WEBSITE BSE:503624 NSE : SVARAJ TRAD 18 May, 12:50
Market Cap ₹17 Cr.
Stock P/E 375.6
P/B 0.3
Current Price ₹11.7
Book Value ₹ 39.2
Face Value 10
52W High ₹21
Dividend Yield 0%
52W Low ₹ 5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | 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 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.3 | 0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0.1 | -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 | 0 | 0 | 8 | 7 | 4 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Other Income | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Total Income | 0 | 1 | 10 | 7 | 4 | 2 | 2 | 2 | 1 | 1 | 0 | 0 |
Total Expenditure | 1 | 0 | 8 | 6 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | -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 | -1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | -0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -0 | 0 |
Adjusted Earnings Per Share | 0 | 0.4 | 1.1 | 0.5 | 0.7 | 0.8 | 0.9 | 0.7 | 0.5 | 0.4 | -0.1 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -100% | -100% | -100% | 0% |
Operating Profit CAGR | -100% | -100% | -100% | 0% |
PAT CAGR | -100% | -100% | -100% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 91% | 42% | -36% | -13% |
ROE Average | -0% | 1% | 1% | -32% |
ROCE Average | -0% | 1% | 2% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | -2 | 13 | 15 | 15 | 50 | 51 | 52 | 53 | 54 | 55 | 58 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 2 | 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 | 4 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 4 | 14 | 16 | 17 | 50 | 51 | 53 | 54 | 54 | 55 | 58 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 1 | 44 | 44 | 49 | 44 | 45 | 53 | 57 |
Total Current Assets | 4 | 14 | 15 | 16 | 6 | 7 | 3 | 9 | 10 | 2 | 1 |
Total Assets | 4 | 14 | 16 | 17 | 50 | 51 | 53 | 54 | 54 | 55 | 58 |
#(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 | 1 | 7 | 3 | 5 | 1 | 0 | 7 | 1 |
Cash Flow from Operating Activities | 0 | -14 | 12 | -7 | 5 | 2 | 1 | 6 | -0 | 2 | -9 |
Cash Flow from Investing Activities | 0 | -1 | -11 | 12 | 0 | 0 | -5 | -7 | 7 | -8 | 5 |
Cash Flow from Financing Activities | 0 | 15 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 3 |
Net Cash Inflow / Outflow | 0 | 0 | 1 | 5 | -4 | 2 | -4 | -1 | 7 | -6 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 1 | 7 | 3 | 5 | 1 | 0 | 7 | 1 | 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 | 0.41 | 1.1 | 0.49 | 0.72 | 0.82 | 0.88 | 0.68 | 0.51 | 0.35 | -0.06 |
CEPS(Rs) | -86.36 | 0.41 | 1.1 | 0.49 | 0.72 | 0.82 | 0.88 | 0.68 | 0.51 | 0.36 | -0.05 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 8.84 | 9.95 | 10.46 | 33.81 | 34.7 | 35.58 | 36.26 | 36.77 | 37.12 | 39.25 |
Core EBITDA Margin(%) | -3847.3 | -120.06 | 8.7 | 5.7 | 20.16 | 63.75 | 70.3 | 59.81 | 35.98 | 37.74 | 0 |
EBIT Margin(%) | -3573.85 | 1907.93 | 24.9 | 16.07 | 35.14 | 145.97 | 143.61 | 131.99 | 163.87 | 137.84 | 0 |
Pre Tax Margin(%) | -3573.85 | 1907.93 | 24.9 | 16.07 | 35.13 | 145.95 | 143.6 | 131.97 | 163.83 | 137.81 | 0 |
PAT Margin (%) | -3573.85 | 1295.63 | 19.21 | 10.75 | 27.34 | 108.37 | 103.65 | 98.79 | 122.59 | 101.91 | 0 |
Cash Profit Margin (%) | -3573.85 | 1295.63 | 19.22 | 10.78 | 27.41 | 108.48 | 103.65 | 98.91 | 123.38 | 102.98 | 0 |
ROA(%) | -9.46 | 6.9 | 11.09 | 4.46 | 3.16 | 2.39 | 2.51 | 1.89 | 1.39 | 0.96 | -0.15 |
ROE(%) | -389.16 | 11.02 | 11.75 | 4.77 | 3.24 | 2.4 | 2.51 | 1.9 | 1.39 | 0.96 | -0.15 |
ROCE(%) | -19.48 | 13.4 | 15.01 | 7.13 | 4.16 | 3.23 | 3.48 | 2.53 | 1.86 | 1.3 | -0.06 |
Receivable days | 0 | 0 | 0 | 352.56 | 484.69 | 1045.64 | 465.03 | 168.22 | 258.24 | 585.12 | 0 |
Inventory Days | 229.92 | 0 | 0 | 54.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0.91 | 3.71 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 64.43 | 171.92 | 374.85 | 290.34 | 238.86 | 116.07 | 21.73 | 10.16 | 26.6 | 0 |
Price/Book(x) | 0 | 2.97 | 19.06 | 17.45 | 6.15 | 5.66 | 2.88 | 0.41 | 0.14 | 0.25 | 0.14 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 82.54 | 839.42 | 32.86 | 39.3 | 78.72 | 254.51 | 119.77 | 21.35 | 1.1 | 26.06 | 0 |
EV/Core EBITDA(x) | -2.31 | 44 | 131.95 | 244.12 | 223.58 | 174.23 | 83.4 | 16.16 | 0.67 | 18.76 | -267.61 |
Net Sales Growth(%) | 0 | 91.95 | 0 | -21.18 | -42.12 | -71.05 | 12.32 | -19.1 | -40 | -15.89 | -100 |
EBIT Growth(%) | -1524.55 | 202.47 | 138.37 | -49.12 | 26.52 | 20.26 | 10.51 | -25.64 | -25.51 | -29.25 | -104.89 |
PAT Growth(%) | -1538.04 | 169.59 | 170.84 | -55.88 | 47.15 | 14.74 | 7.43 | -22.89 | -25.54 | -30.08 | -115.72 |
EPS Growth(%) | 0 | 0 | 170.84 | -55.88 | 47.15 | 14.74 | 7.43 | -22.89 | -25.55 | -30.08 | -115.71 |
Debt/Equity(x) | -0.89 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 0.92 | 46.02 | 19.77 | 13.55 | 16.04 | 193.06 | 49.86 | 125.74 | 232.48 | 132.11 | 41.9 |
Quick Ratio(x) | 0.92 | 46.02 | 19.77 | 12.69 | 16.04 | 193.06 | 49.86 | 125.74 | 232.48 | 132.11 | 41.9 |
Interest Cover(x) | 0 | 0 | 0 | 2164.38 | 7388.52 | 9544.98 | 0 | 0 | 3986.06 | 4392.9 | -50.74 |
Total Debt/Mcap(x) | 0 | 0.01 | 0 | 0 | 0 | 0 | 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 | 7.87 | 7.87 | 7.87 | 7.87 | 7.87 | 7.87 | 7.87 | 7.87 | 7.87 | 7.87 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 92.13 | 92.13 | 92.13 | 92.13 | 92.13 | 92.13 | 92.13 | 92.13 | 92.13 | 92.13 |
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 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 1.36 | 1.36 | 1.36 | 1.36 | 1.36 | 1.36 | 1.36 | 1.36 | 1.36 | 1.36 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 |
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