Market Cap ₹14 Cr.
Stock P/E 0.2
P/B 0.1
Current Price ₹5.6
Book Value ₹ 38.5
Face Value 10
52W High ₹12.2
Dividend Yield 0%
52W Low ₹ 5.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 |
---|---|
Net Sales | 2340 |
Other Income | 0 |
Total Income | 2341 |
Total Expenditure | 2256 |
Operating Profit | 85 |
Interest | 1 |
Depreciation | 0 |
Exceptional Income / Expenses | 0 |
Profit Before Tax | 84 |
Provision for Tax | 21 |
Profit After Tax | 63 |
Adjustments | 0 |
Profit After Adjustments | 63 |
Adjusted Earnings Per Share | 25.4 |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 162 | 1187 | 3363 | 39 | 2340 |
Other Income | 0 | 4 | 3 | 0 | 1 | 2 | 0 |
Total Income | 0 | 4 | 165 | 1187 | 3364 | 41 | 2341 |
Total Expenditure | 0 | 0 | 162 | 1116 | 3360 | 78 | 2256 |
Operating Profit | -0 | 4 | 3 | 71 | 4 | -37 | 85 |
Interest | 0 | 0 | 0 | 1 | 2 | 0 | 1 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | 4 | 3 | 71 | 2 | -38 | 84 |
Provision for Tax | 0 | 1 | 1 | 20 | 2 | 0 | 21 |
Profit After Tax | -0 | 3 | 2 | 51 | 0 | -38 | 63 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 3 | 2 | 51 | 0 | -38 | 63 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 20.5 | 0.1 | -15.3 | 25.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -99% | -38% | 0% | 0% |
Operating Profit CAGR | -1025% | NAN% | 0% | 0% |
PAT CAGR | 0% | NAN% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -53% | -66% | NA% | NA% |
ROE Average | -33% | 12% | 18% | 15% |
ROCE Average | -26% | 12% | 17% | 15% |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Shareholder's Funds | 7 | 10 | 12 | 133 | 133 | 95 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 1 | 0 | 5 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 20 |
Total Current Liabilities | 0 | 1 | 58 | 985 | 629 | 550 |
Total Liabilities | 7 | 10 | 71 | 1118 | 762 | 670 |
Fixed Assets | 0 | 0 | 0 | 1 | 4 | 1 |
Other Non-Current Assets | 7 | 0 | 3 | 5 | 7 | 611 |
Total Current Assets | 0 | 10 | 67 | 1112 | 751 | 58 |
Total Assets | 7 | 10 | 71 | 1118 | 762 | 670 |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 3 | 38 | 3 |
Cash Flow from Operating Activities | -0 | -7 | -40 | -34 | -36 | 40 |
Cash Flow from Investing Activities | 0 | 7 | -0 | -7 | -1 | 5 |
Cash Flow from Financing Activities | 0 | 0 | 43 | 76 | 2 | -45 |
Net Cash Inflow / Outflow | -0 | 0 | 3 | 35 | -35 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 3 | 38 | 3 | 3 |
# | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 0 | 20.52 | 0.12 | -15.34 |
CEPS(Rs) | -0 | 3.33 | 2.41 | 20.54 | 0.22 | -15.25 |
DPS(Rs) | 0 | 0 | 0 | 5 | 1 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 53.89 | 53.79 | 38.46 |
Core EBITDA Margin(%) | 0 | 0 | 0.05 | 5.99 | 0.1 | -100.13 |
EBIT Margin(%) | 0 | 0 | 1.88 | 6.01 | 0.12 | -96.37 |
Pre Tax Margin(%) | 0 | 0 | 1.88 | 5.97 | 0.07 | -96.93 |
PAT Margin (%) | 0 | 0 | 1.3 | 4.27 | 0.01 | -96.93 |
Cash Profit Margin (%) | 0 | 0 | 1.3 | 4.28 | 0.02 | -96.42 |
ROA(%) | -0 | 33.51 | 5.21 | 8.53 | 0.03 | -5.29 |
ROE(%) | -0 | 34.69 | 19.26 | 69.85 | 0.22 | -33.25 |
ROCE(%) | -0 | 41.76 | 9.4 | 60.12 | 2.2 | -26.14 |
Receivable days | 0 | 0 | 69.32 | 123.81 | 42.89 | 314.84 |
Inventory Days | 0 | 0 | 27.07 | 39.48 | 17.12 | 0 |
Payable days | 0 | 0 | 32.15 | 150.76 | 78.84 | 2576.95 |
PER(x) | 0 | 0 | 0 | 3.57 | 580.56 | 0 |
Price/Book(x) | 0 | 0 | 0 | 1.36 | 1.27 | 0.26 |
Dividend Yield(%) | 0 | 0 | 0 | 2.28 | 1.47 | 0 |
EV/Net Sales(x) | 0 | 0 | 0.25 | 0.16 | 0.06 | 0.77 |
EV/Core EBITDA(x) | -6802 | 0.19 | 13.45 | 2.62 | 50.74 | -0.8 |
Net Sales Growth(%) | 0 | 0 | 0 | 630.61 | 183.34 | -98.84 |
EBIT Growth(%) | 0 | 0 | -13.1 | 2233.01 | -94.33 | -1030.62 |
PAT Growth(%) | 0 | 0 | -27.88 | 2303.79 | -99.43 | 0 |
EPS Growth(%) | 0 | 0 | 0 | 751.83 | -99.43 | 0 |
Debt/Equity(x) | 0 | 0 | 3.59 | 0.37 | 0.4 | 0.08 |
Current Ratio(x) | 105.6 | 17.59 | 1.15 | 1.13 | 1.19 | 0.11 |
Quick Ratio(x) | 105.6 | 17.59 | 0.94 | 0.88 | 1.08 | 0.11 |
Interest Cover(x) | 0 | 0 | 0 | 125.25 | 2.18 | -171.32 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0.27 | 0.31 | 0.32 |
# | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|
Promoter | 57.61 | 57.61 | 57.61 | 57.61 | 48.76 | 48.76 | 40.4 |
FII | 0 | 0 | 0 | 4.91 | 4.55 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 42.39 | 42.39 | 42.39 | 37.47 | 46.69 | 51.24 | 59.6 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|
Promoter | 0.47 | 0.47 | 1.42 | 1.42 | 1.21 | 1.21 | 1 |
FII | 0 | 0 | 0 | 0.12 | 0.11 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.35 | 0.35 | 1.05 | 0.93 | 1.15 | 1.27 | 1.47 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.82 | 0.82 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 |
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