Market Cap ₹15 Cr.
Stock P/E -58.0
P/B 2.1
Current Price ₹18
Book Value ₹ 8.6
Face Value 10
52W High ₹18
Dividend Yield 0%
52W Low ₹ 8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2017 | Sep 2017 | Dec 2018 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 1 | 1 | 2 | 1 | 0 |
Other Income | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 0 | 1 | 1 | 2 | 1 | 1 |
Total Expenditure | 0 | 0 | 1 | 1 | 2 | 1 | 1 |
Operating Profit | 0 | 0 | 0 | 0 | -0 | -0 | -0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | -0 | -0 | -0 |
Provision for Tax | 0 | 0 | -0 | 0 | 0 | 0 | -0 |
Profit After Tax | 0 | 0 | 0 | 0 | -0 | -0 | -0 |
Adjustments | -0 | -0 | 0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | -0 |
Adjusted Earnings Per Share | 0.1 | 0.1 | 0.1 | 0 | -0.2 | -0.1 | -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 | 6 | 6 | 1 | 1 | 4 | 3 | 4 | 1 | 1 | 1 | 1 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Total Income | 6 | 6 | 1 | 1 | 4 | 3 | 4 | 2 | 1 | 1 | 2 | 5 |
Total Expenditure | 5 | 5 | 1 | 1 | 3 | 3 | 3 | 1 | 5 | 3 | 2 | 5 |
Operating Profit | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -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 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -2 | -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 | -3 | -2 | -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 | -3 | -2 | -0 | 0 |
Adjusted Earnings Per Share | 0.5 | 0.5 | 0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | -4 | -1.9 | -0.1 | -0.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | -20% | -16% |
Operating Profit CAGR | 0% | 0% | 0% | -100% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 69% | 22% | 21% | 10% |
ROE Average | -1% | -17% | -10% | -3% |
ROCE Average | -1% | -17% | -10% | -3% |
#(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 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 9 | 7 | 7 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 9 | 7 | 7 |
Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 2 | 3 |
Total Current Assets | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 8 | 5 | 5 | 4 |
Total Assets | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 9 | 7 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 |
Cash Flow from Operating Activities | -3 | 0 | -0 | 2 | -1 | 1 | -0 | 1 | 1 | 1 | 0 |
Cash Flow from Investing Activities | 1 | 0 | -0 | -2 | 1 | -1 | 0 | -0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 2 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | 1 | -1 | 0 | -0 | -0 | 0 | 1 | 1 | 1 | 0 |
Closing Cash & Cash Equivalent | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 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) | 0.47 | 0.51 | 0.02 | 0.12 | 0.19 | 0.22 | 0.31 | 0.12 | -4.04 | -1.93 | -0.07 |
CEPS(Rs) | 0.79 | 0.87 | 0.51 | 0.54 | 0.34 | 0.41 | 0.46 | 0.21 | -3.93 | -1.84 | -0 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 13.62 | 14.13 | 14 | 14.12 | 14.31 | 14.6 | 14.83 | 14.9 | 10.87 | 8.94 | 8.88 |
Core EBITDA Margin(%) | 13.71 | 15.43 | 33.36 | 42.55 | 5.21 | 13.95 | 5.02 | -27.86 | -348.58 | -242.62 | -36.86 |
EBIT Margin(%) | 9.33 | 10.75 | 6.36 | 14.68 | 5.83 | 9.42 | 5.32 | 10.39 | -324.81 | -185.69 | -4.14 |
Pre Tax Margin(%) | 9.19 | 10.61 | 6.03 | 14.58 | 5.82 | 9.42 | 5.31 | 10.32 | -324.88 | -185.7 | -4.16 |
PAT Margin (%) | 6.34 | 7.24 | 1.28 | 10.56 | 4.3 | 5.82 | 6.96 | 9.19 | -324.66 | -185.05 | -4.27 |
Cash Profit Margin (%) | 10.81 | 12.21 | 28.45 | 46.69 | 7.8 | 10.76 | 10.34 | 16.77 | -316.25 | -176.55 | -0.26 |
ROA(%) | 3.04 | 3.54 | 0.16 | 0.85 | 1.29 | 1.5 | 2.04 | 0.78 | -31.42 | -19.56 | -0.83 |
ROE(%) | 3.95 | 3.7 | 0.16 | 0.86 | 1.31 | 1.55 | 2.1 | 0.79 | -31.32 | -19.45 | -0.83 |
ROCE(%) | 5.77 | 5.46 | 0.81 | 1.2 | 1.78 | 2.5 | 1.6 | 0.89 | -31.33 | -19.51 | -0.81 |
Receivable days | 188.33 | 52.87 | 121 | 24.66 | 21.03 | 88.47 | 165.19 | 392.33 | 29.83 | 40 | 37.71 |
Inventory Days | 28.73 | 20.81 | 0 | 0 | 22.8 | 19.38 | 10.87 | 31.99 | 59.18 | 168.85 | 175.73 |
Payable days | 66.55 | 2.89 | 0 | 0 | 0 | 26.91 | 27.31 | 26.64 | 3.78 | 0 | 14.52 |
PER(x) | 36.49 | 12.91 | 371.74 | 71.48 | 41.98 | 33.78 | 0 | 16.57 | 0 | 0 | 0 |
Price/Book(x) | 1.25 | 0.47 | 0.61 | 0.61 | 0.55 | 0.52 | 0 | 0.13 | 0.62 | 0.99 | 1.01 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.31 | 0.79 | 4.64 | 7.07 | 1.71 | 1.92 | 2.21 | 0.6 | 3.71 | 5.45 | 3.21 |
EV/Core EBITDA(x) | 9.49 | 5.04 | 13.83 | 13.92 | 18.3 | 13.34 | 25.39 | 3.34 | -1.17 | -3.08 | -2271.26 |
Net Sales Growth(%) | -49.07 | -3.59 | -74.64 | -36.14 | 277.33 | -11.33 | 15.44 | -71.26 | -2.47 | -16.25 | 66.58 |
EBIT Growth(%) | -9.8 | 11 | -85 | 47.42 | 49.77 | 43.39 | -34.75 | -43.93 | -3149.46 | 52.12 | 96.28 |
PAT Growth(%) | -18.68 | 10.19 | -95.52 | 427.69 | 53.57 | 19.98 | 38.11 | -62.06 | -3546.25 | 52.27 | 96.16 |
EPS Growth(%) | -32.23 | 10.2 | -95.52 | 427.33 | 53.57 | 19.99 | 38.12 | -62.07 | -3546.11 | 52.26 | 96.16 |
Debt/Equity(x) | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 30.33 | 27.95 | 52.16 | 54.64 | 72.28 | 18.32 | 47.85 | 293.41 | 194.19 | 568.35 | 68.83 |
Quick Ratio(x) | 29.31 | 27.08 | 52.16 | 54.64 | 70.54 | 18.08 | 47.29 | 290.54 | 183.93 | 503.09 | 55.52 |
Interest Cover(x) | 63.75 | 80.05 | 19.28 | 144.76 | 886.11 | 1987.25 | 470.83 | 152.63 | -4671.71 | 0 | -215.58 |
Total Debt/Mcap(x) | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 66.92 | 66.92 | 66.92 | 66.92 | 66.92 | 66.92 | 66.92 | 66.92 | 66.92 | 66.92 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 33.08 | 33.08 | 33.08 | 33.08 | 33.08 | 33.08 | 33.08 | 33.08 | 33.08 | 33.08 |
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 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 |
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