Market Cap ₹13 Cr.
Stock P/E 4244.2
P/B 2.1
Current Price ₹73
Book Value ₹ 34.1
Face Value 5
52W High ₹204.8
Dividend Yield 0%
52W Low ₹ 57.2
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 | 7 | 7 | 9 | 7 | 7 | 7 | 5 | 7 | 6 | 7 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 7 | 7 | 9 | 7 | 7 | 7 | 5 | 7 | 6 | 7 |
Total Expenditure | 6 | 6 | 8 | 7 | 7 | 7 | 5 | 7 | 6 | 6 |
Operating Profit | 1 | 1 | 1 | 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 | 1.8 | 1.9 | 1.5 | 0.1 | 0.7 | 0.4 | -0.7 | -0.1 | 0.6 | 0.2 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 13 | 18 | 21 | 17 | 17 | 22 | 31 | 31 | 26 | 30 | 26 | 25 |
Other Income | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 13 | 19 | 21 | 17 | 18 | 22 | 31 | 32 | 26 | 30 | 26 | 25 |
Total Expenditure | 12 | 18 | 20 | 16 | 17 | 21 | 29 | 30 | 25 | 28 | 25 | 24 |
Operating Profit | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 0 |
Interest | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 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 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 1 | 0 | 0 |
Adjusted Earnings Per Share | 1 | 1.8 | 1.3 | 1.1 | 1.2 | 2.4 | 2.5 | 2.7 | 2.2 | 5.3 | 1 | 5.5511151231258E-17 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -13% | -6% | 3% | 7% |
Operating Profit CAGR | -50% | 0% | 0% | 0% |
PAT CAGR | -100% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -63% | 46% | 31% | 23% |
ROE Average | 3% | 10% | 10% | 11% |
ROCE Average | 8% | 17% | 22% | 20% |
#(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 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 6 | 6 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 6 | 6 | 7 | 6 | 9 | 8 | 6 | 7 | 5 | 6 | 4 |
Total Liabilities | 9 | 10 | 11 | 10 | 13 | 12 | 11 | 11 | 11 | 12 | 11 |
Fixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Other Non-Current Assets | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 7 | 7 | 8 | 8 | 11 | 10 | 9 | 9 | 9 | 10 | 9 |
Total Assets | 9 | 10 | 11 | 10 | 13 | 12 | 11 | 11 | 11 | 12 | 11 |
#(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 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | -1 | -0 | -0 | 0 | 0 | -1 | 1 | -1 | 0 | -0 |
Cash Flow from Investing Activities | -0 | -0 | -0 | -0 | 0 | 0 | -0 | -1 | -0 | -0 | 0 |
Cash Flow from Financing Activities | -0 | 1 | 1 | 0 | -0 | -0 | 0 | -0 | 1 | -1 | 0 |
Net Cash Inflow / Outflow | -0 | -0 | 1 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 |
Closing Cash & Cash Equivalent | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 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) | 0.97 | 1.77 | 1.3 | 1.12 | 1.2 | 2.43 | 2.51 | 2.66 | 2.19 | 5.28 | 0.95 |
CEPS(Rs) | 1.93 | 2.77 | 1.91 | 2.51 | 2.5 | 3.5 | 3.56 | 4.13 | 4.27 | 6.83 | 2.16 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 13.04 | 14.8 | 7.58 | 16.12 | 17.32 | 19.77 | 22.28 | 24.95 | 27.13 | 32.41 | 33.36 |
Core EBITDA Margin(%) | 2.61 | 4.52 | 4.52 | 6.2 | 4.63 | 4.71 | 3.95 | 3.67 | 3.87 | 5.9 | 2.28 |
EBIT Margin(%) | 5.32 | 5.02 | 6.27 | 6.02 | 5.65 | 5.7 | 4.07 | 3.64 | 3.88 | 5.64 | 1.93 |
Pre Tax Margin(%) | 1.88 | 2.4 | 2.54 | 1.7 | 1.78 | 2.72 | 1.95 | 1.93 | 1.91 | 4.17 | 0.89 |
PAT Margin (%) | 1.3 | 1.64 | 2.16 | 1.13 | 1.2 | 1.96 | 1.42 | 1.48 | 1.46 | 3.11 | 0.65 |
Cash Profit Margin (%) | 2.58 | 2.58 | 3.17 | 2.53 | 2.5 | 2.83 | 2.02 | 2.29 | 2.85 | 4.02 | 1.47 |
ROA(%) | 1.88 | 3.1 | 4.31 | 1.88 | 1.8 | 3.4 | 3.87 | 4.17 | 3.35 | 7.88 | 1.47 |
ROE(%) | 7.73 | 12.68 | 17.42 | 7.21 | 7.16 | 13.09 | 11.92 | 11.28 | 8.4 | 17.73 | 2.9 |
ROCE(%) | 13.21 | 15.8 | 19.13 | 14.21 | 17.5 | 32.28 | 30.14 | 25.17 | 18.36 | 26.25 | 7.81 |
Receivable days | 105.04 | 87.56 | 81.36 | 86.2 | 91.45 | 82.01 | 66.54 | 67.58 | 76.41 | 68.59 | 80.08 |
Inventory Days | 30.78 | 23.12 | 28.69 | 49.42 | 73.09 | 73.69 | 37.92 | 30.96 | 45.43 | 48.06 | 54 |
Payable days | 100.47 | 75.21 | 56.69 | 55.13 | 87.64 | 86.75 | 33.87 | 23.17 | 24.39 | 14.5 | 11.4 |
PER(x) | 16.08 | 3.31 | 12.82 | 17.82 | 14.02 | 16.71 | 8.08 | 11.26 | 11.18 | 7.76 | 180.56 |
Price/Book(x) | 1.2 | 0.4 | 2.21 | 1.24 | 0.97 | 2.05 | 0.91 | 1.2 | 0.9 | 1.26 | 5.15 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.4 | 0.25 | 0.46 | 0.42 | 0.15 | 0.32 | 0.11 | 0.16 | 0.2 | 0.26 | 1.18 |
EV/Core EBITDA(x) | 5.98 | 4.24 | 6.29 | 5.69 | 2.19 | 4.8 | 2.4 | 3.67 | 3.88 | 3.98 | 42.93 |
Net Sales Growth(%) | -0.98 | 43.92 | 12.34 | -16.49 | 0.54 | 23.97 | 42.17 | 2.54 | -17 | 13.38 | -13.2 |
EBIT Growth(%) | -12.34 | 35.68 | 40.42 | -19.82 | -5.74 | 25.22 | 1.38 | -8.32 | -11.37 | 64.76 | -70.29 |
PAT Growth(%) | -42.44 | 81.96 | 47.79 | -56.46 | 7.02 | 102.62 | 3.31 | 6.27 | -17.95 | 141.44 | -81.96 |
EPS Growth(%) | -42.44 | 81.96 | -26.11 | -14.21 | 7.02 | 102.61 | 3.31 | 6.27 | -17.95 | 141.44 | -81.96 |
Debt/Equity(x) | 1.36 | 1.54 | 1.74 | 1.68 | 0.22 | 0.14 | 0.12 | 0.09 | 0.33 | 0.14 | 0.08 |
Current Ratio(x) | 1.15 | 1.13 | 1.23 | 1.29 | 1.2 | 1.29 | 1.44 | 1.4 | 1.76 | 1.78 | 2.08 |
Quick Ratio(x) | 0.89 | 1 | 0.86 | 0.91 | 1.2 | 1.51 | 3.25 | 2.28 | 2.69 | 2.6 | 10.71 |
Interest Cover(x) | 1.54 | 1.92 | 1.68 | 1.39 | 1.46 | 1.91 | 1.92 | 2.13 | 1.97 | 3.84 | 1.85 |
Total Debt/Mcap(x) | 1.12 | 3.83 | 1.56 | 1.36 | 0.23 | 0.07 | 0.13 | 0.07 | 0.37 | 0.11 | 0.02 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 50.9 | 50.9 | 52.28 | 52.28 | 52.28 | 52.28 | 52.28 | 52.28 | 52.28 | 52.28 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 49.1 | 49.1 | 47.72 | 47.72 | 47.72 | 47.72 | 47.72 | 47.72 | 47.72 | 47.72 |
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 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
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.
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