Real-time Estimate
Cboe BZX
12:10:29 14/05/2024 am IST
|
5-day change
|
1st Jan Change
|
0.453
USD
|
-0.88%
|
|
+2.72%
|
+145.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
121.6
|
131.9
|
289
|
135.1
|
24.59
|
78.94
|
-
|
-
|
Enterprise Value (EV)
1 |
121.6
|
131.9
|
289
|
135.1
|
24.59
|
78.94
|
78.94
|
78.94
|
P/E ratio
|
-75
x
|
-49
x
|
-18.4
x
|
-6.67
x
|
-0.93
x
|
-5.48
x
|
-8.31
x
|
45.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
211
x
|
120
x
|
33.8
x
|
2.5
x
|
3.49
x
|
1.8
x
|
0.83
x
|
EV / Revenue
|
-
|
211
x
|
120
x
|
33.8
x
|
2.5
x
|
3.49
x
|
1.8
x
|
0.83
x
|
EV / EBITDA
|
-
|
-
|
-25.2
x
|
-7.59
x
|
-1.22
x
|
-6.58
x
|
-12.4
x
|
9.67
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-2.01
x
|
-8.69
x
|
-11.5
x
|
10.4
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-49.7%
|
-11.5%
|
-8.7%
|
9.58%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
81,072
|
89,731
|
1,04,701
|
1,12,615
|
1,32,929
|
1,72,738
|
-
|
-
|
Reference price
2 |
1.500
|
1.470
|
2.760
|
1.200
|
0.1850
|
0.4570
|
0.4570
|
0.4570
|
Announcement Date
|
14/05/20
|
19/03/21
|
17/03/22
|
23/03/23
|
12/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
0.624
|
2.4
|
3.995
|
9.83
|
22.63
|
43.85
|
95.49
|
EBITDA
1 |
-
|
-
|
-11.45
|
-17.8
|
-20.2
|
-11.99
|
-6.364
|
8.166
|
EBIT
1 |
-
|
-2.34
|
-11.5
|
-18.29
|
-22.41
|
-14.97
|
-9.518
|
2.06
|
Operating Margin
|
-
|
-375.09%
|
-479.17%
|
-457.72%
|
-227.99%
|
-66.13%
|
-21.7%
|
2.16%
|
Earnings before Tax (EBT)
1 |
-
|
-2.85
|
-11.91
|
-19.44
|
-23.69
|
-17.92
|
-
|
-
|
Net income
1 |
-1.98
|
-2.852
|
-11.9
|
-19.44
|
-23.69
|
-15.14
|
-9.668
|
2.06
|
Net margin
|
-
|
-457.04%
|
-495.83%
|
-486.51%
|
-241.03%
|
-66.88%
|
-22.05%
|
2.16%
|
EPS
2 |
-0.0200
|
-0.0300
|
-0.1500
|
-0.1800
|
-0.2000
|
-0.0833
|
-0.0550
|
0.0100
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-12.23
|
-9.082
|
-6.864
|
7.566
|
FCF margin
|
-
|
-
|
-
|
-
|
-124.43%
|
-40.13%
|
-15.65%
|
7.92%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
92.65%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
367.29%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/05/20
|
19/03/21
|
17/03/22
|
23/03/23
|
12/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
0.6009
|
0.766
|
0.2005
|
0.5876
|
1.4
|
1.813
|
1.76
|
2.696
|
3.04
|
2.334
|
4.55
|
5.95
|
7.9
|
7.8
|
8
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-4.293
|
-2.485
|
-2.161
|
-1.671
|
-2.46
|
-
|
EBIT
1 |
-3.1
|
-4
|
-4.2
|
-5.162
|
-5
|
-3.987
|
-6.3
|
-5.997
|
-5.1
|
-4.974
|
-4.064
|
-3.559
|
-2.826
|
-3.239
|
-2.8
|
Operating Margin
|
-515.88%
|
-522.19%
|
-2,094.76%
|
-878.52%
|
-357.14%
|
-219.91%
|
-358%
|
-222.5%
|
-167.76%
|
-213.13%
|
-89.31%
|
-59.82%
|
-35.77%
|
-41.53%
|
-35%
|
Earnings before Tax (EBT)
|
-3.096
|
-4.073
|
-4.137
|
-5.255
|
-5.587
|
-4.459
|
-6.603
|
-6.335
|
-5.562
|
-5.193
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-3.1
|
-4.1
|
-4.1
|
-5.255
|
-5.6
|
-4.459
|
-6.6
|
-6.335
|
-5.56
|
-5.193
|
-4.161
|
-3.577
|
-2.843
|
-3.256
|
-2.875
|
Net margin
|
-515.88%
|
-535.25%
|
-2,044.89%
|
-894.34%
|
-400%
|
-245.95%
|
-375.04%
|
-235.02%
|
-182.89%
|
-222.53%
|
-91.45%
|
-60.11%
|
-35.99%
|
-41.75%
|
-35.94%
|
EPS
2 |
-0.0300
|
-0.0400
|
-0.0400
|
-0.0500
|
-0.0500
|
-0.0400
|
-0.0600
|
-0.0500
|
-0.0500
|
-0.0400
|
-0.0250
|
-0.0200
|
-0.0150
|
-0.0150
|
-0.0200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/11/21
|
17/03/22
|
16/05/22
|
15/08/22
|
09/11/22
|
23/03/23
|
15/05/23
|
16/08/23
|
14/11/23
|
12/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-12.2
|
-9.08
|
-6.86
|
7.57
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
0.05
|
0.38
|
2.68
|
0.27
|
0.33
|
0.4
|
0.6
|
Capex / Sales
|
-
|
7.39%
|
15.97%
|
67.16%
|
2.71%
|
1.44%
|
0.91%
|
0.63%
|
Announcement Date
|
14/05/20
|
19/03/21
|
17/03/22
|
23/03/23
|
12/04/24
|
-
|
-
|
-
|
Last Close Price
0.457
USD Average target price
2.612
USD Spread / Average Target +471.66% Consensus |