Market Cap ₹11 Cr.
Stock P/E 7.9
P/B 0.4
Current Price ₹20
Book Value ₹ 53.3
Face Value 10
52W High ₹30.1
Dividend Yield 0%
52W Low ₹ 11.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 1 |
Total Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Expenditure | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 |
Operating Profit | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Provision for Tax | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Adjustments | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Adjusted Earnings Per Share | 0.1 | 0.4 | 0.5 | 0.2 | 0.4 | 0.4 | 0.3 | 0.4 | 0.5 | 1.3 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 |
Other Income | 0 | 0 | 0 | 1 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 1 |
Total Income | 2 | 2 | 2 | 3 | 2 | 3 | 8 | 3 | 3 | 3 | 3 | 4 |
Total Expenditure | 7 | 1 | 1 | 2 | 1 | 1 | 4 | 2 | 2 | 2 | 2 | 1 |
Operating Profit | -5 | 1 | 1 | 0 | 1 | 1 | 4 | 1 | 1 | 1 | 1 | 1 |
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 | -5 | 1 | 1 | 0 | 1 | 1 | 4 | 1 | 1 | 1 | 1 | 1 |
Provision for Tax | -2 | 0 | 0 | 0 | -0 | 0 | 2 | 0 | 0 | 1 | 0 | 0 |
Profit After Tax | -3 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -3 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
Adjusted Earnings Per Share | -5.9 | 0.7 | 1 | 0.1 | 1.5 | 1.2 | 3.9 | 1.7 | 1.6 | 1.4 | 1.4 | 2.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 8% | 4% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 23% | 21% | -1% | 6% |
ROE Average | 3% | 3% | 4% | 2% |
ROCE Average | 3% | 4% | 7% | 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 | 22 | 20 | 21 | 21 | 22 | 22 | 25 | 25 | 26 | 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 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 1 |
Other Liabilities & Provisions | -1 | -1 | -0 | -0 | -1 | -0 | 1 | 1 | 1 | 1 | 0 |
Total Liabilities | 21 | 21 | 22 | 22 | 23 | 23 | 27 | 27 | 27 | 28 | 28 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Loans | 12 | 12 | 12 | 12 | 11 | 11 | 2 | 2 | 2 | 2 | 2 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 9 | 9 | 8 |
Current Assets | 9 | 9 | 10 | 10 | 11 | 12 | 15 | 16 | 16 | 17 | 18 |
Total Assets | 21 | 21 | 22 | 22 | 23 | 23 | 27 | 27 | 27 | 28 | 28 |
#(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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 1 | 0 | 0 | 0 | -0 | -2 | 0 | 1 | 0 | 0 |
Cash Flow from Investing Activities | -0 | -0 | -0 | -0 | -0 | 0 | 3 | -0 | -0 | -0 | -0 |
Cash Flow from Financing Activities | -0 | -1 | 0 | 0 | -0 | -0 | -0 | -0 | -1 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | 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) | -5.94 | 0.73 | 0.98 | 0.11 | 1.46 | 1.24 | 3.93 | 1.68 | 1.64 | 1.42 | 1.36 |
CEPS(Rs) | -5.86 | 1.15 | 1.09 | 0.28 | 1.6 | 1.35 | 4.01 | 1.74 | 1.69 | 1.45 | 1.46 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 38.38 | 38.06 | 39.02 | 39.14 | 40.59 | 41.84 | 45.74 | 46.59 | 48.24 | 49.68 | 51.01 |
Net Profit Margin | -141.5 | 30.39 | 26.81 | 3.39 | 37.22 | 27.47 | 79.66 | 30.94 | 32.22 | 27.97 | 25.02 |
Operating Margin | -215.07 | 45.43 | 42.16 | 16.54 | 32.54 | 45.31 | 136.86 | 40.95 | 44.16 | 47.45 | 30.18 |
PBT Margin | -215.35 | 44.43 | 42.06 | 15.62 | 31.55 | 44.65 | 136.79 | 40.92 | 44.15 | 47.45 | 29.94 |
ROA(%) | -13.27 | 2.71 | 2.41 | 0.27 | 3.48 | 2.89 | 8.4 | 3.34 | 3.22 | 2.74 | 2.57 |
ROE(%) | -14.37 | 2.83 | 2.54 | 0.29 | 3.66 | 3.01 | 8.97 | 3.64 | 3.46 | 2.89 | 2.7 |
ROCE(%) | -20.67 | 4.08 | 3.95 | 1.38 | 3.15 | 4.92 | 15.3 | 4.79 | 4.71 | 4.87 | 3.23 |
Price/Earnings(x) | 0 | 22.01 | 18.39 | 97.43 | 9.12 | 13.24 | 4.58 | 9.58 | 6.69 | 9.43 | 9.62 |
Price/Book(x) | 0.22 | 0.42 | 0.46 | 0.28 | 0.33 | 0.39 | 0.39 | 0.35 | 0.23 | 0.27 | 0.26 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 3.89 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 2.24 | 4.21 | 4.74 | 3.11 | 3.09 | 3.48 | 3.49 | 2.9 | 2.1 | 2.59 | 2.3 |
EV/Core EBITDA(x) | -1.05 | 8.89 | 10.46 | 14.47 | 8.53 | 7.3 | 2.52 | 6.88 | 4.65 | 5.39 | 7.18 |
Interest Earned Growth(%) | 6.92 | -15.36 | 2.71 | -9.18 | 18.15 | 15.41 | 9.06 | 10.11 | -6.24 | -0.62 | 7.39 |
Net Profit Growth | -542.99 | 118.18 | -9.37 | -88.52 | 1197.27 | -14.81 | 216.28 | -57.24 | -2.37 | -13.7 | -3.96 |
EPS Growth(%) | -643.21 | 112.23 | 34.69 | -88.52 | 1197.27 | -14.81 | 216.28 | -57.23 | -2.37 | -13.7 | -3.96 |
Interest Coverage(x) % | -756.8 | 45.52 | 447.21 | 18.05 | 33.03 | 69.17 | 1884.99 | 1075.59 | 2761.87 | 0 | 126.64 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 57.85 | 57.85 | 57.85 | 57.85 | 57.85 | 57.85 | 57.85 | 57.85 | 57.31 | 57.31 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 |
Public | 41.62 | 41.62 | 41.62 | 41.62 | 41.62 | 41.62 | 41.62 | 41.62 | 42.16 | 42.16 |
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 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.22 | 0.22 | 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 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 |
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