Market Cap ₹60 Cr.
Stock P/E 26.0
P/B 0.9
Current Price ₹29.4
Book Value ₹ 33.3
Face Value 10
52W High ₹46.9
Dividend Yield 0%
52W Low ₹ 24.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2022 | Jun 2023 |
---|---|---|
Net Sales | 44 | 46 |
Other Income | 0 | 0 |
Total Income | 44 | 46 |
Total Expenditure | 40 | 42 |
Operating Profit | 4 | 4 |
Interest | 2 | 1 |
Depreciation | 1 | 1 |
Exceptional Income / Expenses | 0 | 0 |
Profit Before Tax | 1 | 1 |
Provision for Tax | 0 | 0 |
Profit After Tax | 1 | 1 |
Adjustments | -0 | 0 |
Profit After Adjustments | 1 | 1 |
Adjusted Earnings Per Share | 0.6 | 0.5 |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|
Net Sales | 90 | 104 | 104 | 158 | 187 | 178 | 90 |
Other Income | 1 | 0 | 0 | 1 | 0 | 0 | 0 |
Total Income | 91 | 105 | 104 | 159 | 187 | 178 | 90 |
Total Expenditure | 81 | 93 | 93 | 144 | 169 | 164 | 82 |
Operating Profit | 10 | 11 | 11 | 15 | 18 | 14 | 8 |
Interest | 3 | 3 | 4 | 5 | 7 | 8 | 3 |
Depreciation | 2 | 2 | 3 | 5 | 5 | 5 | 2 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 5 | 6 | 4 | 6 | 7 | 0 | 2 |
Provision for Tax | 2 | 2 | 1 | 1 | 2 | -1 | 0 |
Profit After Tax | 4 | 4 | 3 | 4 | 5 | 1 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 4 | 4 | 3 | 4 | 5 | 1 | 2 |
Adjusted Earnings Per Share | 2.8 | 3.3 | 2.2 | 3 | 3.3 | 0.5 | 1.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -5% | 20% | 15% | 0% |
Operating Profit CAGR | -22% | 8% | 7% | 0% |
PAT CAGR | -80% | -31% | -24% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -16% | NA% | NA% | NA% |
ROE Average | 2% | 9% | 11% | 12% |
ROCE Average | 7% | 10% | 11% | 11% |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Shareholder's Funds | 25 | 30 | 38 | 43 | 48 | 68 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 10 | 7 | 29 | 35 | 36 | 35 |
Other Non-Current Liabilities | 2 | 3 | 5 | 3 | 4 | 3 |
Total Current Liabilities | 40 | 46 | 41 | 59 | 65 | 58 |
Total Liabilities | 76 | 86 | 113 | 140 | 152 | 164 |
Fixed Assets | 25 | 24 | 52 | 63 | 64 | 60 |
Other Non-Current Assets | 6 | 14 | 9 | 4 | 4 | 5 |
Total Current Assets | 46 | 48 | 52 | 73 | 84 | 96 |
Total Assets | 76 | 86 | 113 | 140 | 152 | 164 |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 2 | 2 | 2 | 0 | 1 | 0 |
Cash Flow from Operating Activities | 6 | 6 | -0 | -0 | 3 | -6 |
Cash Flow from Investing Activities | -8 | -8 | -26 | -7 | -8 | -5 |
Cash Flow from Financing Activities | 2 | 2 | 26 | 8 | 4 | 11 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | 0 | -1 | 0 |
Closing Cash & Cash Equivalent | 2 | 2 | 2 | 1 | 0 | 0 |
# | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 2.77 | 3.31 | 2.19 | 3.03 | 3.28 | 0.53 |
CEPS(Rs) | 4.6 | 5.12 | 4.27 | 6.28 | 6.51 | 3.16 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 15.71 | 19.45 | 22.35 | 25.93 | 28.69 | 29.67 |
Core EBITDA Margin(%) | 10.31 | 10.53 | 10.08 | 9.04 | 9.6 | 7.48 |
EBIT Margin(%) | 8.66 | 8.66 | 7.5 | 6.64 | 7.25 | 4.62 |
Pre Tax Margin(%) | 5.83 | 5.73 | 3.92 | 3.64 | 3.71 | 0.28 |
PAT Margin (%) | 3.86 | 4.11 | 3.11 | 2.81 | 2.58 | 0.6 |
Cash Profit Margin (%) | 6.43 | 6.35 | 6.07 | 5.83 | 5.12 | 3.61 |
ROA(%) | 4.69 | 5.28 | 3.24 | 3.52 | 3.29 | 0.68 |
ROE(%) | 17.6 | 18.84 | 11.11 | 12.55 | 12 | 2.1 |
ROCE(%) | 13.98 | 14.83 | 10.23 | 11 | 12.32 | 6.57 |
Receivable days | 73.52 | 63.11 | 56.32 | 41.26 | 35.25 | 39.27 |
Inventory Days | 92.2 | 87.14 | 102.01 | 90.17 | 106.2 | 130.94 |
Payable days | 56.9 | 51.18 | 62.53 | 64.33 | 67.93 | 57.61 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 56.97 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 1.02 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.44 | 0.42 | 0.65 | 0.5 | 0.47 | 0.75 |
EV/Core EBITDA(x) | 3.81 | 3.84 | 6.2 | 5.19 | 4.79 | 9.81 |
Net Sales Growth(%) | 0 | 15.81 | -0.81 | 52.72 | 18.25 | -4.96 |
EBIT Growth(%) | 0 | 12.57 | -14.13 | 35.26 | 29 | -39.36 |
PAT Growth(%) | 0 | 19.79 | -24.92 | 38.09 | 8.21 | -77.68 |
EPS Growth(%) | 0 | 19.79 | -33.78 | 38.09 | 8.21 | -83.83 |
Debt/Equity(x) | 1.82 | 1.56 | 1.66 | 1.72 | 1.76 | 1.22 |
Current Ratio(x) | 1.15 | 1.05 | 1.27 | 1.25 | 1.29 | 1.66 |
Quick Ratio(x) | 0.56 | 0.48 | 0.5 | 0.45 | 0.33 | 0.53 |
Interest Cover(x) | 3.06 | 2.95 | 2.09 | 2.21 | 2.05 | 1.06 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 1.2 |
# | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|
Promoter | 68.89 | 68.89 | 69.09 |
FII | 0 | 0 | 0 |
DII | 0 | 0 | 0 |
Public | 31.11 | 31.11 | 30.91 |
Others | 0 | 0 | 0 |
Total | 100 | 100 | 100 |
# | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|
Promoter | 1.4 | 1.4 | 1.4 |
FII | 0 | 0 | 0 |
DII | 0 | 0 | 0 |
Public | 0.63 | 0.63 | 0.63 |
Others | 0 | 0 | 0 |
Total | 2.03 | 2.03 | 2.03 |
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.
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