Market Cap ₹23 Cr.
Stock P/E -8.0
P/B 1.1
Current Price ₹13.5
Book Value ₹ 12.4
Face Value 10
52W High ₹19.7
Dividend Yield 0%
52W Low ₹ 10.8
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 | 0 | 0 | 2 | 4 | 4 | 11 | 13 | 5 | 6 | 7 |
Other Income | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Income | 1 | 1 | 2 | 5 | 4 | 11 | 13 | 5 | 6 | 8 |
Total Expenditure | 1 | 0 | 2 | 4 | 4 | 11 | 13 | 5 | 10 | 7 |
Operating Profit | 0 | 0 | 0 | 1 | -0 | 0 | -0 | -0 | -4 | 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 | 0 | 0 | -0 | 0 | -1 | -0 | -1 | -1 | -4 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | -0 | 0 | -1 | -0 | -1 | -1 | -4 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
Profit After Adjustments | 0 | 0 | -0 | 1 | -0 | -0 | -1 | -0 | -2 | 0 |
Adjusted Earnings Per Share | 0 | 0.1 | -0 | 0.3 | -0.2 | -0 | -0.4 | -0.2 | -1.4 | 0.3 |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|
Net Sales | 0 | 1 | 2 | 32 | 31 |
Other Income | 1 | 2 | 3 | 2 | 1 |
Total Income | 1 | 3 | 5 | 35 | 32 |
Total Expenditure | 1 | 2 | 4 | 33 | 35 |
Operating Profit | -0 | 2 | 1 | 1 | -3 |
Interest | 0 | 0 | 0 | 2 | 0 |
Depreciation | 0 | 0 | 0 | 1 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | 1 | 0 | -1 | -5 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | 1 | -0 | -2 | -6 |
Adjustments | 0 | 0 | 0 | 1 | 2 |
Profit After Adjustments | -0 | 1 | 0 | -1 | -3 |
Adjusted Earnings Per Share | -0.1 | 0.8 | 0.1 | -0.4 | -1.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 1500% | 0% | 0% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -22% | 10% | 13% | 10% |
ROE Average | -8% | -0% | -1% | -1% |
ROCE Average | 1% | 3% | 2% | 2% |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Shareholder's Funds | 19 | 23 | 24 | 23 |
Minority's Interest | 0 | 2 | 4 | 3 |
Borrowings | 0 | 0 | 8 | 7 |
Other Non-Current Liabilities | -0 | -0 | -0 | 0 |
Total Current Liabilities | 0 | 1 | 6 | 8 |
Total Liabilities | 20 | 26 | 42 | 41 |
Fixed Assets | 1 | 1 | 18 | 18 |
Other Non-Current Assets | 14 | 18 | 10 | 5 |
Total Current Assets | 5 | 7 | 14 | 18 |
Total Assets | 20 | 26 | 42 | 41 |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Opening Cash & Cash Equivalents | 2 | 0 | 1 | 2 |
Cash Flow from Operating Activities | -0 | -4 | -2 | -12 |
Cash Flow from Investing Activities | -1 | 1 | -10 | 10 |
Cash Flow from Financing Activities | -0 | 3 | 12 | 3 |
Net Cash Inflow / Outflow | -2 | 1 | 0 | 1 |
Closing Cash & Cash Equivalent | 0 | 1 | 2 | 2 |
# | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Earnings Per Share (Rs) | -0.14 | 0.83 | 0.1 | -0.4 |
CEPS(Rs) | -0.07 | 0.9 | 0.14 | -0.41 |
DPS(Rs) | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 11.41 | 13.35 | 14.02 | 13.67 |
Core EBITDA Margin(%) | -1112.23 | -36.68 | -96.71 | -2.7 |
EBIT Margin(%) | -200.04 | 108.35 | 19.55 | 1.04 |
Pre Tax Margin(%) | -344.93 | 105.93 | 7.36 | -4.21 |
PAT Margin (%) | -350.48 | 102.79 | -0.68 | -5.48 |
Cash Profit Margin (%) | -182.62 | 111.06 | 10.97 | -2.18 |
ROA(%) | -1.21 | 6.19 | -0.04 | -4.27 |
ROE(%) | -1.22 | 6.72 | -0.06 | -7.52 |
ROCE(%) | -0.69 | 6.85 | 1.41 | 0.94 |
Receivable days | 1232.01 | 53.18 | 170.62 | 40.45 |
Inventory Days | 404.53 | 57.7 | 264.81 | 60.8 |
Payable days | 0 | 0.92 | 252.89 | 22.63 |
PER(x) | 0 | 16.79 | 103.85 | 0 |
Price/Book(x) | 0.48 | 1.05 | 0.75 | 0.94 |
Dividend Yield(%) | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 75.94 | 14.07 | 10.38 | 1 |
EV/Core EBITDA(x) | -235.92 | 12.06 | 33.26 | 22.95 |
Net Sales Growth(%) | 0 | 1938.91 | 54.58 | 1417.26 |
EBIT Growth(%) | 0 | 1204.36 | -72.11 | -19.2 |
PAT Growth(%) | 0 | 697.97 | -101.03 | 0 |
EPS Growth(%) | 0 | 697.94 | -87.84 | -493.87 |
Debt/Equity(x) | 0.01 | 0.05 | 0.48 | 0.55 |
Current Ratio(x) | 40.17 | 5.61 | 2.42 | 2.24 |
Quick Ratio(x) | 39.57 | 5.3 | 1.97 | 1.24 |
Interest Cover(x) | -1.38 | 44.78 | 1.6 | 0.2 |
Total Debt/Mcap(x) | 0.03 | 0.05 | 0.64 | 0.58 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 60.18 | 60.39 | 60.39 | 60.39 | 60.48 | 60.68 | 60.68 | 60.68 | 60.68 | 60.68 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 39.82 | 39.61 | 39.61 | 39.61 | 39.52 | 39.32 | 39.32 | 39.32 | 39.32 | 39.32 |
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 | 1.02 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.68 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 |
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