Market Cap ₹2 Cr.
Stock P/E 74.3
P/B 0.3
Current Price ₹2.2
Book Value ₹ 7.4
Face Value 10
52W High ₹2.2
Dividend Yield 0%
52W Low ₹ 1.3
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 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -0 | -0 | -0 | -1 | -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 | -1 | -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 | -1 | -0 | -0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -1 | -0 | -0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | -0 | -0.3 | -0 | -0.5 | -0.1 | -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 | 0 | 3 | 13 | 0 | 26 | 7 | 2 | 1 | 1 | 0 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 3 | 13 | 1 | 26 | 8 | 2 | 1 | 1 | 0 | 1 | 0 |
Total Expenditure | 0 | 3 | 13 | 1 | 26 | 8 | 3 | 1 | 2 | 1 | 1 | 0 |
Operating Profit | -0 | 0 | 0 | 0 | 0 | -0 | -1 | -0 | -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 | -0 | 0 | 0 | 0 | 0 | -0 | -1 | -0 | -1 | -1 | -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 | -1 | -0 | -1 | -1 | -0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 0 | 0 | 0 | 0 | -0 | -1 | -0 | -1 | -1 | -0 | 0 |
Adjusted Earnings Per Share | -0.1 | 0.2 | 0.2 | 0.1 | 0.1 | -0.2 | -0.9 | -0.2 | -0.6 | -0.8 | -0.1 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | -32% | 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 | 62% | 33% | 17% | -41% |
ROE Average | -1% | -6% | -6% | -3% |
ROCE Average | -1% | -6% | -6% | -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 | 10 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 9 | 8 | 8 |
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 | 1 | 7 | 2 | 2 | 1 | 1 | 0 | 1 |
Total Liabilities | 11 | 11 | 11 | 12 | 18 | 13 | 11 | 11 | 10 | 9 | 9 |
Fixed Assets | 0 | 0 | 0 | 0 | 3 | 4 | 4 | 4 | 4 | 4 | 4 |
Other Non-Current Assets | 10 | 10 | 10 | 8 | 5 | 4 | 3 | 3 | 3 | 1 | 0 |
Total Current Assets | 0 | 1 | 2 | 4 | 10 | 5 | 5 | 4 | 4 | 4 | 5 |
Total Assets | 11 | 11 | 11 | 12 | 18 | 13 | 11 | 11 | 10 | 9 | 9 |
#(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 | 2 | -0 | -1 | -2 | 0 | -1 | -1 | 0 | -1 | -1 | -1 |
Cash Flow from Investing Activities | -5 | 1 | 0 | 2 | -0 | 1 | 1 | -0 | 1 | 1 | 2 |
Cash Flow from Financing Activities | 4 | 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) | -0.08 | 0.17 | 0.18 | 0.08 | 0.07 | -0.22 | -0.89 | -0.17 | -0.64 | -0.8 | -0.09 |
CEPS(Rs) | -0.08 | 0.18 | 0.18 | 0.08 | 0.07 | -0.22 | -0.88 | -0.17 | -0.63 | -0.8 | -0.09 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 9.7 | 9.87 | 10.06 | 10.13 | 10.2 | 9.98 | 9.09 | 8.92 | 8.29 | 7.48 | 7.39 |
Core EBITDA Margin(%) | 0 | -5.46 | -1.35 | -50.28 | -1.34 | -5.94 | -55.11 | -17.84 | -64.88 | -262.99 | -25.13 |
EBIT Margin(%) | 0 | 6.25 | 1.61 | 24.97 | 0.5 | -3.28 | -45.37 | -15.65 | -59.46 | -255.49 | -13.68 |
Pre Tax Margin(%) | 0 | 6.24 | 1.54 | 24.43 | 0.44 | -3.28 | -45.39 | -15.86 | -59.52 | -255.49 | -13.71 |
PAT Margin (%) | 0 | 6.24 | 1.54 | 16.88 | 0.3 | -3.3 | -45.06 | -15.81 | -60 | -255.49 | -13.71 |
Cash Profit Margin (%) | 0 | 6.34 | 1.54 | 16.88 | 0.3 | -3.3 | -44.93 | -15.36 | -59.37 | -254.05 | -13.16 |
ROA(%) | -1.12 | 1.77 | 1.8 | 0.72 | 0.51 | -1.59 | -7.94 | -1.64 | -6.5 | -9.31 | -1.15 |
ROE(%) | -1.12 | 1.78 | 1.83 | 0.77 | 0.7 | -2.23 | -9.3 | -1.9 | -7.4 | -10.18 | -1.24 |
ROCE(%) | -1.11 | 1.78 | 1.91 | 1.14 | 1.18 | -2.21 | -9.36 | -1.88 | -7.29 | -10.1 | -1.23 |
Receivable days | 0 | 0 | 9.62 | 223.84 | 44.03 | 170.5 | 120.25 | 120.62 | 113.5 | 306.48 | 267.82 |
Inventory Days | 0 | 0 | 0 | 673.04 | 7.84 | 0 | 57.78 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0.39 | 4.87 | 628.96 | 56.18 | 216.84 | 308.57 | 487.43 | 396.63 | 1943.06 | 287.54 |
PER(x) | 0 | 1897.29 | 221.62 | 312.82 | 921.55 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 3.47 | 33.43 | 4.03 | 2.41 | 6.4 | 1.3 | 0.15 | 0.08 | 0.12 | 0.21 | 0.18 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 118.35 | 3.42 | 53.02 | 2.74 | 1.9 | 0.67 | 0.68 | 0.91 | 5.09 | 2 |
EV/Core EBITDA(x) | -437.95 | 1862.08 | 211.14 | 165.05 | 512.13 | -58.01 | -1.49 | -4.48 | -1.55 | -2 | -15.21 |
Net Sales Growth(%) | -100 | 0 | 324.67 | -96.11 | 5084.84 | -71.46 | -71.1 | -45.1 | -1.8 | -70.38 | 113.97 |
EBIT Growth(%) | 46.02 | 316.4 | 9.22 | -39.66 | 4.1 | -286.73 | -299.79 | 81.06 | -273.06 | -27.26 | 88.54 |
PAT Growth(%) | 46.32 | 314.99 | 5.07 | -57.5 | -8.76 | -417.4 | -294.26 | 80.73 | -272.6 | -26.11 | 88.52 |
EPS Growth(%) | 73.16 | 314.99 | 5.07 | -57.32 | -9.16 | -417.4 | -294.26 | 80.74 | -272.66 | -26.11 | 88.51 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0 |
Current Ratio(x) | 53.4 | 20.46 | 3.63 | 3.62 | 1.38 | 2.63 | 2.89 | 2.8 | 3.39 | 7.85 | 6.03 |
Quick Ratio(x) | 53.4 | 20.46 | 3.63 | 2.87 | 1.35 | 2.63 | 2.68 | 2.8 | 3.39 | 7.85 | 6.03 |
Interest Cover(x) | -232.02 | 446.77 | 24.87 | 46.58 | 8.72 | -893.23 | -2760.34 | -74.03 | -974.86 | 0 | -497.5 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.09 | 0.03 | 0.01 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 28.48 | 28.48 | 28.48 | 28.48 | 28.48 | 28.48 | 28.48 | 28.48 | 28.48 | 28.48 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 71.52 | 71.52 | 71.52 | 71.52 | 71.52 | 71.52 | 71.52 | 71.52 | 71.52 | 71.52 |
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 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 |
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