WEBSITE BSE:534741 NSE : VIRTUAL GLO 18 May, 12:50
Market Cap ₹39 Cr.
Stock P/E
P/B 0.6
Current Price ₹0.9
Book Value ₹ 1.5
Face Value 1
52W High ₹1.4
Dividend Yield 0%
52W Low ₹ 0.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Total Income | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 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 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 |
Adjustments | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 |
#(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 | 8 | 9 | 13 | 36 | 36 | 37 | 12 | 3 | 1 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 0 |
Total Income | 8 | 9 | 13 | 36 | 38 | 38 | 13 | 4 | 2 | 2 | 1 | 0 |
Total Expenditure | 8 | 9 | 12 | 33 | 33 | 34 | 12 | 4 | 1 | 1 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 4 | 4 | 4 | 1 | 1 | 1 | 1 | 1 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 1 | 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 | 3 | 3 | 3 | 1 | 0 | 0 | 1 | 1 | 0 |
Provision for Tax | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 1 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -100% | -100% |
Operating Profit CAGR | 0% | 0% | -24% | 0% |
PAT CAGR | 0% | 0% | -13% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 1% | 10% | 28% | -15% |
ROE Average | 1% | 1% | 1% | 1% |
ROCE Average | 1% | 1% | 1% | 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 | 36 | 55 | 55 | 58 | 60 | 62 | 63 | 63 | 63 | 63 | 63 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 2 | 1 |
Other Non-Current Liabilities | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 14 | 12 | 11 |
Total Current Liabilities | 1 | 0 | 1 | 3 | 7 | 13 | 19 | 20 | 5 | 5 | 5 |
Total Liabilities | 37 | 55 | 56 | 61 | 67 | 76 | 82 | 83 | 83 | 82 | 81 |
Fixed Assets | 6 | 12 | 30 | 32 | 15 | 15 | 14 | 14 | 14 | 14 | 14 |
Other Non-Current Assets | 31 | 38 | 2 | 0 | 23 | 29 | 31 | 33 | 46 | 41 | 44 |
Total Current Assets | 0 | 5 | 24 | 29 | 29 | 31 | 37 | 36 | 23 | 27 | 24 |
Total Assets | 37 | 55 | 56 | 61 | 67 | 76 | 82 | 83 | 83 | 82 | 81 |
#(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 | 1 | 0 | 1 | 1 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -19 | -10 | -2 | 1 | 5 | 6 | 0 | -1 | -1 | -2 | -1 |
Cash Flow from Investing Activities | -1 | -8 | 2 | -0 | -7 | -6 | 0 | 0 | 0 | -0 | 0 |
Cash Flow from Financing Activities | 20 | 19 | 0 | 0 | 1 | 0 | -0 | 1 | 1 | 2 | 1 |
Net Cash Inflow / Outflow | 0 | 0 | -0 | 1 | -0 | 0 | 0 | -0 | -0 | -0 | 1 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 |
# | 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 | 0 | 0.05 | 0.05 | 0.06 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
CEPS(Rs) | 0 | 0 | 0 | 0.06 | 0.07 | 0.07 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 1.01 | 1.3 | 1.3 | 1.36 | 1.41 | 1.47 | 1.48 | 1.48 | 1.49 | 1.48 | 1.5 |
Core EBITDA Margin(%) | 1.14 | 1.41 | 2.06 | 10.1 | 7.6 | 8.02 | 0.02 | -5.7 | -62.38 | -1445.98 | 0 |
EBIT Margin(%) | 1.07 | 1.34 | 1.54 | 9.41 | 9.82 | 9.81 | 7.86 | 17.12 | 63.42 | 905.58 | 0 |
Pre Tax Margin(%) | 0.99 | 1.34 | 1.29 | 9.31 | 9.39 | 9.05 | 5.36 | 10.77 | 59.34 | 883.23 | 0 |
PAT Margin (%) | 0.68 | 0.92 | 0.82 | 6.34 | 6.19 | 6.57 | 3.89 | 9.02 | 43.91 | 643.83 | 0 |
Cash Profit Margin (%) | 0.75 | 0.99 | 1.34 | 7.03 | 7.67 | 7.67 | 6.45 | 15.27 | 67.23 | 838.52 | 0 |
ROA(%) | 0.19 | 0.19 | 0.18 | 3.93 | 3.5 | 3.36 | 0.6 | 0.37 | 0.36 | 0.48 | 0.75 |
ROE(%) | 0.24 | 0.19 | 0.19 | 4.08 | 3.82 | 3.94 | 0.75 | 0.49 | 0.47 | 0.62 | 0.97 |
ROCE(%) | 0.34 | 0.28 | 0.35 | 6.01 | 5.93 | 5.68 | 1.46 | 0.9 | 0.66 | 0.84 | 1.25 |
Receivable days | 0 | 190.33 | 140.95 | 63.94 | 106.26 | 148.53 | 523.01 | 1999.62 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 1.45 | 0.39 | 0.23 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 1539.49 | 1260 | 4145.83 | 131.38 | 104.64 | 15.17 | 25.29 | 23.29 | 97.14 | 177.42 | 56.94 |
Price/Book(x) | 2.41 | 1.94 | 7.63 | 5.26 | 3.93 | 0.59 | 0.19 | 0.11 | 0.46 | 1.11 | 0.55 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 10.5 | 11.38 | 33.38 | 8.33 | 6.53 | 1.05 | 1.14 | 2.66 | 45.22 | 1196.47 | 0 |
EV/Core EBITDA(x) | 923.9 | 804.9 | 1618.84 | 82.44 | 57.77 | 9.62 | 10.92 | 11.37 | 52.13 | 108.74 | 40.55 |
Net Sales Growth(%) | -14.91 | 12.62 | 35.04 | 187.7 | -0.33 | 1 | -67.06 | -71.54 | -80.36 | -90.96 | -100 |
EBIT Growth(%) | -67.21 | 41.14 | 54.91 | 1654.51 | 4.01 | 0.95 | -73.6 | -38.03 | -27.25 | 29.04 | 49.35 |
PAT Growth(%) | -69.75 | 51.36 | 20 | 2134.04 | -2.58 | 7.12 | -80.48 | -34.05 | -4.38 | 32.51 | 55.42 |
EPS Growth(%) | 0 | 26.39 | 20 | 2164.48 | -2.58 | 7.09 | -80.47 | -34.07 | -4.11 | 32.86 | 54.84 |
Debt/Equity(x) | 0 | 0 | 0.01 | 0.01 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.05 | 0.04 |
Current Ratio(x) | 0.44 | 15.88 | 27.78 | 10.54 | 4 | 2.43 | 1.95 | 1.78 | 4.47 | 4.89 | 4.53 |
Quick Ratio(x) | 0.44 | 15.88 | 27.73 | 10.53 | 4 | 2.43 | 1.95 | 1.78 | 4.47 | 4.89 | 4.53 |
Interest Cover(x) | 12.72 | 149.33 | 6.03 | 101.68 | 23.27 | 12.85 | 3.14 | 2.69 | 15.52 | 40.52 | 4990.6 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.01 | 0.07 | 0.2 | 0.31 | 0.06 | 0.04 | 0.08 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 11.15 | 11.15 | 11.15 | 11.15 | 11.15 | 11.15 | 11.15 | 11.15 | 11.15 | 11.15 |
FII | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 | 3.92 | 3.92 |
DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
Public | 83.3 | 83.3 | 83.3 | 83.3 | 83.3 | 83.3 | 83.3 | 83.3 | 84.91 | 84.91 |
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 | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 |
FII | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 | 1.66 | 1.66 |
DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Public | 35.29 | 35.29 | 35.29 | 35.29 | 35.29 | 35.29 | 35.29 | 35.29 | 35.97 | 35.97 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 42.37 | 42.37 | 42.37 | 42.37 | 42.37 | 42.37 | 42.37 | 42.37 | 42.37 | 42.37 |
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