Market Cap ₹0 Cr.
Stock P/E -17.6
P/B 0
Current Price ₹4.3
Book Value ₹ 256.1
Face Value 10
52W High ₹0
Dividend Yield 0%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Total Expenditure | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -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 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 |
Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 |
Adjusted Earnings Per Share | -188.3 | -1.9 | -1 | -1.1 | -1.8 | -2 | -0.3 | -0.3 | 8.9 | -8.5 |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 15 | 16 | 6 | 236 | 93 | 599 | 121 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 1 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Income | 15 | 17 | 6 | 243 | 93 | 599 | 121 | 0 | 0 | 0 | 0 | 1 |
Total Expenditure | 15 | 22 | 6 | 236 | 93 | 598 | 122 | 0 | 4 | 1 | 0 | 0 |
Operating Profit | 0 | -5 | -0 | 7 | 0 | 1 | -1 | -0 | -4 | -1 | -0 | 0 |
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 | -5 | 0 |
Profit Before Tax | 0 | -5 | -0 | 7 | 0 | 0 | -1 | -0 | -4 | -1 | -6 | 0 |
Provision for Tax | 0 | -0 | 0 | 2 | 0 | 0 | -0 | 1 | 0 | -0 | 0 | 0 |
Profit After Tax | 0 | -5 | -0 | 5 | 0 | 0 | -1 | -1 | -4 | -1 | -6 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | -5 | -0 | 5 | 0 | 0 | -1 | -1 | -4 | -1 | -6 | 0 |
Adjusted Earnings Per Share | 5.1 | -206.1 | -7.1 | 215.4 | 2.2 | 11.9 | -32.9 | -51.5 | -175.2 | -37.4 | -225 | -0.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | -100% | -100% |
Operating Profit CAGR | 0% | 0% | -100% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 0% | NA% | NA% | NA% |
ROE Average | -204% | -90% | -58% | -26% |
ROCE Average | -142% | -67% | -43% | -17% |
#(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 | 13 | 8 | 7 | 13 | 13 | 13 | 12 | 11 | 6 | 6 | -0 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Other Non-Current Liabilities | 52 | 54 | 18 | 7 | -0 | 36 | -0 | -0 | -0 | -0 | -0 |
Total Current Liabilities | 0 | 1 | 0 | 4 | 13 | 3 | 39 | 32 | 2 | 1 | 1 |
Total Liabilities | 64 | 62 | 25 | 24 | 26 | 52 | 51 | 43 | 9 | 8 | 2 |
Fixed Assets | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 44 | 47 | 21 | 13 | 18 | 34 | 20 | 12 | 7 | 7 | 2 |
Total Current Assets | 19 | 14 | 2 | 11 | 8 | 18 | 31 | 31 | 1 | 0 | 0 |
Total Assets | 64 | 62 | 25 | 24 | 26 | 52 | 51 | 43 | 9 | 8 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 1 | 0 | 1 | 1 | 3 | 9 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | -6 | 0 | -3 | 0 | 33 | 6 | -8 | -1 | -1 | -0 |
Cash Flow from Investing Activities | 0 | 5 | 0 | 3 | -5 | -16 | -15 | 8 | 1 | 0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 6 | -10 | 0 | 0 | 0 | 1 | -0 |
Net Cash Inflow / Outflow | 1 | -1 | 0 | 0 | 1 | 7 | -9 | -0 | -0 | 0 | -0 |
Closing Cash & Cash Equivalent | 1 | 0 | 1 | 1 | 3 | 9 | 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) | 5.12 | -206.14 | -7.09 | 215.36 | 2.19 | 11.89 | -32.86 | -51.47 | -175.25 | -37.42 | -224.99 |
CEPS(Rs) | 7.75 | -203.97 | -6.33 | 216.38 | 4.02 | 13.73 | -30.99 | -49.83 | -173.72 | -36.08 | -224.77 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 508.42 | 302.28 | 290.35 | 505.71 | 507.9 | 519.79 | 486.93 | 435.45 | 260.2 | 222.78 | -2.2 |
Core EBITDA Margin(%) | 0.56 | -34.29 | -7.14 | 0.03 | 0.17 | 0.06 | -1.06 | 0 | 0 | 0 | 0 |
EBIT Margin(%) | 1.16 | -31.06 | -3.08 | 2.99 | 0.19 | 0.08 | -1.04 | 0 | 0 | 0 | 0 |
Pre Tax Margin(%) | 1.16 | -31.07 | -3.08 | 2.99 | 0.18 | 0.08 | -1.04 | 0 | 0 | 0 | 0 |
PAT Margin (%) | 0.8 | -31.05 | -3.2 | 2.27 | 0.06 | 0.05 | -0.68 | 0 | 0 | 0 | 0 |
Cash Profit Margin (%) | 1.21 | -30.73 | -2.86 | 2.29 | 0.11 | 0.06 | -0.64 | 0 | 0 | 0 | 0 |
ROA(%) | 0.19 | -8.11 | -0.41 | 21.86 | 0.22 | 0.76 | -1.58 | -2.73 | -17 | -11.5 | -114.87 |
ROE(%) | 1.01 | -50.85 | -2.39 | 54.11 | 0.43 | 2.31 | -6.53 | -11.16 | -50.38 | -15.5 | -204 |
ROCE(%) | 1.47 | -50.86 | -2.3 | 71.1 | 1.37 | 3.9 | -10.06 | -3.57 | -46.06 | -14.03 | -141.98 |
Receivable days | 17.19 | 18.05 | 52.4 | 8.87 | 30.02 | 4.3 | 59.74 | 0 | 0 | 0 | 0 |
Inventory Days | 134.96 | 51.53 | 35.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | -0.04 | 0 | -0.08 | -0 | -0.03 | -0.02 | -0 | 0 | 0 | 0 | 0 |
EV/Core EBITDA(x) | -2.18 | -0.01 | 2.87 | -0.13 | -10.72 | -16.82 | 0.06 | -0.34 | -0.05 | -1.23 | -12.6 |
Net Sales Growth(%) | -72.2 | 5.64 | -65.91 | 4175.67 | -60.46 | 542.37 | -79.77 | -100 | 0 | 0 | 0 |
EBIT Growth(%) | -9.86 | -2870.76 | 96.69 | 4251.49 | -97.55 | 189.13 | -352.41 | 67.5 | -873.87 | 76.92 | -493.24 |
PAT Growth(%) | -22.19 | -4127.68 | 96.56 | 3138.12 | -98.99 | 444.14 | -376.37 | -56.62 | -240.48 | 78.65 | -501.22 |
EPS Growth(%) | -22.19 | -4127.71 | 96.56 | 3138.12 | -98.99 | 444.14 | -376.37 | -56.62 | -240.48 | 78.65 | -501.22 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | -20.04 |
Current Ratio(x) | 142.23 | 22.14 | 195.95 | 2.56 | 0.61 | 6.29 | 0.79 | 0.95 | 0.48 | 0.11 | 0.01 |
Quick Ratio(x) | 114.03 | 20.55 | 188.17 | 2.56 | 0.61 | 6.29 | 0.79 | 0.95 | 0.48 | 0.11 | 0.01 |
Interest Cover(x) | 283.11 | -2703.49 | -483.85 | 0 | 185.94 | 122.46 | -7629.36 | -340.73 | -3068.38 | -63.48 | -43.97 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.39 | 0 |
# | 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 | 0.2 | 0.2 | 0.2 | 0.2 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 99.8 | 99.8 | 99.8 | 99.8 | 99.8 | 99.8 | 99.8 | 99.8 | 99.8 | 99.8 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
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