Market Cap ₹24 Cr.
Stock P/E -15.7
P/B 0.8
Current Price ₹21.8
Book Value ₹ 28.5
Face Value 10
52W High ₹32.4
Dividend Yield 0%
52W Low ₹ 15
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 4 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Total Income | 4 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 |
Total Expenditure | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Operating Profit | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -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 | -1 | -1 | -1 | -0 | -0 |
Provision for Tax | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 |
Profit After Tax | 0 | -0 | -0 | -0 | -0 | -1 | -1 | -0 | -0 | -0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Profit After Adjustments | 0 | -0 | -0 | -0 | -0 | -1 | -1 | -0 | -0 | -0 |
Adjusted Earnings Per Share | 0.2 | -0.4 | -0.4 | -0.4 | -0.4 | -0.5 | -0.5 | -0.2 | -0.4 | -0.4 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 16 | 13 | 14 | 15 | 16 | 18 | 18 | 10 | 18 | 6 | 2 | 1 |
Other Income | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Income | 16 | 14 | 15 | 15 | 17 | 18 | 19 | 10 | 18 | 6 | 3 | 2 |
Total Expenditure | 12 | 11 | 12 | 12 | 14 | 14 | 15 | 10 | 14 | 6 | 4 | 2 |
Operating Profit | 4 | 3 | 2 | 3 | 3 | 4 | 4 | 0 | 5 | 0 | -1 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 3 | 1 | 2 | 2 | 0 | 2 | 3 | -1 | 4 | -1 | -2 | -2 |
Provision for Tax | 1 | 0 | 0 | 1 | -0 | 0 | 1 | 0 | 2 | 0 | -0 | 0 |
Profit After Tax | 2 | 1 | 1 | 1 | 0 | 2 | 2 | -1 | 2 | -1 | -2 | -1 |
Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 2 | 1 | 1 | 1 | 0 | 2 | 2 | -1 | 2 | -1 | -2 | -1 |
Adjusted Earnings Per Share | 1.6 | 0.6 | 1.2 | 1.3 | 0.2 | 1.6 | 1.7 | -0.6 | 1.9 | -1 | -1.4 | -1.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -67% | -42% | -36% | -19% |
Operating Profit CAGR | 0% | 0% | NAN% | NAN% |
PAT CAGR | 0% | 0% | NAN% | NAN% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 23% | 18% | 11% | 4% |
ROE Average | -5% | -1% | 1% | 3% |
ROCE Average | -6% | 1% | 2% | 4% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 22 | 22 | 24 | 26 | 26 | 28 | 30 | 30 | 32 | 32 | 31 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 5 | 5 | 2 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Other Non-Current Liabilities | 3 | 3 | 4 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Total Current Liabilities | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 6 | 5 | 5 |
Total Liabilities | 33 | 33 | 33 | 29 | 30 | 31 | 32 | 34 | 39 | 38 | 37 |
Fixed Assets | 22 | 21 | 23 | 22 | 20 | 20 | 19 | 19 | 19 | 19 | 18 |
Other Non-Current Assets | 4 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
Total Current Assets | 7 | 9 | 7 | 6 | 8 | 10 | 12 | 13 | 19 | 17 | 18 |
Total Assets | 33 | 33 | 33 | 29 | 30 | 31 | 32 | 34 | 39 | 38 | 37 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 5 | 1 |
Cash Flow from Operating Activities | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 1 | 4 | 0 | 2 |
Cash Flow from Investing Activities | -1 | -2 | -1 | -1 | -2 | -3 | -3 | -0 | -1 | -5 | -1 |
Cash Flow from Financing Activities | -1 | -0 | -3 | -1 | -0 | -0 | -0 | 1 | -0 | -0 | -0 |
Net Cash Inflow / Outflow | 0 | 0 | -2 | 0 | 0 | 0 | -1 | 2 | 3 | -5 | 0 |
Closing Cash & Cash Equivalent | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 5 | 1 | 1 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 1.6 | 0.64 | 1.18 | 1.29 | 0.22 | 1.64 | 1.68 | -0.58 | 1.94 | -1.03 | -1.39 |
CEPS(Rs) | 2.7 | 1.99 | 1.9 | 2.54 | 2.68 | 3.05 | 2.94 | 0.3 | 2.84 | -0.22 | -0.62 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 20.07 | 20.37 | 21.55 | 23.49 | 23.77 | 25.47 | 26.82 | 26.97 | 29.18 | 28.66 | 28.34 |
Core EBITDA Margin(%) | 21.29 | 14.91 | 14.58 | 19.71 | 15.83 | 18.71 | 15.43 | 2.15 | 24.74 | -2.93 | -47.84 |
EBIT Margin(%) | 16.33 | 7.56 | 11.59 | 13.31 | 1.14 | 12.58 | 14.07 | -5.67 | 20.37 | -14.07 | -74.69 |
Pre Tax Margin(%) | 16.3 | 7.52 | 11.37 | 13.12 | 1 | 12.52 | 14.06 | -5.99 | 20.08 | -17.29 | -75.91 |
PAT Margin (%) | 11.25 | 5.26 | 9.17 | 9.58 | 1.49 | 10.26 | 10.12 | -6.38 | 11.7 | -18.3 | -63.8 |
Cash Profit Margin (%) | 18.96 | 16.34 | 14.78 | 18.89 | 18.08 | 19.08 | 17.73 | 3.29 | 17.11 | -3.81 | -28.33 |
ROA(%) | 5.46 | 2.14 | 3.91 | 4.55 | 0.82 | 5.93 | 5.8 | -1.91 | 5.82 | -2.97 | -4.07 |
ROE(%) | 8.32 | 3.17 | 5.61 | 5.72 | 0.93 | 6.67 | 6.42 | -2.15 | 6.91 | -3.57 | -4.86 |
ROCE(%) | 9.57 | 3.71 | 6.1 | 7.33 | 0.67 | 7.82 | 8.69 | -1.87 | 11.64 | -2.67 | -5.56 |
Receivable days | 21.12 | 24.37 | 24.18 | 34.26 | 36.9 | 30.96 | 28.14 | 48.5 | 31.56 | 85.17 | 127.15 |
Inventory Days | 16.25 | 19.95 | 17.02 | 15.39 | 13.89 | 13.05 | 12.47 | 22.35 | 13.21 | 40.23 | 50.57 |
Payable days | 73.27 | 89.4 | 95.5 | 103.58 | 90.59 | 108.67 | 98.74 | 137.4 | 79.75 | 247.57 | 311.68 |
PER(x) | 9.67 | 20 | 8.42 | 19.24 | 70.07 | 8.32 | 5.38 | 0 | 8.74 | 0 | 0 |
Price/Book(x) | 0.77 | 0.63 | 0.46 | 1.06 | 0.65 | 0.54 | 0.34 | 0.27 | 0.58 | 0.33 | 0.92 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.27 | 1.24 | 0.9 | 1.92 | 1.06 | 0.85 | 0.53 | 0.7 | 0.79 | 1.74 | 11.93 |
EV/Core EBITDA(x) | 5.27 | 6.65 | 5.25 | 8.48 | 5.97 | 3.95 | 2.45 | 17.5 | 3.06 | 419.82 | -30.43 |
Net Sales Growth(%) | -2.43 | -14.39 | 5.24 | 4.86 | 10.18 | 7.93 | 3.76 | -45.42 | 82.87 | -65.95 | -61.53 |
EBIT Growth(%) | -4.78 | -60.37 | 61.27 | 20.44 | -90.58 | 1093.13 | 16.07 | -122.01 | 756.4 | -123.53 | -104.2 |
PAT Growth(%) | -5.62 | -59.96 | 83.39 | 9.58 | -82.89 | 644.34 | 2.32 | -134.44 | 435.29 | -153.24 | -34.15 |
EPS Growth(%) | -5.62 | -59.96 | 83.38 | 9.58 | -82.9 | 644.44 | 2.32 | -134.44 | 435.3 | -153.24 | -34.15 |
Debt/Equity(x) | 0.24 | 0.22 | 0.1 | 0.07 | 0.05 | 0.04 | 0.01 | 0.04 | 0.03 | 0.03 | 0.02 |
Current Ratio(x) | 3.19 | 3.4 | 2.08 | 2.13 | 2.8 | 3.19 | 4.43 | 3.53 | 3.35 | 3.72 | 3.53 |
Quick Ratio(x) | 2.85 | 3.14 | 1.89 | 1.91 | 2.59 | 2.99 | 4.2 | 3.37 | 3.23 | 3.58 | 3.53 |
Interest Cover(x) | 548.21 | 170.36 | 53.52 | 69.97 | 8.15 | 203.19 | 1353.65 | -18.15 | 70.8 | -4.38 | -60.95 |
Total Debt/Mcap(x) | 0.3 | 0.36 | 0.23 | 0.06 | 0.07 | 0.08 | 0.04 | 0.13 | 0.05 | 0.08 | 0.02 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 52.94 | 52.94 | 52.94 | 52.94 | 52.94 | 54.08 | 54.08 | 54.08 | 54.08 | 54.08 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 47.06 | 47.06 | 47.06 | 47.06 | 47.06 | 45.92 | 45.92 | 45.92 | 45.92 | 45.92 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
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