Market Cap ₹63 Cr.
Stock P/E 22.8
P/B 2.1
Current Price ₹61.6
Book Value ₹ 29.2
Face Value 10
52W High ₹99.5
Dividend Yield 0%
52W Low ₹ 55.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 20 | 36 | 22 | 11 | 15 | 21 | 39 | 32 | 19 | 19 |
Other Income | 0 | 0 | 1 | 2 | 2 | 1 | 1 | 1 | 0 | 0 |
Total Income | 20 | 37 | 23 | 13 | 17 | 22 | 40 | 33 | 19 | 19 |
Total Expenditure | 19 | 35 | 21 | 11 | 14 | 21 | 39 | 31 | 17 | 18 |
Operating Profit | 1 | 2 | 2 | 1 | 3 | 1 | 1 | 2 | 2 | 1 |
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 | 1 | 2 | 1 | 1 | 2 | 0 | 1 | 2 | 2 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 1 | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 2 | 1 |
Adjustments | -0 | -0 | -0 | -0 | -1 | 0 | -0 | -0 | -1 | -0 |
Profit After Adjustments | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 |
Adjusted Earnings Per Share | 0.4 | 1 | 0.6 | 0.6 | 1.1 | 0.5 | 0.6 | 1 | 0.7 | 0.4 |
#(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|
Net Sales | 78 | 85 | 99 | 78 | 56 | 98 | 85 | 109 |
Other Income | 1 | 2 | 0 | 2 | 1 | 2 | 6 | 2 |
Total Income | 79 | 87 | 99 | 80 | 58 | 100 | 91 | 111 |
Total Expenditure | 77 | 84 | 95 | 76 | 53 | 94 | 85 | 105 |
Operating Profit | 1 | 3 | 4 | 4 | 4 | 6 | 6 | 6 |
Interest | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 3 | 4 | 4 | 4 | 5 | 5 | 6 |
Provision for Tax | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Profit After Tax | 1 | 2 | 3 | 3 | 3 | 3 | 4 | 5 |
Adjustments | 0 | -0 | -0 | -1 | -1 | -1 | -1 | -1 |
Profit After Adjustments | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 |
Adjusted Earnings Per Share | 0.6 | 1.8 | 2.2 | 2.3 | 1.9 | 2.5 | 2.7 | 2.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -13% | 3% | 0% | 0% |
Operating Profit CAGR | 0% | 14% | 15% | 0% |
PAT CAGR | 33% | 10% | 15% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -11% | 14% | -9% | NA% |
ROE Average | 14% | 13% | 14% | 13% |
ROCE Average | 16% | 16% | 18% | 17% |
#(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|
Shareholder's Funds | 13 | 14 | 17 | 21 | 23 | 26 | 29 |
Minority's Interest | 0 | 4 | 8 | 8 | 9 | 9 | 7 |
Borrowings | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Other Non-Current Liabilities | -0 | -0 | 0 | 1 | 1 | 1 | 3 |
Total Current Liabilities | 29 | 24 | 25 | 24 | 26 | 32 | 27 |
Total Liabilities | 42 | 41 | 51 | 55 | 59 | 68 | 68 |
Fixed Assets | 0 | 0 | 1 | 1 | 1 | 1 | 5 |
Other Non-Current Assets | 0 | 3 | 6 | 8 | 13 | 13 | 13 |
Total Current Assets | 42 | 38 | 44 | 46 | 45 | 54 | 50 |
Total Assets | 42 | 41 | 51 | 55 | 59 | 68 | 68 |
#(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -2 | 1 | -0 | 0 | 1 | -3 | 5 |
Cash Flow from Investing Activities | 0 | -3 | -2 | 0 | -4 | -0 | -6 |
Cash Flow from Financing Activities | 2 | 2 | 3 | -1 | 4 | 4 | 1 |
Net Cash Inflow / Outflow | 0 | 0 | 0 | -0 | -0 | -0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
# | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0.61 | 1.79 | 2.24 | 2.33 | 1.86 | 2.47 | 2.73 |
CEPS(Rs) | 0.64 | 1.94 | 2.68 | 3.02 | 2.62 | 3.47 | 3.84 |
DPS(Rs) | 0 | 0.35 | 0.3 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 12.92 | 13.54 | 16.76 | 20.21 | 22.09 | 25.08 | 28.55 |
Core EBITDA Margin(%) | 0.78 | 1.79 | 3.56 | 3.57 | 5.33 | 3.71 | -0.08 |
EBIT Margin(%) | 1.58 | 3.58 | 3.84 | 5.37 | 7.51 | 5.58 | 6.92 |
Pre Tax Margin(%) | 1.07 | 3.26 | 3.73 | 5.12 | 6.39 | 4.69 | 5.53 |
PAT Margin (%) | 0.73 | 2.26 | 2.63 | 3.76 | 4.45 | 3.49 | 4.47 |
Cash Profit Margin (%) | 0.77 | 2.29 | 2.77 | 3.94 | 4.74 | 3.63 | 4.6 |
ROA(%) | 1.47 | 4.7 | 5.67 | 5.6 | 4.4 | 5.35 | 5.62 |
ROE(%) | 4.71 | 14.43 | 16.75 | 15.59 | 11.61 | 14.12 | 13.89 |
ROCE(%) | 8.35 | 19.43 | 21.95 | 20.22 | 16.45 | 16.95 | 15.64 |
Receivable days | 163.73 | 148.8 | 121.89 | 150.23 | 215.32 | 141.23 | 158.09 |
Inventory Days | 12.53 | 15.26 | 20.41 | 27.28 | 35.56 | 28.76 | 49.41 |
Payable days | 123.67 | 103.46 | 87.26 | 111.67 | 141.17 | 78.47 | 81.92 |
PER(x) | 27.05 | 29.69 | 38.87 | 30.21 | 22.36 | 23.89 | 25.56 |
Price/Book(x) | 1.27 | 3.92 | 5.19 | 3.48 | 1.88 | 2.35 | 2.44 |
Dividend Yield(%) | 0 | 0.66 | 0.34 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.25 | 0.66 | 0.91 | 0.94 | 0.84 | 0.71 | 0.95 |
EV/Core EBITDA(x) | 14.16 | 17.84 | 22.9 | 16.97 | 10.77 | 12.38 | 13.4 |
Net Sales Growth(%) | 0 | 8.91 | 16.32 | -20.7 | -28.03 | 73.21 | -12.78 |
EBIT Growth(%) | 0 | 130.01 | 22.17 | 10.94 | 0.73 | 28.64 | 8.23 |
PAT Growth(%) | 0 | 214.19 | 32.93 | 13.55 | -14.85 | 35.72 | 11.82 |
EPS Growth(%) | 0 | 193.98 | 25.34 | 3.84 | -20.09 | 32.76 | 10.51 |
Debt/Equity(x) | 0.22 | 0.14 | 0.09 | 0.11 | 0.27 | 0.39 | 0.36 |
Current Ratio(x) | 1.44 | 1.6 | 1.72 | 1.89 | 1.75 | 1.7 | 1.85 |
Quick Ratio(x) | 1.34 | 1.42 | 1.46 | 1.69 | 1.52 | 1.4 | 1.34 |
Interest Cover(x) | 3.09 | 11.09 | 36.02 | 22.03 | 6.68 | 6.29 | 4.99 |
Total Debt/Mcap(x) | 0.18 | 0.04 | 0.02 | 0.03 | 0.14 | 0.17 | 0.15 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 54.89 | 57.38 | 59.9 | 61.01 | 61.02 | 61.63 | 61.63 | 62.63 | 63.07 | 63.53 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 45.11 | 42.62 | 40.1 | 38.99 | 38.98 | 38.37 | 38.37 | 37.37 | 36.93 | 36.47 |
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 | 0.56 | 0.59 | 0.61 | 0.62 | 0.63 | 0.63 | 0.63 | 0.64 | 0.65 | 0.65 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.46 | 0.44 | 0.41 | 0.4 | 0.4 | 0.39 | 0.39 | 0.38 | 0.38 | 0.37 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 |
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