Market Cap ₹20 Cr.
Stock P/E 1.7
P/B -4.3
Current Price ₹10.4
Book Value ₹ -2.4
Face Value 10
52W High ₹22.6
Dividend Yield 0%
52W Low ₹ 5.5
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 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 5 | 3 | 1 | 6 | 12 | 2 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 15 | 0 |
Total Income | 5 | 4 | 2 | 8 | 12 | 2 | 0 | 1 | 15 | 0 |
Total Expenditure | 5 | 4 | 2 | 7 | 12 | 3 | 1 | 1 | 1 | 0 |
Operating Profit | -0 | -1 | 0 | 1 | 0 | -0 | -0 | -0 | 14 | -0 |
Interest | 1 | 1 | 1 | -0 | 1 | 0 | 1 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -1 | -2 | -0 | 1 | -1 | -1 | -1 | -0 | 14 | -0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -1 | -2 | -0 | 1 | -1 | -1 | -1 | -0 | 14 | -0 |
Adjustments | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | -2 | -0 | 1 | -1 | -1 | -1 | -0 | 14 | -0 |
Adjusted Earnings Per Share | -0.4 | -0.8 | -0.2 | 0.6 | -0.3 | -0.5 | -0.6 | -0.2 | 7 | -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 | 2 | 1 | 4 | 2 | 16 | 13 | 0 |
Other Income | 0 | 4 | 6 | 1 | 0 | 0 | 1 | 1 | 1 | 3 | 2 | 15 |
Total Income | 0 | 4 | 7 | 1 | 0 | 2 | 2 | 5 | 2 | 19 | 15 | 16 |
Total Expenditure | 44 | 2 | 1 | 1 | 1 | 3 | 3 | 7 | 4 | 19 | 18 | 3 |
Operating Profit | -43 | 2 | 6 | 0 | -1 | -1 | -1 | -2 | -2 | 0 | -3 | 14 |
Interest | 0 | 3 | 3 | 0 | 0 | 0 | 3 | 2 | 3 | 1 | 0 | 1 |
Depreciation | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 |
Profit Before Tax | 1 | -3 | 2 | 0 | -2 | -1 | -5 | -5 | -5 | -2 | -1 | 13 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Tax | 1 | -3 | 2 | 0 | -2 | -1 | -5 | -5 | -5 | -2 | -1 | 13 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | -3 | 2 | 0 | -2 | -1 | -5 | -5 | -5 | -2 | -1 | 13 |
Adjusted Earnings Per Share | 1.5 | -1.9 | 1.4 | 0 | -0.8 | -0.7 | -2.6 | -2.6 | -2.6 | -0.8 | -0.6 | 6.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -19% | 48% | 45% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | NAN% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 40% | 28% | 15% | 22% |
ROE Average | 0% | 0% | 0% | 62% |
ROCE Average | -10% | -11% | -14% | -75% |
#(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 | -6 | 0 | 0 | 0 | 1 | 0 | -5 | -10 | -15 | -17 | -18 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 12 | 14 | 14 | 0 | 0 | 0 | 21 | 19 | 27 | 25 | 6 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 12 | 14 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 10 | 1 | 4 | 12 | 1 | 2 | 3 | 8 | 7 | 9 | 25 |
Total Liabilities | 16 | 16 | 18 | 12 | 13 | 17 | 19 | 18 | 19 | 18 | 13 |
Fixed Assets | 15 | 11 | 8 | 7 | 7 | 6 | 6 | 12 | 11 | 11 | 0 |
Other Non-Current Assets | 0 | 3 | 1 | 1 | 3 | 5 | 7 | 0 | 1 | 1 | 1 |
Total Current Assets | 1 | 2 | 10 | 4 | 3 | 6 | 6 | 6 | 7 | 7 | 2 |
Total Assets | 16 | 16 | 18 | 12 | 13 | 17 | 19 | 18 | 19 | 18 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -4 | 8 | 9 | 12 | 1 | 0 | -5 | 1 | -2 | 1 | 3 |
Cash Flow from Investing Activities | -0 | -0 | -4 | -1 | -3 | -1 | -3 | -0 | 1 | 1 | 1 |
Cash Flow from Financing Activities | 4 | -6 | -3 | -14 | 2 | 1 | 8 | -0 | 2 | -2 | -4 |
Net Cash Inflow / Outflow | 0 | 1 | 2 | -3 | 0 | 0 | -0 | 0 | -0 | 0 | -0 |
Closing Cash & Cash Equivalent | 0 | 1 | 3 | 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) | 1.49 | -1.87 | 1.41 | 0.01 | -0.83 | -0.75 | -2.61 | -2.58 | -2.55 | -0.84 | -0.6 |
CEPS(Rs) | 4.77 | -0.69 | 1.71 | 0.29 | -0.6 | -0.58 | -2.44 | -2.17 | -2.14 | -0.43 | -0.19 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -10.86 | 0.13 | 0.06 | 0.07 | 0.32 | 0.07 | -2.54 | -5.11 | -7.66 | -8.5 | -9.1 |
Core EBITDA Margin(%) | 0 | -2717.42 | -666.79 | -1124 | -1325.24 | -59.41 | -157.12 | -68.97 | -145.92 | -14.87 | -35.4 |
EBIT Margin(%) | 0 | 58.21 | 5567.34 | 78.75 | -1874.34 | -66.3 | -133.4 | -64.81 | -150 | -2.79 | -5.44 |
Pre Tax Margin(%) | 0 | -4235.69 | 2437.81 | 38.51 | -1982.11 | -66.33 | -391.84 | -117.07 | -305.52 | -10.11 | -8.06 |
PAT Margin (%) | 0 | -4235.69 | 2437.81 | 38.51 | -1982.11 | -66.33 | -391.84 | -116.65 | -305.52 | -10.11 | -8.74 |
Cash Profit Margin (%) | 0 | -1553.55 | 2968.15 | 928.52 | -1433.01 | -51.46 | -367.22 | -98.14 | -256.21 | -5.13 | -2.7 |
ROA(%) | 3.83 | -19.19 | 13.56 | 0.13 | -12.04 | -9.61 | -28.14 | -27.07 | -26.78 | -8.68 | -7.5 |
ROE(%) | 0 | 0 | 1489.46 | 17.69 | -427.41 | -394.24 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | 5.39 | 0.41 | 37.07 | 0.56 | -404.17 | -394.07 | -19.6 | -17.62 | -17.69 | -3.67 | -10.19 |
Receivable days | 0 | 447.08 | 639.63 | 1598.85 | 1139.9 | 108.92 | 222.22 | 44.5 | 132.72 | 26.52 | 23.62 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 187.43 | 457.97 | 192.78 | 781.01 | 91.25 | 78.05 |
Payable days | 9.55 | 4780.37 | 3788.99 | 7083.69 | 0 | 303.29 | 620 | 148 | 937.38 | 145.59 | 144.23 |
PER(x) | 1.34 | 0 | 0 | 1303.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | -0.18 | 0 | 0 | 211.93 | 18.56 | 0 | 0 | -0.97 | -0.32 | -0.96 | -0.69 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 400.48 | 288.55 | 501.62 | 142.12 | 8.83 | 32.31 | 7.82 | 20.36 | 2.68 | 2.48 |
EV/Core EBITDA(x) | -0.32 | 14.61 | 4.73 | 51.78 | -10.72 | -17.18 | -29.7 | -16.88 | -20.22 | 122.78 | -11.61 |
Net Sales Growth(%) | 0 | 0 | 30.65 | -46.69 | 52.13 | 2743.46 | -40.86 | 231.73 | -62.21 | 896.31 | -17.4 |
EBIT Growth(%) | 140.87 | -97.17 | 0 | -99.25 | -3720.58 | -0.57 | -18.99 | -61.17 | 12.54 | 81.49 | -61.31 |
PAT Growth(%) | 140.2 | -309.35 | 175.2 | -99.16 | -7930.79 | 4.85 | -249.36 | 1.24 | 1.03 | 67.05 | 28.54 |
EPS Growth(%) | 140.2 | -225.44 | 175.2 | -99.16 | -7081.49 | 9.75 | -249.37 | 1.25 | 1.02 | 67.05 | 28.54 |
Debt/Equity(x) | -1.13 | 67.04 | 140.48 | 0 | 0 | 0 | -4.54 | -2.42 | -1.9 | -1.67 | -1.18 |
Current Ratio(x) | 0.05 | 1.34 | 2.28 | 0.32 | 4.21 | 2.49 | 1.88 | 0.68 | 0.99 | 0.75 | 0.1 |
Quick Ratio(x) | 0.05 | 1.34 | 2.28 | 0.32 | 4.21 | 2.02 | 1.21 | 0.38 | 0.38 | 0.38 | 0.01 |
Interest Cover(x) | 60.86 | 0.01 | 1.78 | 1.96 | -17.39 | -2310.29 | -0.52 | -1.24 | -0.96 | -0.38 | -2.08 |
Total Debt/Mcap(x) | 6.12 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 5.94 | 1.75 | 1.7 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 56.82 | 56.82 | 56.82 | 56.82 | 56.82 | 56.82 | 0 | 56.82 | 56.82 | 56.82 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 5.08 | 5.08 | 5.08 | 5.08 | 5.08 | 5.08 | 5.08 | 5.08 | 5.08 | 5.08 |
Public | 38.1 | 38.1 | 38.1 | 38.1 | 38.1 | 38.1 | 94.92 | 38.1 | 38.1 | 38.1 |
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 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 0 | 1.11 | 1.11 | 1.11 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Public | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 1.85 | 0.74 | 0.74 | 0.74 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 |
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