Quarterly Financials | Mar 2015 | Jun 2015 | Sept 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sept 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sept 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sept 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sept 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sept 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Revenue | 0 | 0 | 0 | 1 | 5 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 3 | 3 | 3 | 3 | 4 |
Expenses | 4 | 0 | 0 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 2 | 2 | 3 | 3 | 3 |
EBITDA | -4 | 0 | -0 | 0 | 3 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Operating Profit % | -6,267 % | 24 % | -43 % | 8 % | 62 % | 58 % | 55 % | 75 % | 91 % | 93 % | 93 % | 95 % | 60 % | 0 % | -60 % | -133 % | -99,700 % | -600 % | -400 % | -1,200 % | -100 % | 0 % | 0 % | -400 % | 0 % | 0 % | -800 % | -56 % | -36 % | 10 % | 13 % | 11 % | 6 % | 12 % | 18 % | 11 % | 15 % | 12 % |
Depreciation | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -6 | -1 | -1 | -1 | 3 | 1 | 1 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | -1 | -10 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | 2 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -6 | -1 | -1 | -1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -1 | -10 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | 2 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS in ₹ | -9.06 | -1.05 | -0.84 | -0.66 | 2.33 | 0.38 | 0.39 | 0.06 | 0.12 | 0.01 | 0.01 | 0.00 | -0.24 | -0.19 | -0.44 | -0.46 | -9.11 | -0.12 | -0.14 | -0.21 | -0.91 | -0.14 | -0.15 | -0.15 | 2.06 | -0.04 | -0.07 | -0.07 | 0.17 | 0.06 | 0.13 | 0.11 | 0.05 | 0.16 | 0.12 | 0.15 | 0.11 | 0.12 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 8 | 11 | 14 | 12 | 1 | 1 | 0 | 3 | 3 | 11 |
Fixed Assets | 8 | 5 | 3 | 2 | 1 | 1 | 0 | 0 | 1 | 3 |
Current Assets | 0 | 5 | 11 | 10 | 0 | 0 | 0 | 3 | 2 | 7 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 0 | 5 | 11 | 10 | 0 | 0 | 0 | 3 | 2 | 7 |
Total Liabilities | 7 | 6 | 8 | 7 | 7 | 8 | 6 | 5 | 4 | 1 |
Current Liabilities | 7 | 6 | 8 | 7 | 7 | 8 | 6 | 5 | 4 | 1 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Equity | 1 | 5 | 6 | 5 | -6 | -8 | -6 | -1 | -1 | 10 |
Reserve & Surplus | -6 | -6 | -5 | -6 | -17 | -19 | -17 | -16 | -16 | -8 |
Share Capital | 7 | 11 | 11 | 11 | 11 | 11 | 11 | 15 | 15 | 19 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 0 | -3 | 0 | 0 | -0 | 0 | 2 | -1 | 1 |
Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -1 | -2 |
Operating Activities | -1 | -2 | -5 | 0 | 0 | -0 | 0 | -3 | 0 | -7 |
Financing Activities | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 4 | 0 | 10 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Promoter | 50.04 % | 50.04 % | 48.24 % | 40.37 % | 40.37 % | 40.37 % | 40.37 % | 40.37 % | 40.37 % | 40.37 % | 37.46 % | 37.46 % | 37.46 % | 31.32 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 49.96 % | 49.96 % | 51.76 % | 59.63 % | 59.63 % | 59.63 % | 59.63 % | 59.63 % | 59.63 % | 59.63 % | 62.54 % | 62.54 % | 62.54 % | 68.68 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
11,250.80 | 1,06,425.10 | 45.58 | 6,715.15 | 14.01 | 2,219 | 23.09 | 50.43 | |
1,811.75 | 84,316.49 | - | 3,818.25 | 35.55 | 64 | 604.03 | 62.57 | |
7,641.80 | 48,020.39 | 60.97 | 852.75 | - | 102 | 27,018.18 | 51.53 | |
1,727.00 | 47,714.73 | 72.01 | 4,931.81 | 44.83 | 599 | 51.86 | 42.25 | |
6,859.25 | 46,708.65 | 60.91 | 9,240.40 | 14.41 | 836 | -20.72 | 66.51 | |
1,064.55 | 43,832.48 | 67.45 | 5,232.75 | 16.23 | 679 | -15.40 | 51.80 | |
2,052.80 | 23,669.67 | 33.84 | 7,213.10 | 18.30 | 703 | -12.71 | 56.37 | |
1,554.00 | 22,023.32 | 69.32 | 1,900.02 | 27.66 | 297 | 30.86 | 46.74 | |
301.60 | 21,810.13 | 41.64 | 6,373.09 | 3.57 | 515 | 7.35 | 49.62 | |
652.20 | 18,684.71 | 45.20 | 8,738.61 | 16.21 | 309 | -12.06 | 48.29 |