Market Cap ₹71 Cr.
Stock P/E 38.9
P/B 3.3
Current Price ₹9.4
Book Value ₹ 2.8
Face Value 2
52W High ₹11.7
Dividend Yield 0%
52W Low ₹ 7.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2021 | Jun 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|
Net Sales | 15 | 1 | 5 | 4 | 4 | 4 | 5 | 3 | 6 |
Other Income | 2 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 |
Total Income | 17 | 2 | 5 | 5 | 4 | 5 | 5 | 4 | 6 |
Total Expenditure | 15 | 1 | 4 | 4 | 3 | 4 | 4 | 3 | 5 |
Operating Profit | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 |
Adjustments | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 |
Adjusted Earnings Per Share | 0.2 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | 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 | 1 | 7 | 28 | 16 | 20 | 21 | 19 | 19 | 18 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 0 | 1 |
Total Income | 0 | 0 | 0 | 1 | 8 | 28 | 16 | 21 | 22 | 21 | 19 | 20 |
Total Expenditure | 0 | 0 | 0 | 1 | 7 | 27 | 15 | 20 | 18 | 16 | 16 | 16 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 4 | 5 | 2 | 3 |
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 | 0 | 0 | 1 | 0 | 1 | 4 | 4 | 2 | 3 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 3 | 4 | 2 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 3 | 4 | 2 | 2 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.4 | 0.5 | 0.2 | 0.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -2% | -7% | 0% |
Operating Profit CAGR | -60% | 26% | 15% | 0% |
PAT CAGR | -50% | 26% | 15% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 1% | 16% | 31% | NA% |
ROE Average | 9% | 19% | 14% | 13% |
ROCE Average | 12% | 23% | 17% | 13% |
#(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 | 0 | 0 | 0 | 3 | 9 | 10 | 10 | 11 | 14 | 18 | 20 |
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 | 0 | 0 | 0 | 0 | 1 | -0 | 1 | -0 | -0 | -0 | -0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 1 | 3 | 6 | 9 | 1 | 0 | 1 |
Total Liabilities | 0 | 0 | 0 | 3 | 11 | 13 | 17 | 21 | 15 | 18 | 20 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 2 | 10 | 11 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 0 | 0 | 0 | 3 | 11 | 13 | 17 | 16 | 13 | 8 | 9 |
Total Assets | 0 | 0 | 0 | 3 | 11 | 13 | 17 | 21 | 15 | 18 | 20 |
#(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 | 2 | 3 | 6 | 2 | 2 | 0 |
Cash Flow from Operating Activities | 0 | 0 | 0 | -3 | -5 | 5 | 3 | 1 | -10 | 4 | -0 |
Cash Flow from Investing Activities | 0 | -0 | 0 | 0 | -0 | -2 | -1 | -4 | 9 | -6 | -0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 3 | 7 | -1 | 1 | -1 | -0 | -0 | 1 |
Net Cash Inflow / Outflow | 0 | 0 | 0 | 0 | 2 | 2 | 2 | -3 | -1 | -2 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 2 | 3 | 6 | 2 | 2 | 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) | 0 | 0.02 | 0.01 | 0.02 | 0.04 | 0.1 | 0.04 | 0.14 | 0.39 | 0.53 | 0.24 |
CEPS(Rs) | 0 | 0.04 | 0.05 | 0.02 | 0.04 | 0.11 | 0.05 | 0.15 | 0.41 | 0.53 | 0.24 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0.05 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0.05 | 0.07 | 0.09 | 0.57 | 1.22 | 1.32 | 1.37 | 1.52 | 1.9 | 2.43 | 2.59 |
Core EBITDA Margin(%) | 55.56 | 12.72 | 1.61 | 0.77 | 3.82 | 2.88 | 1.75 | 1.95 | 10.19 | 14.62 | 11.79 |
EBIT Margin(%) | 55.56 | 8.25 | 7.59 | 7.42 | 5.34 | 3.54 | 2.69 | 6.98 | 17.82 | 23.94 | 12.41 |
Pre Tax Margin(%) | 55.56 | 8.25 | 7.59 | 7.41 | 5.33 | 3.54 | 2.69 | 6.98 | 17.65 | 23.94 | 12.41 |
PAT Margin (%) | 33.33 | 4.6 | 5.29 | 5.96 | 3.98 | 2.63 | 1.97 | 5.48 | 14.27 | 21.27 | 9.58 |
Cash Profit Margin (%) | 33.33 | 9.07 | 16.78 | 6.38 | 4.06 | 2.95 | 2.54 | 5.79 | 14.97 | 21.4 | 9.84 |
ROA(%) | 3.7 | 7.23 | 1.77 | 4.97 | 4.32 | 6.21 | 2.03 | 5.72 | 16.27 | 23.76 | 9.22 |
ROE(%) | 3.75 | 34.34 | 17.56 | 5.25 | 4.78 | 7.59 | 3 | 9.98 | 22.64 | 24.34 | 9.42 |
ROCE(%) | 6.25 | 20.4 | 3.6 | 6.3 | 6.41 | 10.23 | 4.1 | 12.72 | 28.27 | 27.39 | 12.21 |
Receivable days | 0 | 98.78 | 0 | 187.69 | 35.04 | 0 | 0 | 6.53 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 572.31 | 213.56 | 83.69 | 152.96 | 136.1 | 133.89 | 140.31 | 159.12 |
Payable days | 0 | 0 | 0 | 0 | 21.3 | 20.9 | 103.83 | 142.54 | 91.85 | 0.94 | 1.01 |
PER(x) | 0 | 0 | 0 | 0 | 65.66 | 25.39 | 67.61 | 0 | 15.53 | 20.05 | 31.84 |
Price/Book(x) | 0 | 0 | 0 | 0 | 2.09 | 1.86 | 1.99 | 0 | 3.16 | 4.35 | 2.91 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.56 | 1.16 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.78 | -0.31 | -1.31 | 0.13 | 2.36 | 0.54 | 0.96 | 0.1 | 2.13 | 4.26 | 3.04 |
EV/Core EBITDA(x) | 3.2 | -2.43 | -6.88 | 1.6 | 43.58 | 14.06 | 29.32 | 1.33 | 11.5 | 17.7 | 23.95 |
Net Sales Growth(%) | 0 | 8111.11 | -41.14 | 3054.84 | 440.99 | 274.31 | -44.19 | 28.68 | 2.82 | -8.69 | -0.31 |
EBIT Growth(%) | 122.73 | 1120 | -45.9 | 2984.77 | 289.19 | 148.54 | -57.56 | 233.3 | 162.54 | 22.68 | -48.3 |
PAT Growth(%) | 113.64 | 1033.33 | -32.35 | 3454.71 | 261.27 | 147.15 | -58.08 | 257.11 | 168.02 | 36.06 | -55.11 |
EPS Growth(%) | 113.64 | 1033.33 | -32.35 | 3.53 | 159.01 | 147.15 | -58.08 | 257.18 | 167.98 | 36.07 | -55.11 |
Debt/Equity(x) | 0 | 0 | 4.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 42 | 1.55 | 3.42 | 148.95 | 20.52 | 4.38 | 2.81 | 1.65 | 17.9 | 84.61 | 12.43 |
Quick Ratio(x) | 42 | 1.55 | 3.42 | 45.25 | 7.8 | 2.27 | 1.71 | 0.8 | 8.17 | 6.61 | 0.67 |
Interest Cover(x) | 0 | 0 | 0 | 2610.19 | 487.85 | 769.16 | 683.94 | 0 | 105.62 | 5132.89 | 7532.71 |
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 | 53.42 | 53.42 | 53.42 | 53.42 | 53.77 | 53.77 | 53.77 | 53.77 | 53.77 | 53.77 |
FII | 0 | 0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 46.58 | 46.58 | 46.08 | 46.08 | 45.73 | 45.73 | 45.73 | 46.23 | 46.23 | 46.23 |
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 | 0.54 | 0.54 | 2.69 | 2.69 | 4.07 | 4.07 | 4.07 | 4.07 | 4.07 | 4.07 |
FII | 0 | 0 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.47 | 0.47 | 2.32 | 2.32 | 3.46 | 3.46 | 3.46 | 3.5 | 3.5 | 3.5 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.01 | 1.01 | 5.04 | 5.04 | 7.56 | 7.56 | 7.56 | 7.56 | 7.56 | 7.56 |
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