Market Cap ₹6 Cr.
Stock P/E 4.6
P/B -2.1
Current Price ₹14
Book Value ₹ -6.6
Face Value 10
52W High ₹22.3
Dividend Yield 0%
52W Low ₹ 6.5
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 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 1 | 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 | 1 | 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 | 1 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 1 | 0 | 0 |
Adjusted Earnings Per Share | -0.3 | -0.2 | -0.3 | -0.1 | -0.6 | 0 | -0.1 | 2.4 | 0.4 | 0.4 |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 3 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Income | 0 | 0 | 0 | 3 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 1 |
Total Expenditure | 0 | 0 | 0 | 2 | 2 | 3 | 3 | 2 | 1 | 0 | 0 | 0 |
Operating Profit | -0 | 0 | 0 | 1 | -0 | -1 | -0 | -0 | -1 | -0 | 0 | 1 |
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 | -1 | -0 | -1 | -1 | -0 | -0 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 |
Profit After Tax | -0 | -0 | 0 | 0 | -0 | -1 | -0 | -1 | -1 | -0 | -0 | 1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | 0 | 0 | -0 | -1 | -0 | -1 | -1 | -0 | -0 | 1 |
Adjusted Earnings Per Share | -0.2 | -0.1 | 0.5 | 1 | -0.9 | -2.3 | -1 | -1.6 | -1.8 | -1 | -0.4 | 3.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -100% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 51% | 52% | -1% | -2% |
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 | -1 | -1 | -1 | -0 | -1 | -2 | -2 | -3 | -3 | -4 | -4 |
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 | 4 | 3 | 3 | 3 | 3 | 4 |
Total Current Liabilities | 3 | 3 | 3 | 4 | 5 | 2 | 3 | 3 | 3 | 4 | 3 |
Total Liabilities | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 4 | 4 | 3 | 3 |
Fixed Assets | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 |
Total Assets | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 4 | 4 | 3 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | -0 | 0 | 2 | 0 | -0 | 1 | -0 | 0 | 0 | -0 |
Cash Flow from Investing Activities | 0 | 0 | -0 | -2 | -0 | -0 | -1 | 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 | 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) | -0.17 | -0.13 | 0.45 | 1.02 | -0.89 | -2.32 | -0.96 | -1.61 | -1.78 | -0.97 | -0.41 |
CEPS(Rs) | -0.01 | 0.01 | 0.56 | 1.69 | -0.11 | -1.59 | -0.3 | -0.89 | -1.22 | -0.36 | 0.18 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -1.96 | -2.07 | -1.62 | -0.91 | -1.7 | -4.01 | -4.97 | -6.63 | -8.53 | -9.4 | -9.81 |
Core EBITDA Margin(%) | 0 | 0 | 0 | 22.23 | -8.54 | -41.68 | -10 | -42.38 | 0 | 0 | 0 |
EBIT Margin(%) | 0 | 0 | 0 | 14.79 | -19.11 | -52.85 | -18.39 | -41.86 | 0 | 0 | 0 |
Pre Tax Margin(%) | 0 | 0 | 0 | 14.71 | -19.15 | -52.95 | -18.44 | -42.01 | 0 | 0 | 0 |
PAT Margin (%) | 0 | 0 | 0 | 14.71 | -18.62 | -51.68 | -16.35 | -40.99 | 0 | 0 | 0 |
Cash Profit Margin (%) | 0 | 0 | 0 | 24.4 | -2.22 | -35.44 | -5.07 | -22.55 | 0 | 0 | 0 |
ROA(%) | -2.55 | -1.97 | 6.74 | 11.84 | -8.3 | -21.24 | -8.32 | -14.58 | -18.87 | -11.04 | -4.77 |
ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Receivable days | 0 | 0 | 0 | 2.81 | 1.62 | 9.85 | 11.65 | 14.71 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | 31.34 | 44.85 | 58.51 | 56.65 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 993.02 | 1146.85 | 578.97 | 424.4 | 465.06 | 6601.28 | 0 | 0 |
PER(x) | 0 | 0 | 12.6 | 15.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | -8.39 | -3.54 | -17.74 | -5.35 | -2.04 | 0 | -1.11 | -0.53 | -0.91 | -0.71 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 0 | 2.31 | 1.81 | 1.83 | 1.69 | 1.86 | 0 | 0 | 0 |
EV/Core EBITDA(x) | -908.02 | 1271.47 | 10.11 | 9.42 | -66.81 | -5.01 | -23.81 | -7.93 | -3.51 | -26.99 | 38.01 |
Net Sales Growth(%) | 0 | 0 | 0 | 0 | -30.94 | -6.36 | 30.27 | -32.63 | -100 | 0 | 0 |
EBIT Growth(%) | 42.01 | 21.92 | 446.2 | 125.53 | -189.2 | -159.01 | 54.67 | -53.34 | -10.64 | 49.52 | 55.75 |
PAT Growth(%) | 41.16 | 23.48 | 445.26 | 124.27 | -187.43 | -159.84 | 58.78 | -68.88 | -10.07 | 45.49 | 58.14 |
EPS Growth(%) | 41.16 | 23.47 | 445.23 | 124.28 | -187.44 | -159.83 | 58.78 | -68.88 | -10.07 | 45.49 | 58.14 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 0.12 | 0.14 | 0.17 | 0.14 | 0.18 | 0.54 | 0.37 | 0.19 | 0.1 | 0.1 | 0.16 |
Quick Ratio(x) | 0.12 | 0.14 | 0.17 | 0.14 | 0.15 | 0.39 | 0.23 | 0.19 | 0.1 | 0.1 | 0.16 |
Interest Cover(x) | -43.55 | -385.35 | 7146.85 | 174.74 | -452.88 | -552 | -425.4 | -283.61 | -218.7 | -1821.5 | -806 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 51.74 | 51.74 | 51.74 | 51.74 | 51.74 | 51.74 | 51.74 | 51.74 | 51.74 | 51.74 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 4.26 | 4.26 | 4.26 | 4.26 | 4.26 | 4.26 | 4.26 | 4.26 | 4.26 | 4.26 |
Public | 43.99 | 43.99 | 43.99 | 43.99 | 43.99 | 43.99 | 43.99 | 43.99 | 43.99 | 43.99 |
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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
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