Y/e 31 Mar | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | -- | -- | -- | -- |
Op profit growth | -- | -- | -- | -- |
EBIT growth | -- | -- | -- | -- |
Net profit growth | -- | -- | -- | -- |
Profitability ratios (%) | ||||
OPM | -- | -- | -- | -- |
EBIT margin | -- | -- | -- | -- |
Net profit margin | -- | -- | -- | -- |
RoCE | -- | -- | -- | -- |
RoNW | -- | -- | -- | -- |
RoA | -- | -- | -- | -- |
Per share ratios () | ||||
EPS | 1.08 | 0.43 | 0.52 | 0.02 |
Dividend per share | -- | -- | -- | -- |
Cash EPS | -- | -- | -- | -- |
Book value per share | 14.60 | 13.50 | 10.60 | 10.10 |
Valuation ratios | ||||
P/E | 12.90 | 36.50 | 23.30 | 725 |
P/CEPS | -- | -- | -- | -- |
P/B | 0.95 | 1.16 | 1.14 | 1.43 |
EV/EBIDTA | -- | -- | -- | -- |
Payout (%) | ||||
Dividend payout | -- | -- | -- | -- |
Tax payout | -- | -- | -- | -- |
Liquidity ratios | ||||
Debtor days | -- | -- | -- | -- |
Inventory days | -- | -- | -- | -- |
Creditor days | -- | -- | -- | -- |
Leverage ratios | ||||
Interest coverage | -- | -- | -- | -- |
Net debt / equity | (0.50) | (0.40) | (0.10) | -- |
Net debt / op. profit | -- | -- | -- | -- |
Cost breakup () | ||||
Material costs | -- | -- | -- | -- |
Employee costs | -- | -- | -- | -- |
Other costs | -- | -- | -- | -- |
Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Revenue | -- | -- | -- | -- |
yoy growth (%) | -- | -- | -- | -- |
Raw materials | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Employee costs | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Other costs | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Operating profit | -- | -- | -- | -- |
OPM | -- | -- | -- | -- |
Depreciation | -- | -- | -- | -- |
Interest expense | -- | -- | -- | -- |
Other income | -- | -- | -- | -- |
Profit before tax | -- | -- | -- | -- |
Taxes | -- | -- | -- | -- |
Tax rate | -- | -- | -- | -- |
Minorities and other | -- | -- | -- | -- |
Adj. profit | -- | -- | -- | -- |
Exceptional items | -- | -- | -- | -- |
Net profit | -- | -- | -- | -- |
yoy growth (%) | -- | -- | -- | -- |
NPM | -- | -- | -- | -- |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Profit before tax | -- | -- | -- | -- |
Depreciation | -- | -- | -- | -- |
Tax paid | -- | -- | -- | -- |
Working capital | 1.64 | 1.34 | 0.08 | (0.10) |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 1.64 | 1.34 | 0.08 | (0.10) |
Capital expenditure | -- | -- | -- | 0.36 |
Free cash flow | 1.61 | 1.30 | 0.03 | 0.22 |
Equity raised | 1.70 | 1.30 | 0.33 | 0.07 |
Investments | (0.20) | (0.30) | (0.10) | (0.10) |
Debt financing/disposal | (1.20) | (0.90) | (0.20) | -- |
Dividends paid | -- | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | 1.91 | 1.46 | 0.04 | 0.24 |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
Equity capital | 3.60 | 3.60 | 3.60 | 3.60 |
Preference capital | -- | -- | -- | -- |
Reserves | 1.67 | 1.26 | 1.20 | 0.23 |
Net worth | 5.27 | 4.86 | 4.80 | 3.83 |
Minority interest | ||||
Debt | 0.02 | 0.18 | 0.38 | 0.73 |
Deferred tax liabilities (net) | -- | -- | 0.02 | 0.04 |
Total liabilities | 5.28 | 5.04 | 5.20 | 4.60 |
Fixed assets | 0.36 | 0.42 | 0.53 | 0.66 |
Intangible assets | ||||
Investments | 0.13 | 0.12 | 0.21 | 0.28 |
Deferred tax asset (net) | -- | -- | -- | -- |
Net working capital | 1.94 | 2.15 | 2.35 | 1.69 |
Inventories | -- | -- | -- | -- |
Inventory Days | -- | -- | -- | -- |
Sundry debtors | 0.79 | 0.78 | 0.81 | 0.82 |
Debtor days | -- | -- | -- | -- |
Other current assets | 1.37 | 1.53 | 1.73 | 1.11 |
Sundry creditors | -- | -- | -- | -- |
Creditor days | -- | -- | -- | -- |
Other current liabilities | (0.20) | (0.20) | (0.20) | (0.20) |
Cash | 2.83 | 2.36 | 2.12 | 1.17 |
Total assets | 5.26 | 5.05 | 5.21 | 3.80 |
Particulars ( Rupees In Crores.) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 |
---|---|---|---|---|---|
Gross Sales | 1.31 | 0.99 | 2.24 | 1.15 | 0.84 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 1.31 | 0.99 | 2.24 | 1.15 | 0.84 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 0.08 | 0.06 | 0.04 | 0.05 | 0.05 |
Total Income | 1.39 | 1.05 | 2.28 | 1.20 | 0.89 |
Total Expenditure ** | 0.86 | 0.82 | 0.77 | 0.74 | 0.69 |
PBIDT | 0.53 | 0.23 | 1.51 | 0.46 | 0.21 |
Interest | -- | 0.01 | 0.01 | 0.02 | 0.02 |
PBDT | 0.53 | 0.23 | 1.50 | 0.45 | 0.19 |
Depreciation | 0.06 | 0.12 | 0.13 | 0.16 | 0.16 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 0.10 | 0.07 | 0.42 | 0.11 | 0.05 |
Deferred Tax | -- | -- | -- | -- | -- |
Reported Profit After Tax | 0.39 | 0.06 | 0.97 | 0.19 | 0.01 |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | 0.39 | 0.06 | 0.97 | 0.19 | 0.01 |
Extra-ordinary Items | -- | -- | -- | -- | 0.02 |
Adjusted Profit After Extra-ordinary item | 0.39 | 0.06 | 0.97 | 0.20 | -- |
EPS (Unit Curr.) | 1.08 | 0.17 | 2.69 | 0.53 | 0.03 |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 |
Public Shareholding (Number) | -- | -- | -- | -- | -- |
Public Shareholding (%) | -- | -- | -- | -- | -- |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
Non Encumbered - No. of Shares | -- | -- | -- | -- | -- |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
PBIDTM(%) | 40.50 | 23.20 | 67.40 | 40 | 25 |
PBDTM(%) | 40.50 | 23.20 | 67 | 39.10 | 22.60 |
PATM(%) | 29.80 | 6.06 | 43.30 | 16.50 | 1.19 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity