Market Cap ₹94 Cr.
Stock P/E 49.9
P/B 2.1
Current Price ₹104.2
Book Value ₹ 50.1
Face Value 10
52W High ₹166.4
Dividend Yield 0%
52W Low ₹ 51.5
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Total Expenditure | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Operating Profit | 1 | -0 | 1 | 1 | 0 | -0 | 1 | 1 | 1 | 1 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | -0 | 1 | 1 | 0 | -0 | 1 | 1 | 1 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Tax | 1 | -0 | 1 | 1 | 0 | -0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | -0 | 1 | 1 | 0 | -0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.7 | -0.2 | 0.6 | 0.6 | 0.3 | -0.2 | 0.5 | 0.6 | 0.5 | 0.5 |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 2 | 2 | 1 | 0 | 6 | 1 | 3 | 2 | 9 | 3 | 2 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 2 | 2 | 1 | 0 | 6 | 1 | 3 | 2 | 9 | 3 | 2 | 4 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Operating Profit | 2 | 1 | 0 | -0 | 5 | 1 | 2 | 2 | 8 | 2 | 1 | 4 |
Interest Expense | 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 |
Profit Before Tax | 2 | 1 | 0 | -0 | 5 | 1 | 2 | 2 | 8 | 2 | 1 | 4 |
Provision for Tax | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 |
Profit After Tax | 2 | 1 | 0 | -0 | 4 | 0 | 2 | 1 | 7 | 2 | 1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 2 | 1 | 0 | -0 | 4 | 0 | 2 | 1 | 7 | 2 | 1 | 0 |
Adjusted Earnings Per Share | 2.2 | 1.3 | 0.2 | -0.3 | 4.5 | 0.5 | 1.8 | 1.5 | 7.3 | 1.7 | 1 | 2.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -33% | 0% | 15% | 0% |
Operating Profit CAGR | -50% | -21% | 0% | -7% |
PAT CAGR | -50% | 0% | 0% | -7% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 87% | 32% | 24% | 18% |
ROE Average | 2% | 8% | 6% | 6% |
ROCE Average | 3% | 10% | 8% | 7% |
#(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 | 23 | 24 | 24 | 24 | 28 | 29 | 33 | 35 | 41 | 43 | 44 |
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 |
Current Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Liabilities & Provisions | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 24 | 25 | 25 | 25 | 29 | 30 | 33 | 35 | 41 | 43 | 44 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 18 | 3 | 9 | 23 | 27 | 0 | 13 | 14 | 29 | 21 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Loans | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 22 | 5 | 21 | 15 | 5 | 2 | 32 | 20 | 27 | 13 | 22 |
Total Assets | 24 | 25 | 25 | 25 | 29 | 30 | 33 | 35 | 41 | 43 | 44 |
#(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 | 1 | 0 |
Cash Flow from Operating Activities | -0 | 0 | -0 | -0 | 4 | -1 | -1 | -11 | -6 | 3 | 8 |
Cash Flow from Investing Activities | 0 | 0 | 0 | 0 | -4 | 1 | 1 | 11 | 6 | -3 | -9 |
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 | 1 | 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) | 2.15 | 1.32 | 0.21 | -0.28 | 4.51 | 0.53 | 1.83 | 1.48 | 7.29 | 1.74 | 1.04 |
CEPS(Rs) | 2.15 | 1.36 | 0.21 | -0.28 | 4.51 | 0.53 | 1.83 | 1.48 | 7.29 | 1.74 | 1.04 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 25.45 | 26.77 | 26.97 | 26.69 | 31.21 | 31.74 | 36.96 | 38.43 | 45.7 | 47.48 | 48.53 |
Net Profit Margin | 81.33 | 72.23 | 32.4 | -202.03 | 72.8 | 43.37 | 56.34 | 56.31 | 75 | 57.56 | 47.77 |
Operating Margin | 89.25 | 80.45 | 33.89 | -199.76 | 92.01 | 57.89 | 81.76 | 72.41 | 92.91 | 74.35 | 55.04 |
PBT Margin | 89.25 | 80.44 | 33.83 | -200.08 | 92 | 57.85 | 81.74 | 72.39 | 92.09 | 73.77 | 54.76 |
ROA(%) | 8.55 | 4.91 | 0.74 | -0.99 | 15.05 | 1.64 | 5.23 | 3.91 | 17.22 | 3.72 | 2.17 |
ROE(%) | 8.84 | 5.07 | 0.77 | -1.03 | 15.58 | 1.7 | 5.32 | 3.93 | 17.32 | 3.74 | 2.17 |
ROCE(%) | 9.69 | 5.64 | 0.8 | -1.02 | 19.69 | 2.27 | 7.72 | 5.05 | 21.46 | 4.82 | 2.5 |
Price/Earnings(x) | 8.41 | 14.37 | 116.08 | 0 | 7.5 | 74.86 | 20.03 | 10.14 | 3.52 | 31.74 | 47.24 |
Price/Book(x) | 0.71 | 0.71 | 0.89 | 0.65 | 1.08 | 1.26 | 0.99 | 0.39 | 0.56 | 1.16 | 1.01 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 6.83 | 10.34 | 37.53 | 126.09 | 5.46 | 32.46 | 11.28 | 5.57 | 2.56 | 18.15 | 12.31 |
EV/Core EBITDA(x) | 7.65 | 12.55 | 109.5 | -63.12 | 5.93 | 56.08 | 13.8 | 7.69 | 2.75 | 24.41 | 22.36 |
Interest Earned Growth(%) | 106.26 | -30.85 | -65.29 | -78.48 | 4431.22 | -80.1 | 162.96 | -18.98 | 269.73 | -68.88 | -27.91 |
Net Profit Growth | 108.63 | -38.58 | -84.43 | -234.18 | 1732.8 | -88.14 | 241.59 | -19.02 | 392.43 | -76.11 | -40.17 |
EPS Growth(%) | 108.63 | -38.58 | -84.43 | -234.2 | 1732.8 | -88.14 | 241.59 | -19.02 | 392.43 | -76.11 | -40.17 |
Interest Coverage(x) % | 0 | 6623.5 | 645.67 | -614.25 | 0 | 1284.4 | 4770 | 4278.25 | 112.76 | 127.97 | 196.18 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 74.92 | 74.92 | 74.92 | 74.92 | 74.92 | 74.92 | 74.92 | 74.92 | 74.92 | 74.92 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
Public | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 |
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 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
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