Quarterly Financials | 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 | 50 | 64 | 86 | 116 | 96 | 87 | 80 | 75 | 61 | 48 | 41 | 62 | 72 |
Expenses | 49 | 61 | 81 | 111 | 91 | 85 | 78 | 72 | 59 | 47 | 40 | 60 | 69 |
EBITDA | 1 | 3 | 5 | 5 | 5 | 1 | 2 | 3 | 1 | 1 | 2 | 2 | 2 |
Operating Profit % | 1 % | 3 % | 4 % | 2 % | 3 % | 1 % | 1 % | -1 % | -0 % | -0 % | -0 % | 0 % | 1 % |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | 2 | 4 | 3 | 3 | 0 | 0 | 1 | 0 | -0 | 1 | 1 | 1 |
Tax | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Net Profit | -0 | 1 | 3 | 2 | 2 | 0 | 0 | 1 | 0 | -0 | 0 | 1 | 1 |
EPS in ₹ | -0.03 | 1.20 | 2.27 | 2.16 | 2.03 | 0.01 | 0.16 | 0.93 | 0.16 | -0.03 | 0.18 | 0.65 | 0.73 |
Balance Sheet | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 39 | 53 | 48 | 61 | 80 | 68 | 64 |
Fixed Assets | 9 | 14 | 11 | 14 | 17 | 16 | 13 |
Current Assets | 29 | 36 | 34 | 44 | 55 | 46 | 43 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 2 | 3 | 5 |
Other Assets | 30 | 38 | 37 | 47 | 60 | 48 | 45 |
Total Liabilities | 25 | 18 | 10 | 21 | 33 | 19 | 16 |
Current Liabilities | 20 | 11 | 7 | 17 | 27 | 14 | 12 |
Non Current Liabilities | 5 | 8 | 4 | 4 | 6 | 5 | 3 |
Total Equity | 14 | 35 | 37 | 40 | 47 | 48 | 48 |
Reserve & Surplus | 7 | 25 | 27 | 30 | 35 | 37 | 36 |
Share Capital | 7 | 10 | 10 | 10 | 12 | 12 | 12 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | -0 | 1 | -1 | 0 | 0 | -0 | -0 | -0 | 2 |
Investing Activities | -1 | -0 | -9 | 0 | -7 | -0 | -6 | -9 | -4 | -3 |
Operating Activities | 2 | 2 | 6 | 3 | -6 | 8 | -4 | -0 | 19 | 11 |
Financing Activities | -1 | -2 | 4 | -4 | 14 | -7 | 9 | 9 | -15 | -6 |
% Holding | Mar 2021 | Sept 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 70.00 % | 70.00 % | 70.00 % | 70.00 % | 70.00 % | 70.00 % | 70.03 % | 70.03 % | 70.03 % | 70.03 % | 70.03 % | 70.03 % | 70.03 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 2.85 % | 2.85 % | 2.85 % | 2.85 % | 2.91 % | 2.91 % | 2.91 % | 2.91 % |
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 % |
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 % |
Public / Retail | 30.00 % | 30.00 % | 30.00 % | 30.00 % | 30.00 % | 27.15 % | 27.12 % | 27.12 % | 27.12 % | 27.07 % | 27.07 % | 27.07 % | 27.07 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,798.65 | 3,10,901.66 | 72.84 | 98,281.51 | -23.66 | 3,293 | 161.81 | 35.51 | |
739.80 | 26,240.76 | 44.87 | 7,235.51 | -17.91 | 672 | 1.34 | 50.04 | |
816.90 | 18,239.58 | 54.25 | 2,025.33 | 11.68 | 356 | 7.61 | 28.81 | |
407.85 | 12,983.22 | 103.02 | 1,969.61 | 29.98 | 111 | 62.86 | 38.98 | |
168.58 | 12,551.39 | 10.32 | 89,609.55 | 12.69 | 1,239 | -14.95 | 34.61 | |
74.83 | 11,016.00 | 45.61 | 204.33 | -94.36 | 192 | 122.99 | 29.70 | |
557.15 | 7,368.28 | 97.04 | 4,292.86 | 4.20 | 107 | 407.28 | 41.20 | |
487.65 | 6,692.77 | 46.04 | 10,407.32 | -2.08 | 203 | 33.68 | 39.82 | |
472.30 | 5,541.22 | 54.01 | 1,401.13 | -14.43 | 93 | 37.99 | 48.85 | |
44.34 | 5,515.94 | 50.42 | 1,093.75 | 175.46 | 175 | 3.16 | - |