Market Cap ₹54 Cr.
Stock P/E 46.5
P/B 0.8
Current Price ₹9.7
Book Value ₹ 12.6
Face Value 10
52W High ₹11.9
Dividend Yield 0%
52W Low ₹ 4.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2017 | Dec 2017 | Mar 2018 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 20 | 17 | 13 | 9 | 32 | 17 | 18 |
Other Income | 1 | 0 | 0 | 13 | 1 | 1 | 1 | 0 | 0 | 1 |
Total Income | 1 | 0 | 0 | 33 | 18 | 14 | 10 | 33 | 18 | 20 |
Total Expenditure | 0 | 0 | 0 | 24 | 16 | 15 | 10 | 32 | 17 | 19 |
Operating Profit | 0 | 0 | 0 | 9 | 2 | -1 | 0 | 0 | 1 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | -0 | 0 | 9 | 2 | -1 | 0 | 0 | 1 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 2 | -0 | -1 | 0 | 0 | 1 |
Profit After Tax | 0 | -0 | 0 | 9 | 0 | -1 | 1 | 0 | 1 | -0 |
Adjustments | -0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 9 | 0 | -1 | 1 | 0 | 1 | -0 |
Adjusted Earnings Per Share | 0 | -0 | 0 | 1.6 | 0.1 | -0.2 | 0.2 | 0 | 0.1 | -0.1 |
#(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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 2 | 21 | 61 | 76 |
Other Income | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 5 | 4 | 5 | 3 | 2 |
Total Income | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 9 | 6 | 25 | 63 | 81 |
Total Expenditure | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 6 | 4 | 26 | 62 | 78 |
Operating Profit | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 3 | 3 | -1 | 1 | 1 |
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 | -0 | 0 | 0 | 1 | 0 | 0 | 0 | 3 | 2 | -1 | 1 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | 0 | 0 | 1 | 0 | 0 | 0 | 3 | 2 | -1 | 1 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 0 | 0 | 1 | 0 | 0 | 0 | 3 | 2 | -1 | 1 | 2 |
Adjusted Earnings Per Share | -0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.5 | 0.4 | -0.2 | 0.1 | 0.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 190% | 173% | 0% | 0% |
Operating Profit CAGR | 0% | -31% | 0% | 0% |
PAT CAGR | 0% | -31% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 75% | 54% | 48% | 16% |
ROE Average | 1% | 2% | 3% | 2% |
ROCE Average | 1% | 2% | 4% | 2% |
#(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 | 26 | 26 | 27 | 28 | 28 | 28 | 28 | 31 | 33 | 70 | 68 |
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 | 7 | 7 | 7 | 7 | 7 | 0 | 0 | 0 | 0 | 2 | -3 |
Total Current Liabilities | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
Total Liabilities | 34 | 34 | 35 | 35 | 36 | 29 | 29 | 32 | 35 | 74 | 66 |
Fixed Assets | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 0 | 1 |
Other Non-Current Assets | 5 | 5 | 5 | 5 | 5 | 1 | 1 | 1 | 1 | 29 | 15 |
Total Current Assets | 22 | 23 | 24 | 25 | 25 | 23 | 23 | 26 | 30 | 45 | 51 |
Total Assets | 34 | 34 | 35 | 35 | 36 | 29 | 29 | 32 | 35 | 74 | 66 |
#(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 | 18 | 18 | 19 | 20 | 20 | 21 | 21 | 22 | 25 | 0 | 1 |
Cash Flow from Operating Activities | -1 | -1 | -1 | -1 | -1 | -5 | -2 | -2 | -1 | -24 | 20 |
Cash Flow from Investing Activities | 1 | 2 | 2 | 2 | 2 | 6 | 2 | 6 | 4 | 25 | -18 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 3 | 3 | 1 | 2 |
Closing Cash & Cash Equivalent | 18 | 19 | 20 | 20 | 21 | 21 | 22 | 25 | 28 | 1 | 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) | -0.02 | 0.07 | 0.07 | 0.14 | 0.01 | 0.04 | 0.02 | 0.53 | 0.44 | -0.19 | 0.11 |
CEPS(Rs) | 0.02 | 0.1 | 0.12 | 0.19 | 0.05 | 0.07 | 0.04 | 0.56 | 0.46 | -0.17 | 0.12 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 4.67 | 4.73 | 4.8 | 4.94 | 4.95 | 4.99 | 5.01 | 5.54 | 5.98 | 12.62 | 12.29 |
Core EBITDA Margin(%) | 0 | 0 | -1405.12 | 0 | 0 | 0 | 0 | -64.84 | -70.94 | -25.79 | -2.68 |
EBIT Margin(%) | -7144.34 | 0 | 408.99 | 0 | 0 | 0 | 0 | 87.89 | 117.7 | -4.23 | 1.57 |
Pre Tax Margin(%) | -7145.49 | 0 | 408.99 | 0 | 0 | 0 | 0 | 87.88 | 117.69 | -4.23 | 1.57 |
PAT Margin (%) | -7178.9 | 0 | 408.8 | 0 | 0 | 0 | 0 | 87.82 | 117.69 | -5.1 | 1.02 |
Cash Profit Margin (%) | 8045.38 | 0 | 681.36 | 0 | 0 | 0 | 0 | 92.03 | 124.42 | -4.62 | 1.06 |
ROA(%) | -0.28 | 1.1 | 1.2 | 2.3 | 0.16 | 0.68 | 0.35 | 9.78 | 7.31 | -1.93 | 0.88 |
ROE(%) | -0.36 | 1.43 | 1.56 | 2.97 | 0.21 | 0.79 | 0.36 | 10.13 | 7.63 | -2.03 | 0.89 |
ROCE(%) | -0.36 | 1.43 | 1.56 | 2.97 | 0.21 | 0.79 | 0.36 | 10.13 | 7.63 | -1.68 | 1.37 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.04 | 0 |
Inventory Days | 0 | 0 | 8926.04 | 0 | 0 | 0 | 0 | 0 | 0 | 270.77 | 97.41 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.57 | 0 | 1.14 | 0.28 |
PER(x) | 0 | 28.97 | 32.25 | 12.59 | 263.6 | 67.32 | 88.89 | 2.34 | 4.16 | 0 | 37.74 |
Price/Book(x) | 0.33 | 0.41 | 0.5 | 0.37 | 0.55 | 0.53 | 0.32 | 0.23 | 0.31 | 0.47 | 0.34 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | -7623 | -6143.23 | -61.98 | 0 | 0 | 0 | 0 | -5.31 | -8.65 | 1.44 | 0.18 |
EV/Core EBITDA(x) | -94.34 | -14.26 | -9.09 | -9.83 | -21 | -17.74 | -51.32 | -5.77 | -6.95 | -38.38 | 10.94 |
Net Sales Growth(%) | 4 | 1.92 | 7515.09 | -99.41 | -58.33 | -100 | 0 | 0 | -38.58 | 892.52 | 193.1 |
EBIT Growth(%) | -155.6 | 503.54 | 10.11 | 95.06 | -92.86 | 281.09 | -54.39 | 2877.23 | -17.75 | -135.65 | 209.13 |
PAT Growth(%) | -156.07 | 501.29 | 10.14 | 95.14 | -92.86 | 281.48 | -54.38 | 2875.16 | -17.7 | -143.05 | 158.66 |
EPS Growth(%) | -156.19 | 500.6 | 10.1 | 95.14 | -92.86 | 281.48 | -54.27 | 2867.78 | -17.69 | -143.05 | 158.65 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 21.15 | 24.38 | 23.28 | 23.09 | 22.66 | 20.4 | 23.77 | 24.18 | 17.22 | 34.42 | 38.45 |
Quick Ratio(x) | 18.81 | 21.74 | 20.84 | 20.77 | 20.41 | 20.4 | 23.77 | 24.18 | 17.22 | 22.68 | 25.61 |
Interest Cover(x) | -6191.76 | 7249.4 | 0 | 0 | 872.68 | 7883.51 | 0 | 8797.68 | 7140.85 | 0 | 0 |
Total Debt/Mcap(x) | 0 | 0 | 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 | 24.7 | 24.7 | 24.7 | 24.7 | 24.7 | 24.7 | 24.7 | 24.7 | 24.7 | 0.99 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
Public | 75.23 | 75.23 | 75.23 | 75.23 | 75.23 | 75.23 | 75.23 | 75.23 | 75.23 | 98.94 |
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 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 | 0.06 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 5.51 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 5.57 | 5.57 | 5.57 | 5.57 | 5.57 | 5.57 | 5.57 | 5.57 | 5.57 | 5.57 |
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