Market Cap ₹37 Cr.
Stock P/E -96.8
P/B 1.4
Current Price ₹14.7
Book Value ₹ 10.3
Face Value 10
52W High ₹24.3
Dividend Yield 0%
52W Low ₹ 10
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 | 5 | 2 | 1 | 6 | 1 | 1 | 0 | 0 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 5 | 2 | 1 | 6 | 1 | 1 | 0 | 0 | 1 | 1 |
Total Expenditure | 5 | 2 | 1 | 7 | 2 | 0 | 1 | 1 | 2 | 0 |
Operating Profit | 1 | 0 | -0 | -1 | -0 | 0 | -0 | -0 | -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 | -0 | -1 | -0 | 0 | -0 | -0 | -1 | 1 |
Provision for Tax | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 1 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -1 | 1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -1 | 1 |
Adjusted Earnings Per Share | 0.2 | 0.1 | -0.1 | -0.2 | -0.1 | 0.1 | -0 | -0.1 | -0.2 | 0.2 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 4 | 3 | 2 | 2 | 3 | 5 | 3 | 3 | 2 | 10 | 14 | 2 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 4 | 3 | 2 | 2 | 3 | 5 | 3 | 3 | 2 | 10 | 14 | 2 |
Total Expenditure | 4 | 3 | 2 | 2 | 3 | 5 | 3 | 2 | 2 | 9 | 14 | 4 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -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 | 0 | 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 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | -0 | 0 | 0 | 0.1 | 0 | -0.1 | 0.1 | 0 | -0.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 40% | 67% | 23% | 13% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 18% | 95% | 58% | NA% |
ROE Average | 0% | -0% | 0% | 0% |
ROCE Average | -0% | -0% | 0% | 0% |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 11 | 26 | 26 | 26 | 26 | 26 | 26 | 27 | 27 | 27 | 27 |
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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 |
Total Liabilities | 12 | 26 | 26 | 26 | 26 | 26 | 27 | 27 | 27 | 27 | 27 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 2 | 2 | 2 | 1 | 2 | 0 | 0 | 0 | 0 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 12 | 26 | 24 | 24 | 25 | 26 | 24 | 27 | 27 | 27 | 27 |
Total Assets | 12 | 26 | 26 | 26 | 26 | 26 | 27 | 27 | 27 | 27 | 27 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 1 | 2 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 0 |
Cash Flow from Operating Activities | -3 | -4 | -1 | -1 | -10 | 0 | 8 | -4 | -7 | -2 | 11 |
Cash Flow from Investing Activities | 4 | -12 | 0 | 1 | 10 | -1 | -7 | 3 | 8 | 1 | -11 |
Cash Flow from Financing Activities | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 1 | -1 | -0 | 0 | 0 | -1 | 1 | -1 | 1 | -1 | -0 |
Closing Cash & Cash Equivalent | 2 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 |
# | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 0 | -0.01 | 0.04 | 0.03 | 0.08 | 0.03 | -0.1 | 0.06 | 0.02 |
CEPS(Rs) | 0.02 | 0.02 | 0 | -0.01 | 0.04 | 0.03 | 0.08 | 0.03 | -0.1 | 0.06 | 0.02 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 10.23 | 10.28 | 10.31 | 10.39 | 10.56 | 10.46 | 10.52 | 10.55 |
Net Profit Margin | 0.42 | 2.12 | 1.36 | -0.8 | 3.57 | 1.45 | 7.22 | 3.08 | -14.5 | 1.68 | 0.4 |
Operating Margin | 0.68 | 2.63 | 1.76 | 0.74 | 4.48 | 4.26 | 9.68 | 3.23 | -10.62 | 2.07 | -0.43 |
PBT Margin | 0.68 | 2.63 | 1.76 | 0.74 | 4.48 | 4.26 | 9.68 | 3.23 | -10.62 | 2.07 | -0.43 |
ROA(%) | 0.14 | 0.32 | 0.12 | -0.06 | 0.43 | 0.28 | 0.79 | 0.29 | -0.96 | 0.6 | 0.21 |
ROE(%) | 0.15 | 0.33 | 0.12 | -0.06 | 0.43 | 0.28 | 0.8 | 0.29 | -0.96 | 0.6 | 0.21 |
ROCE(%) | 0.24 | 0.41 | 0.15 | 0.05 | 0.54 | 0.82 | 1.07 | 0.31 | -0.7 | 0.75 | -0.23 |
Price/Earnings(x) | 0 | 0 | 0 | 0 | 384.09 | 108.8 | 13.92 | 47.39 | 0 | 16.61 | 440 |
Price/Book(x) | 0 | 0 | 0 | 12.73 | 1.64 | 0.3 | 0.11 | 0.14 | 0.04 | 0.1 | 0.94 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 2.28 | 8.68 | 11.2 | 183.21 | 13.54 | 1.57 | 0.66 | 1.44 | -0.56 | 0.27 | 1.68 |
EV/Core EBITDA(x) | 333.31 | 330.15 | 634.97 | 3206.51 | 302.38 | 36.84 | 6.87 | 44.71 | 5.23 | 13.15 | -388.67 |
Interest Earned Growth(%) | 251.54 | -24.35 | -21.94 | -19.29 | 73.32 | 60 | -41.87 | -13.15 | -30.12 | 442.84 | 50.32 |
Net Profit Growth | 2085.48 | 280.75 | -50.15 | -147.42 | 877.81 | -35.19 | 189.87 | -62.95 | -429.11 | 162.78 | -64.36 |
EPS Growth(%) | 0 | 0 | 0 | -145.83 | 900 | -35.24 | 189.9 | -62.95 | -429.15 | 162.75 | -64.4 |
Interest Coverage(x) % | 0 | 0 | 1001.23 | 297.16 | 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 | 25 | 25 | 39.56 | 39.56 | 39.56 | 39.56 | 41.98 | 62.23 | 62.23 | 62.23 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 75 | 75 | 60.42 | 60.44 | 60.44 | 60.44 | 58.02 | 37.77 | 37.77 | 37.77 |
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 | 0.64 | 0.64 | 1.01 | 1.01 | 1.01 | 1.01 | 1.07 | 1.58 | 1.58 | 1.58 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 1.91 | 1.91 | 1.53 | 1.54 | 1.54 | 1.54 | 1.47 | 0.96 | 0.96 | 0.96 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 2.54 | 2.54 | 2.54 | 2.54 | 2.54 | 2.54 | 2.54 | 2.54 | 2.54 | 2.54 |
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