Market Cap ₹20 Cr.
Stock P/E
P/B 1.3
Current Price ₹29.9
Book Value ₹ 23.8
Face Value 10
52W High ₹52
Dividend Yield 0%
52W Low ₹ 27.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) |
---|
Net Sales |
Other Income |
Total Income |
Total Expenditure |
Operating Profit |
Interest |
Depreciation |
Exceptional Income / Expenses |
Profit Before Tax |
Provision for Tax |
Profit After Tax |
Adjustments |
Profit After Adjustments |
Adjusted Earnings Per Share |
#(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 | 96 | 104 | 105 | 86 | 117 | 100 | 194 | 174 | 156 | 252 | 232 | |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Total Income | 96 | 105 | 105 | 87 | 118 | 100 | 195 | 174 | 156 | 253 | 233 | |
Total Expenditure | 93 | 101 | 102 | 83 | 114 | 96 | 189 | 169 | 150 | 247 | 226 | |
Operating Profit | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 7 | |
Interest | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 4 | |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Exceptional Income / Expenses | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | |
Profit Before Tax | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | |
Adjusted Earnings Per Share | 0 | 0 | 1 | 0 | 0.6 | 0.7 | 1.1 | 1.1 | 1.2 | 2.1 | 2.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -8% | 10% | 18% | 9% |
Operating Profit CAGR | 17% | 12% | 12% | 9% |
PAT CAGR | 100% | 26% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 12% | 102% | 30% | NA% |
ROE Average | 11% | 9% | 8% | 8% |
ROCE Average | 10% | 9% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 3 | 4 | 4 | 5 | 10 | 11 | 11 | 14 | 13 | 14 | 16 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 5 | 4 | 4 | 6 | 5 | 7 | 9 | 6 | 9 | 9 | 7 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 30 | 26 | 43 | 31 | 31 | 30 | 42 | 35 | 44 | 34 | 41 |
Total Liabilities | 38 | 34 | 51 | 42 | 47 | 48 | 62 | 56 | 65 | 57 | 65 |
Fixed Assets | 4 | 4 | 4 | 7 | 7 | 6 | 6 | 6 | 5 | 7 | 6 |
Other Non-Current Assets | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 2 |
Total Current Assets | 33 | 29 | 46 | 34 | 39 | 41 | 56 | 49 | 60 | 50 | 57 |
Total Assets | 38 | 34 | 51 | 42 | 47 | 48 | 62 | 56 | 65 | 57 | 65 |
#(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 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 3 | 3 | 7 | 2 |
Cash Flow from Operating Activities | 2 | 3 | 2 | 3 | -0 | -0 | -0 | 5 | 6 | -1 | 8 |
Cash Flow from Investing Activities | -1 | -0 | -0 | -4 | -0 | 1 | -1 | -1 | 0 | -2 | -2 |
Cash Flow from Financing Activities | -1 | -3 | -2 | 1 | 1 | -0 | -1 | -3 | -3 | -3 | -5 |
Net Cash Inflow / Outflow | 1 | -0 | 0 | 0 | 1 | 0 | -2 | 1 | 4 | -5 | 1 |
Closing Cash & Cash Equivalent | 4 | 4 | 4 | 4 | 5 | 5 | 3 | 3 | 7 | 2 | 3 |
# | 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 | 0.99 | 0 | 0.63 | 0.7 | 1.09 | 1.11 | 1.22 | 2.14 | 2.38 |
CEPS(Rs) | 3.07 | 3.16 | 2.97 | 3.25 | 1.91 | 1.87 | 2.4 | 2.52 | 2.55 | 3.92 | 4.17 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 13.41 | 0 | 14.44 | 15.32 | 16.63 | 17.87 | 19.24 | 21.38 | 23.77 |
Core EBITDA Margin(%) | 3.18 | 2.86 | 2.9 | 4.08 | 3.28 | 3.77 | 2.68 | 2.97 | 3.44 | 2.04 | 2.96 |
EBIT Margin(%) | 2.81 | 2.58 | 2.63 | 3.34 | 2.81 | 3.3 | 2.3 | 2.53 | 3.01 | 1.98 | 2.62 |
Pre Tax Margin(%) | 0.5 | 0.5 | 0.45 | 0.38 | 0.53 | 0.69 | 0.51 | 0.58 | 0.71 | 0.78 | 0.89 |
PAT Margin (%) | 0.35 | 0.34 | 0.31 | 0.23 | 0.36 | 0.48 | 0.38 | 0.43 | 0.53 | 0.57 | 0.69 |
Cash Profit Margin (%) | 1 | 0.94 | 0.93 | 1.29 | 1.09 | 1.26 | 0.83 | 0.97 | 1.1 | 1.05 | 1.21 |
ROA(%) | 0.98 | 0.99 | 0.76 | 0.43 | 0.95 | 1 | 1.33 | 1.26 | 1.35 | 2.35 | 2.63 |
ROE(%) | 10.02 | 9.75 | 7.84 | 4.38 | 5.81 | 4.73 | 6.84 | 6.42 | 6.55 | 10.54 | 10.55 |
ROCE(%) | 10.55 | 9.36 | 9.18 | 8.78 | 8.69 | 7.67 | 9.57 | 8.6 | 8.59 | 9.06 | 10.32 |
Receivable days | 82.11 | 83.86 | 105.03 | 138.93 | 86.43 | 107.47 | 68.91 | 88.59 | 100.06 | 58.74 | 50.52 |
Inventory Days | 16.93 | 12.07 | 12.41 | 13.4 | 13.02 | 18.75 | 11.89 | 11.15 | 11.02 | 9.35 | 22.07 |
Payable days | 32.31 | 25.44 | 44.34 | 60.06 | 19.28 | 14.26 | 14.83 | 15.61 | 13.71 | 8.09 | 1.43 |
PER(x) | 0 | 0 | 0 | 0 | 26.55 | 13.66 | 11.9 | 0 | 3.67 | 5.37 | 8.16 |
Price/Book(x) | 0 | 0 | 0 | 0 | 1.15 | 0.63 | 0.78 | 0 | 0.23 | 0.54 | 0.82 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.21 | 0.22 | 0.21 | 0.32 | 0.32 | 0.37 | 0.22 | 0.25 | 0.24 | 0.19 | 0.24 |
EV/Core EBITDA(x) | 6.2 | 6.86 | 6.54 | 7.09 | 8.93 | 9.03 | 8.03 | 8.15 | 6.73 | 7.48 | 8.03 |
Net Sales Growth(%) | -7.75 | 8.77 | 0.43 | -17.6 | 36.12 | -15.28 | 95.4 | -10.37 | -10.73 | 62.15 | -7.85 |
EBIT Growth(%) | -5.51 | -0.15 | 2.25 | 4.7 | 14.28 | -0.38 | 36.43 | -1.42 | 6.19 | 6.43 | 22.2 |
PAT Growth(%) | -30.13 | 7.51 | -9.68 | -37.63 | 109.51 | 12.22 | 55.16 | 1.28 | 9.87 | 76.13 | 11.21 |
EPS Growth(%) | 0 | 0 | -14.07 | 0 | 6.88 | 12.22 | 55.15 | 1.28 | 9.88 | 76.12 | 11.21 |
Debt/Equity(x) | 6.89 | 6.81 | 5.83 | 6.42 | 3.13 | 3.41 | 3.3 | 3.37 | 3.22 | 2.86 | 2.91 |
Current Ratio(x) | 1.11 | 1.11 | 1.07 | 1.1 | 1.23 | 1.36 | 1.33 | 1.41 | 1.38 | 1.48 | 1.38 |
Quick Ratio(x) | 1.03 | 0.94 | 1.01 | 0.99 | 1.08 | 1.18 | 1.16 | 1.32 | 1.24 | 1.27 | 0.86 |
Interest Cover(x) | 1.22 | 1.24 | 1.21 | 1.13 | 1.23 | 1.26 | 1.29 | 1.29 | 1.31 | 1.66 | 1.51 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 2.71 | 5.43 | 4.23 | 0 | 13.88 | 5.33 | 3.56 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 73.01 | 73.01 | 67.06 | 67.06 | 67.06 | 67.06 | 67.06 | 67.06 | 67.06 | 67.06 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 26.99 | 26.99 | 32.94 | 32.94 | 32.94 | 32.94 | 32.94 | 32.94 | 32.94 | 32.94 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.49 | 0.49 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.18 | 0.18 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 |
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