Market Cap ₹3 Cr.
Stock P/E -1.8
P/B -0.1
Current Price ₹6.4
Book Value ₹ -43.8
Face Value 10
52W High ₹14.5
Dividend Yield 0%
52W Low ₹ 6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -0 | -3 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1 | 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 | -2 | -3 | -3 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
Provision for Tax | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 |
Profit After Tax | -2 | -3 | -2 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
Adjustments | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -2 | -3 | -2 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
Adjusted Earnings Per Share | -3.4 | -6.6 | -5 | -1.1 | -0.9 | -0.9 | -0.8 | -0.7 | -0.7 | -0.7 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 170 | 138 | 142 | 120 | 138 | 117 | 40 | 6 | 1 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Income | 170 | 138 | 142 | 120 | 138 | 117 | 41 | 6 | 1 | 0 | 0 | 0 |
Total Expenditure | 163 | 132 | 135 | 112 | 131 | 111 | 52 | 25 | 8 | 9 | 1 | 0 |
Operating Profit | 6 | 5 | 6 | 8 | 7 | 6 | -11 | -19 | -7 | -9 | -1 | 0 |
Interest | 3 | 4 | 4 | 5 | 3 | 3 | 4 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 1 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 2 | 1 | 2 | 1 | 1 | 0 | -17 | -21 | -9 | -10 | -2 | 0 |
Provision for Tax | -0 | -2 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
Profit After Tax | 3 | 2 | 1 | 1 | 1 | 0 | -17 | -21 | -9 | -10 | -2 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 3 | 2 | 1 | 1 | 1 | 0 | -17 | -21 | -9 | -10 | -2 | 0 |
Adjusted Earnings Per Share | 5.2 | 4.6 | 2.8 | 1.5 | 1.9 | 0.5 | -34.8 | -42.5 | -18.7 | -20.3 | -3.6 | -2.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -100% | -100% |
Operating Profit CAGR | 0% | 0% | NAN% | NAN% |
PAT CAGR | 0% | 0% | 0% | NAN% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -49% | -5% | -9% | -10% |
ROE Average | 0% | 0% | -50% | -21% |
ROCE Average | -7% | -20% | -23% | -8% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 45 | 42 | 44 | 47 | 44 | 39 | 21 | 0 | -9 | -19 | -21 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 5 | 9 | 9 | 9 | 5 | 4 | 6 | 6 | 6 | 6 | 6 |
Other Non-Current Liabilities | 3 | 1 | 3 | 1 | 1 | 0 | -0 | -0 | -0 | -0 | -0 |
Total Current Liabilities | 72 | 54 | 62 | 51 | 38 | 44 | 42 | 41 | 41 | 41 | 41 |
Total Liabilities | 126 | 106 | 118 | 108 | 89 | 87 | 69 | 47 | 38 | 28 | 26 |
Fixed Assets | 15 | 9 | 23 | 21 | 18 | 22 | 18 | 16 | 12 | 10 | 9 |
Other Non-Current Assets | 5 | 13 | 7 | 8 | 8 | 1 | 1 | 1 | 13 | 13 | 13 |
Total Current Assets | 106 | 84 | 88 | 79 | 62 | 65 | 50 | 30 | 13 | 4 | 4 |
Total Assets | 126 | 106 | 118 | 108 | 89 | 87 | 69 | 47 | 38 | 28 | 26 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 3 | 3 | 7 | 2 | 12 | 2 | 2 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -2 | 9 | 9 | 19 | 8 | 1 | -6 | 0 | -2 | 0 | 0 |
Cash Flow from Investing Activities | 6 | -8 | -8 | -0 | -2 | -4 | -0 | -0 | 2 | 0 | 0 |
Cash Flow from Financing Activities | -4 | 3 | -5 | -9 | -16 | 2 | 5 | -0 | -0 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | 4 | -5 | 10 | -10 | -0 | -2 | -0 | 0 | 0 | 0 |
Closing Cash & Cash Equivalent | 3 | 7 | 2 | 12 | 2 | 2 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 5.24 | 4.6 | 2.76 | 1.54 | 1.9 | 0.49 | -34.79 | -42.53 | -18.66 | -20.33 | -3.61 |
CEPS(Rs) | 7.47 | 6.07 | 4.03 | 7.71 | 7.36 | 5.24 | -29.03 | -37.81 | -14.78 | -17.15 | -1.01 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 91.77 | 85.77 | 88.52 | 94.15 | 89.28 | 78.57 | 43.33 | 0.87 | -17.79 | -38.12 | -41.74 |
Core EBITDA Margin(%) | 3.37 | 3.51 | 4.06 | 6.22 | 4.63 | 5.11 | -28.33 | -315.67 | -793.14 | 0 | 0 |
EBIT Margin(%) | 2.79 | 3.08 | 3.66 | 3.97 | 2.81 | 3.12 | -33.84 | -355.08 | -998.43 | 0 | 0 |
Pre Tax Margin(%) | 1.19 | 0.33 | 1.08 | 0.44 | 0.47 | 0.17 | -43.14 | -358.45 | -999.66 | 0 | 0 |
PAT Margin (%) | 1.37 | 1.48 | 0.86 | 0.56 | 0.66 | 0.21 | -42.68 | -356.29 | -990.39 | 0 | 0 |
Cash Profit Margin (%) | 1.96 | 1.95 | 1.25 | 2.82 | 2.55 | 2.22 | -35.62 | -316.73 | -784.09 | 0 | 0 |
ROA(%) | 2.08 | 1.96 | 1.22 | 0.68 | 0.95 | 0.28 | -22.02 | -36.11 | -21.76 | -30.85 | -6.69 |
ROE(%) | 5.88 | 5.18 | 3.16 | 1.69 | 2.07 | 0.59 | -57.07 | -192.42 | 0 | 0 | 0 |
ROCE(%) | 5.99 | 5.21 | 6.29 | 5.82 | 4.73 | 4.68 | -18.69 | -36.53 | -22.07 | -31.14 | -6.83 |
Receivable days | 132.52 | 155.87 | 136.39 | 150.9 | 111.74 | 127.48 | 296.49 | 904.48 | 1691.86 | 0 | 0 |
Inventory Days | 40.96 | 39.37 | 33.12 | 38.59 | 39.15 | 55.26 | 142.25 | 733.71 | 3856.62 | 0 | 0 |
Payable days | 21.2 | 25.47 | 27.06 | 50.25 | 36.95 | 31.46 | 38.33 | 56.67 | 78.65 | 250.35 | 0 |
PER(x) | 3.29 | 3.62 | 13.32 | 21.53 | 16.03 | 60.94 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.19 | 0.19 | 0.41 | 0.35 | 0.34 | 0.38 | 0.22 | 11.95 | -0.38 | -0.13 | -0.41 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.29 | 0.38 | 0.45 | 0.41 | 0.33 | 0.45 | 1.26 | 8.71 | 53 | 0 | 0 |
EV/Core EBITDA(x) | 7.69 | 9.53 | 9.98 | 5.9 | 6.86 | 8.68 | -4.72 | -2.76 | -6.69 | -5.7 | -103.6 |
Net Sales Growth(%) | -15.72 | -18.81 | 3.07 | -15.46 | 14.96 | -15.27 | -65.47 | -85.35 | -84.21 | -100 | 0 |
EBIT Growth(%) | 21.89 | -9.96 | 23 | -7.94 | -25.36 | -9.09 | -474.71 | -53.66 | 55.61 | -8.65 | 82.06 |
PAT Growth(%) | 81.26 | -12.3 | -40.08 | -44.03 | 22.94 | -74.08 | -7177.44 | -22.27 | 56.12 | -8.95 | 82.24 |
EPS Growth(%) | 81.26 | -12.3 | -40.07 | -44.03 | 22.94 | -74.08 | -7177.66 | -22.27 | 56.12 | -8.95 | 82.24 |
Debt/Equity(x) | 0.96 | 1.19 | 1.11 | 0.98 | 0.75 | 1.01 | 2.17 | 107.39 | -5.26 | -2.46 | -2.24 |
Current Ratio(x) | 1.47 | 1.57 | 1.41 | 1.55 | 1.63 | 1.48 | 1.17 | 0.72 | 0.31 | 0.1 | 0.09 |
Quick Ratio(x) | 1.22 | 1.3 | 1.19 | 1.27 | 1.2 | 1.04 | 0.89 | 0.45 | 0.1 | 0.09 | 0.08 |
Interest Cover(x) | 1.74 | 1.12 | 1.42 | 1.13 | 1.2 | 1.06 | -3.64 | -105.28 | -816.96 | 0 | 0 |
Total Debt/Mcap(x) | 5.08 | 6.15 | 2.68 | 2.77 | 2.21 | 2.65 | 9.85 | 8.99 | 14.01 | 19.18 | 5.53 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 61.47 | 61.47 | 61.47 | 61.47 | 61.47 | 61.47 | 61.47 | 61.47 | 61.47 | 61.47 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 38.53 | 38.53 | 38.53 | 38.53 | 38.53 | 38.53 | 38.53 | 38.53 | 38.53 | 38.53 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
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