15 Days Price Change
Closing In
WEBSITE Inc. Year: 2022 Industry: Trading Listed Page
Buy unlisted shares early and participate in the growth before public listing.
Company Promoters
Pre Issue Share Holding 79.96%
Post Issue Share Holding 62.1%
Listing Price: 288
Listing Gain: 0.69%
Current Price: 236
Gain On Issue: 236 | 0%
GMP: --
GMP %: -- %
| Application | Lots | Shares | Amount |
|---|---|---|---|
| Retail (Min) | 1 | 800 | 228,800 |
| Retail (Max) | -- | -- | -- |
| S-HNI (Min) | 1 | 800 | 228,800 |
| S-HNI (Max) | 4 | 3200 | 915,200 |
| B-HNI (Min) | 5 | 4000 | 1,144,000 |
1. Funding working capital requirements of our Company 2. Pre-payment or repayment of certain outstanding borrowings availed by our Company from Banks/ Financial Institutions 3. General Corporate Purposes
| Category | Nos | Bid | Bid (x) |
|---|---|---|---|
| QIB | 1075200 | 2736000 | 2.5x |
| NII | 1224000 | 7558800 | 6.2x |
| Retail | 1881600 | 5488000 | 2.9x |
| EMP | 0 | 0 | 0x |
| Total | 4180800 | 15782800 | 3.8x |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|
| Net Sales | 18 | 140 | 189 | 236 | |
| Other Income | 0 | 1 | 2 | 2 | |
| Total Income | 18 | 140 | 191 | 238 | |
| Total Expenditure | 15 | 114 | 156 | 190 | |
| Operating Profit | 4 | 26 | 35 | 49 | |
| Interest | 1 | 6 | 11 | 18 | |
| Depreciation | 0 | 1 | 1 | 1 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 1 | |
| Profit Before Tax | 3 | 19 | 23 | 31 | |
| Provision for Tax | 1 | 6 | 6 | 8 | |
| Profit After Tax | 2 | 13 | 17 | 23 | |
| Adjustments | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 2 | 13 | 17 | 23 | |
| Adjusted Earnings Per Share | 1.3 | 9.3 | 10.4 | 13.9 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Shareholder's Funds | 4 | 17 | 59 | 96 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 39 | 32 | 15 | 21 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 1 |
| Total Current Liabilities | 47 | 79 | 143 | 206 |
| Total Liabilities | 90 | 128 | 216 | 324 |
| Fixed Assets | 6 | 5 | 5 | 19 |
| Other Non-Current Assets | 3 | 1 | 1 | 2 |
| Total Current Assets | 82 | 122 | 210 | 303 |
| Total Assets | 90 | 128 | 216 | 324 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 8 | 0 | 0 |
| Cash Flow from Operating Activities | 5 | -6 | -54 | -26 |
| Cash Flow from Investing Activities | -0 | 1 | -13 | -26 |
| Cash Flow from Financing Activities | 3 | -3 | 67 | 52 |
| Net Cash Inflow / Outflow | 8 | -8 | 0 | 0 |
| Closing Cash & Cash Equivalent | 8 | 0 | 0 | 0 |
| # | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.27 | 9.3 | 10.37 | 13.87 |
| CEPS(Rs) | 1.39 | 9.99 | 11.02 | 14.62 |
| DPS(Rs) | 0 | 1.43 | 1.43 | 1.4 |
| Book NAV/Share(Rs) | 2.93 | 12.23 | 36.58 | 57.63 |
| Core EBITDA Margin(%) | 16.64 | 15.97 | 15.76 | 18.53 |
| EBIT Margin(%) | 17.03 | 15.73 | 16.25 | 19.44 |
| Pre Tax Margin(%) | 11.94 | 11.85 | 10.89 | 12.32 |
| PAT Margin (%) | 8.03 | 8.12 | 7.92 | 9.22 |
| Cash Profit Margin (%) | 8.82 | 8.72 | 8.41 | 9.71 |
| ROA(%) | 1.96 | 11.91 | 9.63 | 8.56 |
| ROE(%) | 43.36 | 122.78 | 43.88 | 29.91 |
| ROCE(%) | 5.09 | 30.92 | 25.16 | 21.58 |
| Receivable days | 671.47 | 128.3 | 146.22 | 143.94 |
| Inventory Days | 445.33 | 75.79 | 109.07 | 171.11 |
| Payable days | 751.13 | 104.89 | 79.81 | 69.06 |
| PER(x) | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.49 | 0.52 | 0.59 | 0.69 |
| EV/Core EBITDA(x) | 16.12 | 2.8 | 3.18 | 3.36 |
| Net Sales Growth(%) | 0 | 667.76 | 35.36 | 24.81 |
| EBIT Growth(%) | 0 | 569.97 | 35.04 | 43.08 |
| PAT Growth(%) | 0 | 633.34 | 27.41 | 39.27 |
| EPS Growth(%) | 0 | 633.35 | 11.48 | 33.77 |
| Debt/Equity(x) | 17.07 | 4.21 | 2.1 | 1.81 |
| Current Ratio(x) | 1.73 | 1.54 | 1.47 | 1.47 |
| Quick Ratio(x) | 1.16 | 1.04 | 0.87 | 0.75 |
| Interest Cover(x) | 3.34 | 4.05 | 3.03 | 2.73 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 25% | 136% | 0% | 0% |
| Operating Profit CAGR | 40% | 131% | 0% | 0% |
| PAT CAGR | 35% | 126% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 30% | 66% | 60% | 60% |
| ROCE Average | 22% | 26% | 21% | 21% |
Monika Alcobev Ltd.
Kalpesh Himmatram Ramina
+91 022 6578 1111
investors.relation@monikaalcobev.com
2403, 24th Floor, Signature Suresh Sawant Road, Off.veera Desai Road Andheri (West)
Monika Alcobev Ltd.
Marwadi Chandarana Intermediaries Brokers Pvt Ltd.
Monika Alcobev Ltd.
MUFG Intime India Pvt Ltd.
C-101, 1st Floor, 247 Park, Lal Bahadur Shastri Marg, Vikhroli (West), Mumbai Mumbai City Maharashtra 400083
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
When you leave without vesting, generally unvested ESOPs are cancelled. Vested ESOPs usually can be exercised after you depart, often within 3 to 6 months, depending on the company's ESOP plan.
For companies listed on a stock exchange, you can sell the shares any time after you exercise the ESOP option and the shares are in your demat account. If the company is unlisted or otherwise a startup, you can only sell the shares if and when the company announces a buyback or has a process for secondary sales.
Whenever you exercised your options to hold shares, you entered into a market risk situation, and if the valuation of the company drops, so do the shares.
Yes. ESOPs are valuable to the employer in that the employer is able to retain the best talent, align employee interests with company goals, and preserve cash while rewarding performance.
Open your account today and gain instant access to top unlisted shares and pre-IPO opportunities.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.