Market Cap ₹44 Cr.
Stock P/E 10.1
P/B 1.2
Current Price ₹48.9
Book Value ₹ 41
Face Value 10
52W High ₹59.5
Dividend Yield 0%
52W Low ₹ 25
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 | 0 | 1 | 0 | -0 | 0 | 1 | 1 | 1 | 1 | 2 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 1 | 0 | -0 | 0 | 1 | 1 | 1 | 1 | 2 |
Total Expenditure | 0 | 0 | 0 | 1 | 0 | -0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | -1 | 0 | 1 | 1 | 1 | 1 | 2 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | -1 | 0 | 1 | 1 | 1 | 0 | 2 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | -1 | 0 | 1 | 1 | 1 | 0 | 1 |
Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | -1 | 0 | 1 | 1 | 1 | 0 | 1 |
Adjusted Earnings Per Share | 0.5 | 0.7 | 0.2 | -1.6 | 0.6 | 1.2 | 1.8 | 1.2 | 0.4 | 1.5 |
#(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 | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 5 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 5 |
Total Expenditure | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 |
Operating Profit | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 3 | 5 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 2 | 4 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 1 | 2 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 3 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 2 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 3 |
Adjusted Earnings Per Share | 1.6 | 3.7 | 1.8 | 1.1 | 1.4 | 0.7 | 1 | 0.1 | 1.1 | 0.3 | 3.4 | 4.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 200% | 44% | 25% | 12% |
Operating Profit CAGR | 0% | 0% | 0% | 12% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 61% | 51% | 1% | 20% |
ROE Average | 10% | 5% | 4% | 5% |
ROCE Average | 8% | 5% | 4% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 9 | 11 | 12 | 12 | 13 | 13 | 13 | 13 | 14 | 14 | 24 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 37 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 9 | 11 | 12 | 12 | 13 | 13 | 14 | 14 | 14 | 15 | 61 |
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 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 9 | 11 | 12 | 12 | 12 | 13 | 14 | 14 | 14 | 15 | 61 |
Total Assets | 9 | 11 | 12 | 12 | 13 | 13 | 14 | 14 | 14 | 15 | 61 |
#(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 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 1 | 1 | 1 | 0 | -11 | 1 | -3 | 0 | 0 | -26 |
Cash Flow from Investing Activities | 1 | -1 | -1 | -1 | -0 | 9 | -0 | 0 | -0 | -0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 43 |
Net Cash Inflow / Outflow | 1 | 1 | 0 | -0 | 0 | -1 | 1 | -3 | 0 | -0 | 17 |
Closing Cash & Cash Equivalent | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 0 | 0 | 0 | 17 |
# | 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) | 1.62 | 3.72 | 1.85 | 1.06 | 1.38 | 0.66 | 1.02 | 0.07 | 1.12 | 0.28 | 3.39 |
CEPS(Rs) | 1.62 | 3.72 | 1.85 | 1.06 | 1.38 | 0.66 | 1.02 | 0.07 | 1.13 | 0.3 | 3.43 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 21.8 | 25.52 | 27.36 | 28.42 | 29.8 | 30.46 | 31.48 | 31.55 | 32.67 | 32.94 | 36.36 |
Net Profit Margin | 50.25 | 60.27 | 45.24 | 35.56 | 44.01 | 26.16 | 41.33 | 2.25 | 78.3 | 9.52 | 43.28 |
Operating Margin | 60.62 | 78.85 | 59.51 | 41.42 | 49.46 | 35.96 | 60.09 | 8.84 | 87.75 | 20.63 | 92.24 |
PBT Margin | 60.62 | 78.84 | 58.61 | 41.38 | 49.43 | 35.24 | 60.07 | 8.7 | 87.73 | 19.84 | 57.01 |
ROA(%) | 7.6 | 15.49 | 6.88 | 3.73 | 4.58 | 2.14 | 3.26 | 0.21 | 3.39 | 0.83 | 3.85 |
ROE(%) | 7.72 | 15.72 | 6.99 | 3.8 | 4.72 | 2.2 | 3.3 | 0.21 | 3.5 | 0.85 | 9.78 |
ROCE(%) | 9.31 | 20.56 | 9.19 | 4.42 | 5.31 | 3.02 | 4.79 | 0.84 | 3.92 | 1.85 | 8.37 |
Price/Earnings(x) | 11.27 | 2.27 | 5.29 | 22.94 | 19.3 | 61.9 | 58.59 | 294.38 | 10.99 | 48.64 | 8.75 |
Price/Book(x) | 0.84 | 0.33 | 0.36 | 0.85 | 0.89 | 1.35 | 1.9 | 0.63 | 0.38 | 0.41 | 0.82 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 3.84 | 0.2 | 0.53 | 5.92 | 8.48 | 14.75 | 21.54 | 6.57 | 8.38 | 4.58 | 9.48 |
EV/Core EBITDA(x) | 6.34 | 0.26 | 0.89 | 14.28 | 17.14 | 41.01 | 35.76 | 72.97 | 9.51 | 21.36 | 10.21 |
Interest Earned Growth(%) | -63.38 | 91.4 | -33.82 | -27.02 | 4.88 | -18.99 | -2.38 | 21.62 | -52.26 | 105.25 | 165.87 |
Net Profit Growth | -70.6 | 129.58 | -50.33 | -42.64 | 29.82 | -51.84 | 54.21 | -93.38 | 1561.69 | -75.04 | 1108.33 |
EPS Growth(%) | -70.6 | 129.59 | -50.33 | -42.64 | 29.82 | -51.84 | 54.21 | -93.38 | 1562.28 | -75.05 | 1108.24 |
Interest Coverage(x) % | 7490.78 | 0 | 66.27 | 1015.91 | 1508.16 | 49.87 | 4067.31 | 63.32 | 5387 | 26 | 2.62 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 47.19 | 47.19 | 47.19 | 47.19 | 47.19 | 47.19 | 35.24 | 35.24 | 35.24 | 27.6 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 52.81 | 52.81 | 52.81 | 52.81 | 52.81 | 52.81 | 64.76 | 64.76 | 64.76 | 72.4 |
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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.23 | 0.23 | 0.23 | 0.25 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.42 | 0.42 | 0.42 | 0.65 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.64 | 0.64 | 0.64 | 0.89 |
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