -9 | -11 | 10 | 7 | 5 | -17 | 11 | -4 | 6 | 9 |
Cash Flow from Investing Activities | -5 | -6 | -7 | 1 | -3 | 1 | -0 | 0 | 3 | -0 | 1 |
Cash Flow from Financing Activities | -7 | 8 | 17 | -10 | -4 | -5 | 17 | -13 | 3 | -9 | -9 |
Net Cash Inflow / Outflow | 8 | -7 | -1 | 0 | 1 | 2 | 0 | -2 | 2 | -4 | 0 |
Closing Cash & Cash Equivalent | 11 | 4 | 2 | 3 | 3 | 5 | 5 | 4 | 5 | 2 | 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 | 0 | 0 | 0 | 0 | 0 | 0.27 | 0.15 | -0.12 | -0.37 | -4.21 |
CEPS(Rs) | 0.65 | 0.16 | 0.23 | 0.31 | 0.5 | 0.36 | 0.35 | 0.26 | -0.02 | -0.27 | -4.12 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2.03 | 1.91 | 1.55 | -2.65 |
Core EBITDA Margin(%) | 11.56 | 7.26 | 9.29 | 8.23 | 9.59 | 11.53 | 9.95 | 9.9 | 8.81 | -7.63 | -573.75 |
EBIT Margin(%) | 10.35 | 7.47 | 8.96 | 7.61 | 8.46 | 10.79 | 9.53 | 8.91 | 9.49 | -9.82 | -583.1 |
Pre Tax Margin(%) | 1.51 | 0.38 | 1.38 | 1.22 | 2.27 | 4.74 | 5.2 | 2.95 | -4.47 | -15.21 | -590.11 |
PAT Margin (%) | 6.15 | 0.24 | 0.89 | 0.96 | 1.73 | 3.29 | 3.9 | 2.23 | -4.22 | -12.57 | -571.58 |
Cash Profit Margin (%) | 8.08 | 1.61 | 2.2 | 2.09 | 3.23 | 4.39 | 4.98 | 3.84 | -0.6 | -9.25 | -559.78 |
ROA(%) | 4.72 | 0.2 | 0.64 | 0.94 | 1.68 | 3.17 | 3.7 | 1.76 | -1.33 | -4.88 | -98.52 |
ROE(%) | 34.05 | 1.63 | 6.1 | 8.62 | 14.66 | 23.34 | 17.53 | 7.38 | -6 | -21.17 | 0 |
ROCE(%) | 17.36 | 13.25 | 11.58 | 11.7 | 11.47 | 15.07 | 13.27 | 10.69 | 4.55 | -4.88 | -122.72 |
Receivable days | 97.19 | 105.13 | 120.11 | 82.82 | 99.42 | 111.48 | 120.64 | 168.69 | 426.35 | 231.87 | 219.89 |
Inventory Days | 177.78 | 157.09 | 167.12 | 132.09 | 154.2 | 168.49 | 182.17 | 212.43 | 544.78 | 541.91 | 1274.92 |
Payable days | 341.31 | 253.27 | 252.97 | 145.02 | 110.52 | 120.23 | 118.92 | 154.68 | 405.23 | 150.71 | 193.98 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 8.5 | 9.86 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 1.15 | 0.72 | 1.41 | 1.68 | -0.25 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 2.17 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.31 | 0.51 | 0.81 | 0.54 | 0.55 | 0.64 | 0.81 | 0.72 | 2.39 | 2.25 | 6.27 |
EV/Core EBITDA(x) | 2.27 | 5.45 | 7.48 | 5.95 | 5.39 | 5.32 | 7.67 | 6.88 | 18.24 | -34.68 | -1.1 |
Net Sales Growth(%) | 0 | 31.07 | 3.64 | 43.52 | 6.49 | 26.04 | 14.39 | -3.85 | -58.06 | 3.99 | -74.72 |
EBIT Growth(%) | 0 | -9.79 | 25.1 | 19.28 | 18.01 | 56.43 | 0.74 | -10.17 | -55.32 | -207.66 | -1400.56 |
PAT Growth(%) | 0 | -95.16 | 288.06 | 52.22 | 91.51 | 132.75 | 35.1 | -45.08 | -179.55 | -209.71 | -1049.4 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | -0.45 | -45.08 | -179.55 | -209.65 | -1049.4 |
Debt/Equity(x) | 2.03 | 3.08 | 4.71 | 4.15 | 4 | 3.06 | 1.79 | 1.74 | 2.21 | 2.61 | -1.53 |
Current Ratio(x) | 1.09 | 1.08 | 1.32 | 1.32 | 1.3 | 1.2 | 1.32 | 1.25 | 1.31 | 1.31 | 0.26 |
Quick Ratio(x) | 0.53 | 0.54 | 0.74 | 0.54 | 0.57 | 0.51 | 0.57 | 0.61 | 0.57 | 0.26 | 0.09 |
Interest Cover(x) | 1.17 | 1.05 | 1.18 | 1.19 | 1.37 | 1.78 | 2.2 | 1.5 | 0.68 | -1.82 | -83.17 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 1.55 | 2.41 | 1.57 | 1.55 | 6.24 |
# | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 65.99 | 53.27 | 45.27 | 41.27 | 41.27 | 41.27 | 41.27 | 41.27 | 41.27 | 41.27 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 34.01 | 46.73 | 54.73 | 58.73 | 58.73 | 58.73 | 58.73 | 58.73 | 58.73 | 58.73 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 1.65 | 1.33 | 11.32 | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.85 | 1.17 | 13.68 | 14.68 | 14.68 | 14.68 | 14.68 | 14.68 | 14.68 | 14.68 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 2.5 | 2.5 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
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