
| Price Per Equity Share | ₹ 500 |
| Lot Size | 250 Shares |
| 52 Week High | ₹ 500 |
| 52 Week Low | ₹ 65 |
| Depository | NSDL |
| PAN Number | AAACB5863D |
| ISIN Number | INE04OE01014 |
| CIN | U65100MH1982PLC026295 |
| RTA | N/A |
| Market Cap (in cr.) | ₹ 400 |
| P/E Ratio | 1.42 |
| P/B Ratio | 1.67 |
| Debt to Equity | 0.02 |
| ROE (%) | 122.17 |
| Book Value | 299.99 |
| Face Value | 10 |
| Total Shares | 8000150 |
| P&L Statement | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 55 | 82 | 129 | 375 |
| Cost of Material Consumed | 24 | 37 | 63 | 6 |
| Gross Margins | 56.36 | 54.88 | 51.16 | 98.4 |
| Change in Inventory | 0 | 0 | 0 | 0 |
| Employee Benefit Expenses | 10 | 16 | 22 | 5 |
| Other Expenses | 6 | 13 | 18 | 24 |
| EBITDA | 15 | 16 | 26 | 340 |
| OPM | 27.27 | 19.51 | 20.16 | 90.67 |
| Other Income | 2 | 1 | 0.4 | 0 |
| Finance Cost | 6 | 8 | 12 | 1.3 |
| D&A | 17 | 20 | 39 | 2.6 |
| EBIT | -2 | -4 | -13 | 337.4 |
| EBIT Margins | -3.64 | -4.88 | -10.08 | 89.97 |
| PBT | -6 | -10 | -25 | 336 |
| PBT Margins | -10.91 | -12.2 | -19.38 | 89.6 |
| Tax | 0.6 | -1 | 0 | 55 |
| PAT | -6.6 | -9 | -25 | 281 |
| NPM | -12 | -10.98 | -19.38 | 74.93 |
| EPS | -8.25 | -11.25 | -31.25 | 351.25 |
| Financial Ratios | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Operating Profit Margin | 27.27 | 19.51 | 20.16 | 90.67 |
| Net Profit Margin | -12 | -10.98 | -19.38 | 74.93 |
| Earning Per Share (Diluted) | -8.25 | -11.25 | -31.25 | 351.25 |
| P&L Statement | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 55 | 82 | 129 | 375 |
| Cost of Material Consumed | 24 | 37 | 63 | 6 |
| Gross Margins | 56.36 | 54.88 | 51.16 | 98.4 |
| Change in Inventory | 0 | 0 | 0 | 0 |
| Employee Benefit Expenses | 10 | 16 | 22 | 5 |
| Other Expenses | 6 | 13 | 18 | 24 |
| EBITDA | 15 | 16 | 26 | 340 |
| OPM | 27.27 | 19.51 | 20.16 | 90.67 |
| Other Income | 2 | 1 | 0.4 | 0 |
| Finance Cost | 6 | 8 | 12 | 1.3 |
| D&A | 17 | 20 | 39 | 2.6 |
| EBIT | -2 | -4 | -13 | 337.4 |
| EBIT Margins | -3.64 | -4.88 | -10.08 | 89.97 |
| PBT | -6 | -10 | -25 | 336 |
| PBT Margins | -10.91 | -12.2 | -19.38 | 89.6 |
| Tax | 0.6 | -1 | 0 | 55 |
| PAT | -6.6 | -9 | -25 | 281 |
| NPM | -12 | -10.98 | -19.38 | 74.93 |
| EPS | -8.25 | -11.25 | -31.25 | 351.25 |
| Financial Ratios | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Operating Profit Margin | 27.27 | 19.51 | 20.16 | 90.67 |
| Net Profit Margin | -12 | -10.98 | -19.38 | 74.93 |
| Earning Per Share (Diluted) | -8.25 | -11.25 | -31.25 | 351.25 |