Market Cap ₹25 Cr.
Stock P/E 23.0
P/B 7.6
Current Price ₹72.8
Book Value ₹ 9.6
Face Value 10
52W High ₹86.3
Dividend Yield 0%
52W Low ₹ 30.3
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 15 | 15 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 16 | 15 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 15 | 15 |
Operating Profit | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 1 | 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 | 1 | 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 | 1 | 0 | 0 |
Adjustments | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 |
Profit After Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 1 | 0 | 0 |
Adjusted Earnings Per Share | 0.1 | 0.1 | -0 | 0 | 0.1 | 0.1 | -0.1 | 2 | 0.9 | 0.4 |
#(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 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 46 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 47 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 45 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Adjusted Earnings Per Share | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 3.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | 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 | 140% | 106% | 42% | 34% |
ROE Average | 2% | 2% | 2% | 2% |
ROCE Average | 3% | 3% | 3% | 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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
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 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Total Liabilities | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 3 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 |
Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 3 |
Total Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 3 |
#(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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -1 | -2 | -0 |
Cash Flow from Investing Activities | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 2 | 0 |
Cash Flow from Financing Activities | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Net Cash Inflow / Outflow | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 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 | 0.07 | 0.06 | 0.06 | 0.06 | 0.15 | 0.14 | 0.21 | 0.1 | 0.11 | 0.11 |
CEPS(Rs) | 0.07 | 0.07 | 0.06 | 0.06 | 0.07 | 0.15 | 0.14 | 0.21 | 0.1 | 0.11 | 0.11 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 5.27 | 5.33 | 5.39 | 5.45 | 5.6 | 5.75 | 5.96 | 6.06 | 6.17 | 6.28 |
Core EBITDA Margin(%) | 49.42 | 26.59 | 32.11 | -1.56 | 1.66 | -57.33 | -13.48 | -9.93 | -40.43 | -29.99 | -32.45 |
EBIT Margin(%) | 56.63 | 33.01 | 36.82 | 31.84 | 12.35 | 76.7 | 8.65 | 13.39 | 17.03 | 15.41 | 14.13 |
Pre Tax Margin(%) | 56.23 | 32.87 | 36.74 | 31.09 | 12.06 | 76.15 | 8.63 | 13.25 | 16.59 | 15.11 | 13.68 |
PAT Margin (%) | 39.13 | 27.4 | 25.69 | 23.25 | 8.39 | 57.22 | 6.38 | 9.95 | 12.08 | 10.94 | 9.36 |
Cash Profit Margin (%) | 40.68 | 28.38 | 26.63 | 23.79 | 8.51 | 57.66 | 6.43 | 10.01 | 12.21 | 11.03 | 9.36 |
ROA(%) | 1.07 | 1.07 | 1 | 1.04 | 1.13 | 2.37 | 2.17 | 2.76 | 1.33 | 1.67 | 1.51 |
ROE(%) | 1.24 | 1.24 | 1.1 | 1.14 | 1.2 | 2.7 | 2.53 | 3.59 | 1.69 | 1.82 | 1.73 |
ROCE(%) | 1.61 | 1.34 | 1.5 | 1.48 | 1.76 | 3.62 | 3.43 | 4.83 | 2.39 | 2.56 | 2.61 |
Receivable days | 158.43 | 26.64 | 198.79 | 402.46 | 151.65 | 211.05 | 22.05 | 214.14 | 672.37 | 254.01 | 228.53 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 956.03 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 225.23 | 0 | 118.3 | 282.86 | 616.94 | 139.15 | 284.41 |
PER(x) | 0 | 106.29 | 170.94 | 60 | 92.6 | 75.3 | 86.82 | 44.65 | 53.49 | 59.32 | 254.97 |
Price/Book(x) | 0 | 1.31 | 1.88 | 0.68 | 1.1 | 2.01 | 2.17 | 1.58 | 0.9 | 1.07 | 4.37 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 67.11 | 28.61 | 46.44 | 13.31 | 7.66 | 43.05 | 5.48 | 3.87 | 6.4 | 6.31 | 23.73 |
EV/Core EBITDA(x) | 115.33 | 84.19 | 122.98 | 41.09 | 61.49 | 55.82 | 62.98 | 28.79 | 37.31 | 40.72 | 167.99 |
Net Sales Growth(%) | 28.13 | 44.76 | -4.32 | 15.32 | 194.41 | -66.2 | 761.05 | -6.04 | -60.14 | 20.59 | 13.31 |
EBIT Growth(%) | 8.07 | -15.63 | 6.74 | -0.28 | 14.22 | 109.88 | -2.85 | 45.37 | -49.29 | 9.16 | 3.83 |
PAT Growth(%) | -19.93 | 1.38 | -10.29 | 4.34 | 6.32 | 130.4 | -4.02 | 46.61 | -51.63 | 9.27 | -3.08 |
EPS Growth(%) | 0 | 0 | -10.28 | 4.27 | 6.39 | 130.2 | -4.02 | 46.65 | -51.64 | 9.24 | -3.06 |
Debt/Equity(x) | 0.24 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 1.03 | 0.7 | 0.95 | 2.21 | 1.02 | 0.78 | 0.86 | 1.29 | 4.48 | 10.62 | 6.46 |
Quick Ratio(x) | 1.03 | 0.7 | 0.95 | 2.21 | 1.02 | 0.1 | 0.86 | 1.29 | 4.48 | 10.62 | 6.46 |
Interest Cover(x) | 142.02 | 240.79 | 471.47 | 42.28 | 41.75 | 140.2 | 340.5 | 99 | 38.62 | 49.82 | 31.61 |
Total Debt/Mcap(x) | 0 | 0 | 0.06 | 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 | 45.75 | 45.75 | 45.75 | 45.75 | 45.75 | 45.75 | 66.59 | 66.59 | 66.59 | 66.59 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 54.25 | 54.25 | 54.25 | 54.25 | 54.25 | 54.25 | 33.41 | 33.41 | 33.41 | 33.41 |
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 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.23 | 0.23 | 0.23 | 0.23 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.12 | 0.12 | 0.12 | 0.12 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 |
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.
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