Market Cap ₹7 Cr.
Stock P/E
P/B 0.4
Current Price ₹6.6
Book Value ₹ 16.1
Face Value 10
52W High ₹10.4
Dividend Yield 0%
52W Low ₹ 6.4
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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|
Net Sales | 6 | 6 | 10 | 8 | |
Other Income | 0 | 0 | 0 | 0 | |
Total Income | 6 | 6 | 10 | 8 | |
Total Expenditure | 5 | 6 | 8 | 7 | |
Operating Profit | 0 | 0 | 2 | 1 | |
Interest | 0 | 0 | 0 | 0 | |
Depreciation | 0 | 0 | 0 | 0 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | |
Profit Before Tax | -0 | 0 | 1 | 0 | |
Provision for Tax | 0 | 0 | 0 | 0 | |
Profit After Tax | -0 | 0 | 1 | 0 | |
Adjustments | 0 | 0 | 0 | 0 | |
Profit After Adjustments | -0 | 0 | 1 | 0 | |
Adjusted Earnings Per Share | -0.2 | 0.1 | 1 | 0.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -20% | 10% | 0% | 0% |
Operating Profit CAGR | -50% | 0% | 0% | 0% |
PAT CAGR | -100% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -20% | -7% | NA% | NA% |
ROE Average | 2% | 3% | 2% | 2% |
ROCE Average | 3% | 4% | 3% | 3% |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Shareholder's Funds | 16 | 16 | 17 | 17 |
Minority's Interest | 0 | 0 | 0 | 0 |
Borrowings | 6 | 5 | 4 | 4 |
Other Non-Current Liabilities | -0 | -0 | -0 | -0 |
Total Current Liabilities | 2 | 3 | 3 | 2 |
Total Liabilities | 24 | 23 | 24 | 23 |
Fixed Assets | 12 | 11 | 11 | 11 |
Other Non-Current Assets | 1 | 1 | 1 | 1 |
Total Current Assets | 12 | 11 | 12 | 11 |
Total Assets | 24 | 23 | 24 | 23 |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 1 | 1 |
Cash Flow from Operating Activities | -8 | 1 | 2 | 0 |
Cash Flow from Investing Activities | -1 | -0 | -0 | 0 |
Cash Flow from Financing Activities | 9 | -0 | -1 | -1 |
Net Cash Inflow / Outflow | 0 | 0 | 1 | -1 |
Closing Cash & Cash Equivalent | 0 | 1 | 1 | 0 |
# | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Earnings Per Share (Rs) | -0.2 | 0.09 | 0.96 | 0.32 |
CEPS(Rs) | -0.09 | 0.17 | 1.02 | 0.39 |
DPS(Rs) | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 14.76 | 14.86 | 15.82 | 16.14 |
Core EBITDA Margin(%) | 3.28 | 7.23 | 15.63 | 8.43 |
EBIT Margin(%) | 2.41 | 6.32 | 15.83 | 8.55 |
Pre Tax Margin(%) | -3.37 | 1.97 | 13.09 | 5.86 |
PAT Margin (%) | -3.92 | 1.59 | 10.25 | 4.2 |
Cash Profit Margin (%) | -1.66 | 2.94 | 10.92 | 5.05 |
ROA(%) | -0.91 | 0.43 | 4.31 | 1.45 |
ROE(%) | -1.39 | 0.64 | 6.27 | 2.01 |
ROCE(%) | 0.58 | 1.77 | 7.15 | 3.19 |
Receivable days | 33.62 | 33.82 | 18.95 | 16.66 |
Inventory Days | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 |
PER(x) | 0 | 112.39 | 11.71 | 31.11 |
Price/Book(x) | 0.69 | 0.71 | 0.71 | 0.62 |
Dividend Yield(%) | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 3.22 | 2.64 | 1.61 | 1.77 |
EV/Core EBITDA(x) | 68.95 | 34.41 | 9.74 | 18.84 |
Net Sales Growth(%) | 0 | 13.8 | 57.83 | -18.39 |
EBIT Growth(%) | 0 | 198.39 | 295.3 | -55.89 |
PAT Growth(%) | 0 | 146.09 | 918.5 | -66.56 |
EPS Growth(%) | 0 | 146.12 | 918.01 | -66.56 |
Debt/Equity(x) | 0.47 | 0.39 | 0.32 | 0.25 |
Current Ratio(x) | 5.35 | 4.13 | 3.76 | 5.12 |
Quick Ratio(x) | 5.35 | 4.13 | 3.76 | 5.12 |
Interest Cover(x) | 0.42 | 1.45 | 5.79 | 3.17 |
Total Debt/Mcap(x) | 0.68 | 0.54 | 0.45 | 0.4 |
# | Sep 2020 | Mar 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 59.99 | 59.99 | 59.99 | 59.99 | 59.99 | 59.99 | 59.99 | 59.99 | 59.99 | 59.99 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 40.01 | 40.01 | 40.01 | 40.01 | 40.01 | 40.01 | 40.01 | 40.01 | 40.01 | 40.01 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2020 | Mar 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 |
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