Market Cap ₹49 Cr.
Stock P/E 290.6
P/B 0.7
Current Price ₹0.9
Book Value ₹ 1.3
Face Value 1
52W High ₹1.5
Dividend Yield 0%
52W Low ₹ 0.6
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 | 0 | 1 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | 2 |
Other Income | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 1 |
Total Income | 0 | 1 | 1 | 3 | 0 | 1 | 2 | 1 | 1 | 3 |
Total Expenditure | 0 | 1 | 1 | 3 | 0 | 1 | 2 | 1 | 1 | 3 |
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 | 4 | 1 | 12 | 13 | 7 | 2 | 0 | 3 | 2 | 5 | 6 | 5 |
Other Income | 0 | 0 | 1 | 4 | 3 | 2 | 2 | 2 | 2 | 0 | 0 | 2 |
Total Income | 4 | 1 | 13 | 17 | 10 | 5 | 2 | 4 | 4 | 5 | 6 | 7 |
Total Expenditure | 4 | 1 | 12 | 16 | 10 | 4 | 2 | 4 | 4 | 5 | 6 | 7 |
Operating Profit | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 20% | 26% | 25% | 4% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 39% | 32% | 28% | -32% |
ROE Average | 0% | 0% | 0% | 2% |
ROCE Average | 0% | 0% | 0% | 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 | 0 | 0 | 66 | 66 | 66 | 67 | 67 | 67 | 67 | 67 | 67 |
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 | 0 | -0 | -0 | -0 | -0 | -0 | -0 |
Total Current Liabilities | 0 | 0 | 0 | 5 | 0 | 1 | 2 | 1 | 1 | 1 | 3 |
Total Liabilities | 0 | 1 | 66 | 72 | 67 | 67 | 68 | 68 | 69 | 68 | 70 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 20 | 20 | 26 | 30 | 32 | 32 | 28 | 24 | 24 |
Total Current Assets | 0 | 1 | 45 | 51 | 41 | 37 | 36 | 36 | 41 | 44 | 46 |
Total Assets | 0 | 1 | 66 | 72 | 67 | 67 | 68 | 68 | 69 | 68 | 70 |
#(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 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | -0 | -44 | -0 | 5 | 4 | 2 | -0 | -4 | -4 | -0 |
Cash Flow from Investing Activities | 0 | 0 | -21 | -0 | -6 | -5 | -2 | 0 | 5 | 4 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | -0 | 1 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 1 | 1 | 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) | 0.02 | 0.14 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
CEPS(Rs) | 0.02 | 0.14 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 1.11 | 1.26 | 1.25 | 1.26 | 1.26 | 1.27 | 1.27 | 1.27 | 1.28 | 1.28 | 1.28 |
Core EBITDA Margin(%) | -3.65 | -5.28 | -0.84 | -23.37 | -35.31 | -86.19 | -433.05 | -56.66 | -64.74 | 6.14 | 4.43 |
EBIT Margin(%) | 0.23 | 5.7 | 4.17 | 5.88 | 2.15 | 7.96 | 63.67 | 9.43 | 10.64 | 5.52 | 4.46 |
Pre Tax Margin(%) | 0.22 | 5.57 | 4.13 | 5.85 | 2.13 | 7.93 | 63.56 | 9.43 | 10.64 | 5.51 | 4.45 |
PAT Margin (%) | 0.15 | 3.83 | 2.75 | 4.05 | 1.62 | 6.51 | 51.84 | 7.25 | 7.87 | 4.08 | 3.3 |
Cash Profit Margin (%) | 0.15 | 3.83 | 2.91 | 6.06 | 2.88 | 10.57 | 66.09 | 9.17 | 9.17 | 4.71 | 3.3 |
ROA(%) | 1.69 | 6.86 | 0.99 | 0.76 | 0.18 | 0.22 | 0.28 | 0.28 | 0.28 | 0.31 | 0.31 |
ROE(%) | 2.14 | 11.95 | 1 | 0.79 | 0.18 | 0.23 | 0.28 | 0.29 | 0.29 | 0.31 | 0.31 |
ROCE(%) | 3.14 | 17.79 | 1.51 | 1.15 | 0.24 | 0.28 | 0.34 | 0.38 | 0.39 | 0.42 | 0.42 |
Receivable days | 26.04 | 0 | 2.46 | 10.95 | 96.7 | 495.78 | 2916.54 | 337.43 | 160.31 | 108.12 | 309.24 |
Inventory Days | 0 | 127.92 | 23.29 | 54.93 | 69.26 | 68.07 | 603.27 | 59.95 | 53.96 | 17.5 | 19.48 |
Payable days | 2.71 | 87.53 | 6.33 | 64.11 | 107.69 | 41.88 | 239.91 | 130.83 | 123.03 | 70.14 | 107.5 |
PER(x) | 0 | 305.08 | 9596.77 | 2388.89 | 0 | 1945.89 | 81.55 | 51.35 | 132.43 | 460 | 142.5 |
Price/Book(x) | 0 | 34.41 | 47.7 | 18.76 | 26.65 | 4.39 | 0.23 | 0.15 | 0.38 | 1.44 | 0.44 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.03 | 11.66 | 261.31 | 96.6 | 236.71 | 126.56 | 41.46 | 3.73 | 10.33 | 18.81 | 4.68 |
EV/Core EBITDA(x) | 13.93 | 204.59 | 6028.17 | 1225.87 | 6957.08 | 1052.78 | 53.21 | 32.86 | 86.51 | 306.24 | 105.01 |
Net Sales Growth(%) | 794.44 | -76.71 | 1247.3 | 7.48 | -41.91 | -69.16 | -84.35 | 640.45 | -7.59 | 108.24 | 24.39 |
EBIT Growth(%) | 821.03 | 476.82 | 885.51 | 51.59 | -78.76 | 14.2 | 25.19 | 9.68 | 4.2 | 8.04 | 0.45 |
PAT Growth(%) | 769.06 | 499.44 | 866.27 | 58.73 | -76.75 | 23.66 | 24.68 | 3.48 | 0.37 | 7.96 | 0.46 |
EPS Growth(%) | 0 | 499.63 | -95.62 | 59.68 | -76.77 | 24.01 | 24.68 | 4.04 | 0 | 8.11 | 0 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 38.36 | 1.73 | 281.41 | 9.74 | 114.86 | 52.04 | 21.94 | 25.09 | 27.49 | 76.03 | 15.92 |
Quick Ratio(x) | 38.36 | 0.98 | 273.86 | 9.24 | 114.35 | 51.08 | 21.63 | 24.83 | 27.25 | 75.81 | 15.73 |
Interest Cover(x) | 15.5 | 45.53 | 104.79 | 248.18 | 144.74 | 300.17 | 581.42 | 0 | 0 | 1492.16 | 1498.95 |
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 | 9.37 | 3.68 | 3.68 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
Public | 90.6 | 96.28 | 96.28 | 98.19 | 98.19 | 98.19 | 98.19 | 98.19 | 98.19 | 98.19 |
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 | 4.92 | 1.93 | 1.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
Public | 47.63 | 50.62 | 50.62 | 51.62 | 51.62 | 51.62 | 51.62 | 51.62 | 51.62 | 51.62 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 52.57 | 52.57 | 52.57 | 52.57 | 52.57 | 52.57 | 52.57 | 52.57 | 52.57 | 52.57 |
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