Diksha Greens (BSE 542155)₹1.55+3.33%Trading & Distributors
For the year to Mar 2024, sales were ₹0 Cr and net profit −₹2.96 Cr.
Company filings, standalone accounts
| Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | |
|---|---|---|---|---|---|---|---|
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Mar 2013 | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 56.29 | 52.87 | 54.07 | 54.17 | 41.62 | 28.13 | 0.00 | −0.04 | −0.60 | 0.00 | 0.00 |
| Expenses | 55.16 | 51.62 | 52.65 | 52.71 | 39.58 | 26.21 | 2.76 | 19.40 | 15.79 | 0.20 | 0.18 |
| Operating Profit | 1.22 | 1.32 | 1.53 | 1.58 | 2.14 | 1.96 | −2.75 | −19.47 | −16.42 | −0.20 | −0.18 |
| OPM % | 2.2% | 2.5% | 2.8% | 2.9% | 5.1% | 7.0% | −27,400.0% | — | — | — | — |
| Other Income | 0.18 | 0.19 | 0.18 | 0.29 | 0.21 | 0.07 | −0.07 | −0.38 | −0.02 | 0.08 | 0.06 |
| Interest | 0.84 | 0.86 | 0.87 | 0.78 | 1.30 | 1.64 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 |
| Depreciation | 0.04 | 0.04 | 0.13 | 0.17 | 0.19 | 0.15 | 0.11 | 0.08 | 0.07 | 0.05 | 0.04 |
| Profit before tax | 0.47 | 0.56 | 0.66 | 0.87 | 0.81 | 0.19 | −5.69 | −22.55 | −19.15 | −2.96 | −2.95 |
| Tax % | 31.2% | 29.8% | 31.3% | 27.3% | 31.7% | 15.0% | −0.4% | 0.1% | 0.0% | 0.0% | 0.0% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.09 | 0.00 | 0.00 | −0.06 | −1.17 | 0.00 | 0.00 | 0.00 |
| Net Profit | 0.32 | 0.38 | 0.45 | 0.63 | 0.54 | 0.15 | −5.68 | −22.66 | −19.18 | −2.96 | −2.96 |
| EPS (Rs) | 6.27 | 7.42 | 23.10 | 12.92 | 11.11 | 0.15 | −5.75 | −22.93 | −19.43 | −3.00 | −3.00 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Mar 2013 | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.53 | 0.53 | 0.50 | 0.50 | 0.48 | 9.84 | 9.86 | 9.86 | 9.87 | 9.87 | 9.85 |
| Reserves | 5.56 | 5.94 | 9.69 | 10.34 | 10.88 | 14.97 | 9.30 | −13.38 | −32.63 | −35.59 | −38.53 |
| Borrowings | 7.03 | 5.23 | 3.88 | 7.12 | 10.94 | 23.33 | 24.47 | 24.47 | 24.54 | 24.52 | 24.52 |
| Other Liabilities | 5.82 | 9.59 | 4.39 | 14.30 | 2.32 | 2.02 | 4.76 | 7.56 | 9.48 | 12.54 | 15.34 |
| Total Liabilities | 18.94 | 21.29 | 18.46 | 32.26 | 24.62 | 50.16 | 48.39 | 28.51 | 11.26 | 11.34 | 11.18 |
| Fixed Assets | 0.74 | 0.88 | 1.20 | 1.14 | 1.00 | 10.48 | 10.32 | 10.23 | 10.16 | 10.09 | 10.04 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 1.90 | 0.89 | 0.00 | 0.00 | 0.00 |
| Other Assets | 18.20 | 20.41 | 17.25 | 31.12 | 23.62 | 39.68 | 36.17 | 17.39 | 1.10 | 1.25 | 1.14 |
| Inventories | 9.59 | 14.19 | 7.52 | 10.50 | 10.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade receivables | 6.40 | 3.13 | 7.23 | 17.33 | 7.68 | 8.55 | 8.07 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash & equivalents | 2.12 | 2.88 | 1.85 | 1.73 | 2.19 | 3.21 | 0.14 | 0.04 | 0.59 | 0.00 | 0.00 |
| Total Assets | 18.94 | 21.29 | 18.46 | 32.26 | 24.62 | 50.16 | 48.39 | 28.51 | 11.26 | 11.34 | 11.18 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 1.57 | −1.75 | −3.16 | −13.48 | 19.74 | 2.07 | 2.41 | 2.15 | 2.75 |
| Cash from investing activity | 0.24 | −0.36 | 0.37 | −7.52 | −3.75 | 0.63 | 0.89 | 0.06 | 0.04 |
| Cash from financing activity | −1.85 | 2.42 | 2.50 | 23.99 | −18.90 | −2.78 | −2.74 | −2.80 | −2.78 |
| Net cash flow | −0.06 | 0.33 | −0.27 | 3.13 | −3.06 | −0.11 | 0.55 | −0.60 | 0.00 |
| Capex | 0.14 | 0.42 | 0.10 | 9.71 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Free cash flow | 1.42 | −1.71 | −3.19 | −23.02 | 19.63 | 2.05 | 2.39 | 2.13 | 2.73 |
| CFO / OP % | 117.0% | −92.0% | −131.0% | −672.0% | −718.0% | −11.0% | −15.0% | −1,126.0% | −1,612.1% |
| Mar 2013 | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 43 | 23 | 50 | 118 | 68 | 112 | 2,94,921 | 0 | 0 | — |
| Inventory days | 232 | 104 | 54 | 74 | 97 | 0 | — | 0 | 0 | — |
| Days payable | 139 | 68 | 30 | 100 | 21 | — | — | — | — | — |
| Cash conversion cycle | 133 | 57 | 71 | 90 | 143 | 111 | 2,94,920 | 0 | 0 | — |
| Working capital days | 67 | 20 | 49 | 50 | 77 | 367 | 2,45,646 | −1,79,214 | −20,742 | — |
| ROCE % | — | 11.6% | — | 9.6% | 10.5% | 5.2% | −6.2% | −57.8% | −144.5% | −63.2% |
Diksha Greens' sales for the year to Mar 2024 were ₹0 Cr.
Net profit for the year to Mar 2024 was −₹2.96 Cr. Earnings per share over the same trailing period were ₹−3.00.
Diksha Greens reported borrowings of ₹24.52 Cr at Mar 2024, against cash and equivalents of ₹0 Cr.
Cash from operations was ₹2.75 Cr in the year to Mar 2024; after capital spending, free cash flow was ₹2.73 Cr.