Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Epuja Spiritech Ltd.

Finance - Investment

Rating :

N/A

BSE: 532092 | NSE: Not Listed

Watchlist

NSE BSE

4.83

20-Dec-2024

Open
High
Low
Previous Close

4.93
4.99
4.59
4.83

Volume
Traded Value (lacs)
52 Week High
52 Week Low

316152
15.17
7.34
3.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

40.00
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

40.15
N/A
2.16

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-30.24
-41.52

EBITDA CAGR (%)

10 Years
5 Years
3 Years

22.44
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

15.87
-
-

P:E (Median)

8 Years
5 Years
3 Years

36.32
28.74
-

P:BV (Average)

8 Years
5 Years
3 Years

3.13
3.13
2.39

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.40
-10.83
-60.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.47 0.29 62.07% 0.15 0.15 0.00% 0.22 0.00 0 0.30 0.33 -9.09%
Expenses 0.72 0.30 140.00% 0.58 0.29 100.00% 0.63 0.10 530.00% 0.29 0.36 -19.44%
EBITDA -0.25 -0.01 - -0.43 -0.14 - -0.41 -0.10 - 0.01 -0.03 -
EBIDTM -52.98% -2.41% -278.43% -91.95% -185.45% 0.00% 3.00% -10.15%
Other Income 0.01 0.02 -50.00% 0.02 0.02 0.00% 0.02 0.00 0 0.01 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT -0.24 0.01 - -0.41 -0.12 - -0.39 -0.10 - 0.02 -0.03 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -0.24 0.01 - -0.41 -0.12 - -0.39 -0.10 - 0.02 -0.03 -
PATM -50.43% 3.45% -266.01% -81.88% -177.73% 0.00% 7.33% -10.15%
EPS -0.03 0.00 - -0.05 -0.02 - -0.05 -0.01 - 0.00 0.00 0

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.47 0.29 62.07% 0.15 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.72 0.30 140.00% 0.58 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA -0.25 -0.01 - -0.43 0.00 - 0.00 0.00 0 0.00 0.00 0
EBIDTM -52.98% -2.41% -278.43% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.01 0.02 -50.00% 0.02 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT -0.24 0.01 - -0.41 0.00 - 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -0.24 0.01 - -0.41 0.00 - 0.00 0.00 0 0.00 0.00 0
PATM -50.43% 3.45% -266.01% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS -0.03 0.00 - -0.05 0.00 - 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1.14 0.96 1.41 4.80 4.80 5.81 8.45 9.56 5.05 0.91 0.00 Net Sales Growth 48.05% -31.91% -70.62% 0% -17.38% -31.24% -11.61% 89.31% 454.95% 0 Cost Of Goods Sold 0.29 0.00 1.38 4.48 4.38 4.77 7.37 8.94 4.44 0.78 0.00 Gross Profit 0.85 0.96 0.03 0.32 0.42 1.03 1.07 0.61 0.61 0.13 0.00 GP Margin 74.39% 100% 2.13% 6.67% 8.75% 17.73% 12.66% 6.38% 12.08% 14.29% 0 Total Expenditure 2.22 1.49 1.59 4.76 4.57 4.99 7.62 9.07 4.54 0.90 0.07 Power & Fuel Cost - 0.00 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 3.55% 0% 0% 0% 0% 0% 0% 0% 0 Employee Cost - 0.18 0.04 0.04 0.03 0.06 0.07 0.02 0.01 0.01 0.01 % Of Sales - 18.75% 2.84% 0.83% 0.62% 1.03% 0.83% 0.21% 0.20% 1.10% 0 Manufacturing Exp. - 0.51 0.09 0.04 0.01 0.02 0.00 0.03 0.02 0.02 0.02 % Of Sales - 53.12% 6.38% 0.83% 0.21% 0.34% 0% 0.31% 0.40% 2.20% 0 General & Admin Exp. - 0.79 0.08 0.21 0.15 0.13 0.17 0.07 0.08 0.09 0.04 % Of Sales - 82.29% 5.67% 4.38% 3.12% 2.24% 2.01% 0.73% 1.58% 9.89% 0 Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0 Miscellaneous Exp. - 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 1.04% 0% 0% 0% 0% 0% 0% 0% 0% 0 EBITDA -1.08 -0.53 -0.18 0.04 0.23 0.82 0.83 0.49 0.51 0.01 -0.07 EBITDA Margin -94.74% -55.21% -12.77% 0.83% 4.79% 14.11% 9.82% 5.13% 10.10% 1.10% 0 Other Income 0.06 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Interest 0.00 0.01 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT -1.02 -0.48 -0.19 0.04 0.23 0.82 0.83 0.49 0.51 0.01 -0.06 Tax 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -0.10 0.10 0.00 0.05 Tax Rate 0.00% 0.00% -4.76% 0.00% 0.00% 0.00% 0.00% -20.41% 19.61% 0.00% -83.33% PAT -1.02 -0.48 -0.22 0.04 0.23 0.82 0.83 0.59 0.41 0.01 -0.11 PAT before Minority Interest -1.02 -0.48 -0.22 0.04 0.23 0.82 0.83 0.59 0.41 0.01 -0.11 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -89.47% -50.0% -15.60% 0.83% 4.79% 14.11% 9.82% 6.17% 8.12% 1.10% 0 PAT Growth 0.00% - - -82.61% -71.95% -1.20% 40.68% 43.90% 4,000.00% - EPS -0.13 -0.06 -0.03 0.01 0.03 0.10 0.11 0.08 0.05 0.00 -0.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 16.69 6.06 6.29 6.25 6.02 5.20 4.47 4.11 3.70 -0.18 Share Capital 7.76 4.01 4.01 4.01 4.01 4.01 4.01 4.01 4.01 5.37 Total Reserves 1.57 2.05 2.28 2.23 2.00 1.18 0.45 0.10 -0.31 -5.55 Non-Current Liabilities 1.51 0.58 0.27 0.00 0.00 0.08 0.08 0.10 0.01 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 1.51 0.58 0.26 0.00 0.00 0.08 0.08 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.10 0.01 0.00 Current Liabilities 0.59 0.68 1.75 3.01 0.07 1.77 4.15 2.17 0.25 0.60 Trade Payables 0.42 0.66 1.72 2.95 0.06 1.61 3.97 2.17 0.00 0.00 Other Current Liabilities 0.05 0.00 0.03 0.06 0.01 0.05 0.01 0.01 0.00 0.20 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.25 0.39 Short Term Provisions 0.12 0.02 0.00 0.00 0.00 0.12 0.17 0.00 0.00 0.00 Total Liabilities 18.79 7.32 8.31 9.26 6.09 7.05 8.70 6.38 3.96 0.42 Net Block 4.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 4.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 4.70 0.20 0.19 0.41 0.68 1.31 0.14 2.12 3.04 0.41 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.04 0.03 0.03 0.26 0.26 0.26 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 0.43 0.17 0.16 0.13 0.41 0.42 0.14 0.14 0.29 0.40 Other Non Current Assets 0.00 0.00 0.00 0.02 0.02 0.64 0.00 1.97 2.74 0.00 Current Assets 14.10 7.13 8.12 8.85 5.40 5.74 8.54 4.27 0.92 0.00 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 9.49 5.52 5.56 1.28 1.20 1.09 0.32 0.12 0.12 0.00 Sundry Debtors 1.41 1.52 2.52 7.49 4.13 4.50 6.88 4.09 0.75 0.00 Cash & Bank 1.69 0.06 0.02 0.05 0.03 0.10 1.01 0.01 0.01 0.00 Other Current Assets 1.51 0.03 0.03 0.03 0.04 0.04 0.33 0.05 0.05 0.00 Short Term Loans & Adv. 0.41 0.00 0.00 0.00 0.00 0.00 0.28 0.00 0.00 0.00 Net Current Assets 13.51 6.45 6.37 5.84 5.33 3.96 4.40 2.09 0.67 -0.59 Total Assets 18.80 7.33 8.31 9.26 6.08 7.05 8.68 6.39 3.96 0.41

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -6.17 -0.61 -0.52 0.02 -0.06 -0.91 1.00 0.25 -3.73 -0.03 PBT -0.48 -0.22 0.04 0.23 0.82 0.83 0.49 0.51 0.01 -0.06 Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.05 Changes in Working Capital -5.69 -0.39 -0.56 -0.21 -0.89 -1.74 0.41 -0.25 -3.74 0.08 Cash after chg. in Working capital -6.17 -0.60 -0.52 0.02 -0.06 -0.91 0.90 0.26 -3.73 -0.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.01 0.00 0.00 0.00 0.00 0.10 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.00 0.00 0.23 0.00 0.00 0.00 0.00 -0.25 -0.14 0.00 Net Fixed Assets -4.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments -0.01 0.00 0.23 0.00 0.00 -0.25 0.00 0.00 0.00 0.00 Others 4.26 0.00 0.00 0.00 0.00 0.25 0.00 -0.25 -0.14 0.00 Cash from Financing Activity 8.30 0.64 0.26 0.00 0.00 0.00 0.00 0.00 3.88 0.00 Net Cash Inflow / Outflow 2.12 0.03 -0.03 0.02 -0.06 -0.91 1.00 0.00 0.00 -0.03 Opening Cash & Equivalents 0.07 0.04 0.05 0.03 0.10 1.01 0.01 0.01 0.00 0.03 Closing Cash & Equivalent 2.20 0.07 0.02 0.05 0.03 0.10 1.01 0.01 0.01 0.00

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1.20 1.51 1.57 1.56 1.50 1.29 1.11 1.03 0.92 -0.03 ROA -3.67% -2.85% 0.49% 2.98% 12.53% 10.50% 7.81% 7.88% 0.32% -25.70% ROE -6.23% -3.60% 0.68% 3.73% 14.67% 17.10% 13.73% 10.43% 0.40% 0.00% ROCE -3.76% -2.99% 0.67% 3.77% 14.60% 16.84% 11.32% 12.61% 0.51% -25.94% Fixed Asset Turnover 0.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 557.17 521.83 380.46 441.38 270.94 245.74 209.50 174.78 300.12 0.00 Inventory Days 2857.87 1431.87 259.88 94.24 72.09 30.56 8.40 8.68 48.28 0.00 Payable days 0.00 314.88 190.30 125.22 63.78 123.64 121.61 176.84 0.00 0.00 Cash Conversion Cycle 3415.04 1638.82 450.03 410.40 279.25 152.67 96.30 6.62 348.40 0.00 Total Debt/Equity 0.16 0.10 0.04 0.00 0.00 0.01 0.02 0.00 0.07 -2.15 Interest Cover -36.74 -11.08 428.00 104.95 573.18 0.00 415.30 724.88 0.00 0.00

Top Investors:

chetan kulin merchant

nehal kunal vora

khush chetan merchant

leena jitendra parekh

mrudul girish gokhale

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback