Market Cap ₹3 Cr.
Stock P/E 0.2
P/B -
Current Price ₹3
Book Value ₹ 0
Face Value 10
52W High ₹0
Dividend Yield 0%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(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 |
#(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1 | 0 | 0 | 0 | 5 | 9 | 9 | 10 | 20 | 31 | |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | |
Total Income | 1 | 0 | 0 | 0 | 5 | 9 | 9 | 10 | 22 | 34 | |
Total Expenditure | 1 | 0 | 0 | 0 | 2 | 6 | 6 | 6 | 16 | 16 | |
Operating Profit | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 4 | 6 | 18 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Depreciation | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 4 | 1 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit Before Tax | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 17 | |
Provision for Tax | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 4 | |
Profit After Tax | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 12 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 12 | |
Adjusted Earnings Per Share | 2.9 | 2.1 | 8.2 | 0.2 | 1.7 | 1.1 | 1.2 | 1.2 | 1.4 | 12.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 55% | 51% | 44% | 0% |
Operating Profit CAGR | 200% | 82% | 43% | 0% |
PAT CAGR | 1100% | 129% | 64% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 0% | -15% | -17% | NA% |
ROE Average | 57% | 25% | 20% | 18% |
ROCE Average | 72% | 33% | 28% | 26% |
#(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 0 | 0 | 0 | 3 | 6 | 11 | 12 | 14 | 15 | 28 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 1 | 0 | -0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 7 |
Total Liabilities | 0 | 0 | 0 | 4 | 6 | 13 | 14 | 16 | 19 | 36 |
Fixed Assets | 0 | 0 | 0 | 3 | 3 | 2 | 2 | 3 | 4 | 4 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 1 | 7 | 4 | 5 | 1 | 1 |
Total Current Assets | 0 | 0 | 0 | 1 | 3 | 4 | 8 | 8 | 14 | 31 |
Total Assets | 0 | 0 | 0 | 4 | 6 | 13 | 14 | 16 | 19 | 36 |
#(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 2 | 5 | 1 |
Cash Flow from Operating Activities | -0 | 0 | -0 | 0 | -0 | 4 | 2 | 3 | -4 | 1 |
Cash Flow from Investing Activities | 0 | 0 | 0 | -3 | -1 | 0 | -1 | -2 | -3 | -1 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 3 | 2 | -2 | -1 | 2 | 2 | -0 |
Net Cash Inflow / Outflow | -0 | 0 | -0 | 0 | 0 | 2 | -0 | 3 | -5 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 3 | 2 | 5 | 1 | 0 |
# | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 2.88 | 2.12 | 8.23 | 0.16 | 1.67 | 1.08 | 1.17 | 1.17 | 1.37 | 12.09 |
CEPS(Rs) | 2.88 | 2.12 | 8.23 | 0.16 | 3.04 | 1.91 | 2.72 | 3.03 | 5.38 | 13.22 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 23.5 | 25.87 | 34.37 | 6.52 | 8.09 | 11.18 | 12.15 | 13.32 | 15.07 | 27.25 |
Core EBITDA Margin(%) | 1.22 | -3.49 | -0.24 | 21.41 | 62.97 | 29.54 | 35.66 | 37.21 | 21.49 | 47.61 |
EBIT Margin(%) | 1.22 | 1.93 | 9.34 | 29.59 | 40.56 | 22.58 | 19.34 | 18.77 | 11.46 | 55.81 |
Pre Tax Margin(%) | 1.15 | 1.31 | 9.18 | 29.04 | 40.22 | 22.27 | 19.28 | 17.57 | 8.66 | 54.6 |
PAT Margin (%) | 0.77 | 0.88 | 6.34 | 19.04 | 27.34 | 12.42 | 12.86 | 12.07 | 7.08 | 40.42 |
Cash Profit Margin (%) | 0.77 | 0.88 | 6.34 | 19.04 | 49.9 | 21.95 | 29.72 | 31.31 | 27.76 | 44.21 |
ROA(%) | 2.9 | 1.63 | 5.63 | 4.16 | 25.52 | 11.34 | 8.82 | 8 | 8.07 | 45.41 |
ROE(%) | 12.23 | 8.58 | 27.32 | 4.87 | 27.2 | 12.64 | 10.07 | 9.17 | 9.67 | 57.13 |
ROCE(%) | 19.41 | 18.87 | 40.23 | 7.56 | 40.35 | 22.98 | 15.15 | 13.77 | 14 | 72.11 |
Receivable days | 77.78 | 172.93 | 381.15 | 279.33 | 67.98 | 51.47 | 58.82 | 57.53 | 119.21 | 244.59 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.73 | 9.97 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 8.89 | 10.38 | 7.78 | 6.32 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0.86 | 1 | 0.68 | 0.58 | 0 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.01 | -0.02 | 0.03 | 7.36 | 0.98 | 0.8 | 1.08 | 0.51 | 0.55 | 0.38 |
EV/Core EBITDA(x) | 0.6 | -1.18 | 0.28 | 24.86 | 1.55 | 2.5 | 2.99 | 1.34 | 1.7 | 0.64 |
Net Sales Growth(%) | 0 | -35.7 | -46.19 | 96.86 | 1025.26 | 94.5 | 4.87 | 5.96 | 100.36 | 54.22 |
EBIT Growth(%) | 0 | 2.1 | 160.13 | 523.39 | 1442.56 | 8.27 | -10.17 | 2.83 | 22.34 | 651.08 |
PAT Growth(%) | 0 | -26.37 | 288.65 | 490.81 | 1515.97 | -11.62 | 8.52 | -0.49 | 17.45 | 780.71 |
EPS Growth(%) | 0 | -26.37 | 288.65 | -98.04 | 932.77 | -35.1 | 8.52 | -0.49 | 17.45 | 780.72 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.16 | 0.06 |
Current Ratio(x) | 1.32 | 1.19 | 1.36 | 1.35 | 10.94 | 2.81 | 6.03 | 8.76 | 5.92 | 4.11 |
Quick Ratio(x) | 1.32 | 1.19 | 1.36 | 1.35 | 10.94 | 2.81 | 6.03 | 8.76 | 5.92 | 4.11 |
Interest Cover(x) | 18.25 | 3.11 | 57.49 | 53.98 | 119.8 | 74.52 | 350.07 | 15.64 | 4.1 | 45.96 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.28 | 0 |
# | Sep 2016 | Mar 2017 | Sep 2017 | Mar 2018 | Sep 2018 | Mar 2019 | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 73.42 | 73.42 | 73.42 | 73.42 | 73.42 | 69.28 | 59.03 | 59.03 | 59.03 | 59.03 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 26.58 | 26.58 | 26.58 | 26.58 | 26.58 | 30.72 | 40.97 | 40.97 | 40.97 | 40.97 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2016 | Mar 2017 | Sep 2017 | Mar 2018 | Sep 2018 | Mar 2019 | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.71 | 0.61 | 0.61 | 0.61 | 0.61 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.32 | 0.42 | 0.42 | 0.42 | 0.42 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 |
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