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 | 1 | 1 | 4 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 6 | 8 | 3 | 4 | 5 | 4 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 2 |
Expenses | 1 | 1 | 3 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 7 | 5 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 16 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
EBITDA | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | -2 | -2 | 1 | 1 | -1 | -0 | 0 | 0 | -14 | 0 | 1 | 1 | -0 | 1 | 1 | 1 | -1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
Operating Profit % | 2 % | 39 % | 19 % | 17 % | 17 % | 32 % | 33 % | 37 % | 31 % | 19 % | 32 % | 21 % | -80 % | -38 % | 15 % | 23 % | -47 % | -22 % | 9 % | 9 % | -699 % | 20 % | 34 % | 34 % | -203 % | 60 % | 35 % | 45 % | -85 % | 50 % | 59 % | 53 % | 13 % | 41 % | 42 % | 48 % | 26 % | 30 % |
Depreciation | 0 | 0 | 0 | 0 | 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 |
Interest | 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 |
Profit Before Tax | -0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | -2 | -2 | 1 | 1 | -1 | -0 | 0 | 0 | -14 | 0 | 1 | 1 | -1 | 1 | 0 | 0 | -1 | 0 | 1 | 0 | -0 | 0 | 0 | 0 | 1 | 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 | -0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -2 | -2 | 1 | 1 | -1 | -0 | 0 | 0 | -14 | 0 | 1 | 1 | -2 | 1 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
EPS in ₹ | -0.14 | 0.30 | 0.39 | 0.41 | 0.27 | 0.23 | 0.20 | 0.21 | 0.15 | 0.06 | 0.80 | 0.76 | -1.10 | -0.93 | 0.34 | 0.36 | -0.47 | -0.27 | 0.05 | 0.10 | 0.24 | 0.21 | 0.30 | 0.33 | -0.83 | 0.36 | 0.19 | 0.21 | -0.62 | 0.13 | 0.29 | 0.20 | 0.11 | 0.12 | 0.19 | 0.20 | 0.43 | 0.15 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 20 | 19 | 24 | 33 | 34 | 17 | 15 | 18 | 31 | 41 |
Fixed Assets | 3 | 3 | 3 | 4 | 12 | 9 | 0 | 9 | 8 | 7 |
Current Assets | 16 | 8 | 20 | 28 | 21 | 5 | 5 | 6 | 9 | 10 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 3 | 9 | 0 | 1 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 12 |
Other Assets | 17 | 16 | 21 | 29 | 22 | 5 | 6 | 9 | 10 | 21 |
Total Liabilities | 4 | 0 | 1 | 11 | 14 | 11 | 8 | 11 | 12 | 9 |
Current Liabilities | 0 | 0 | 1 | 11 | 13 | 11 | 4 | 9 | 6 | 4 |
Non Current Liabilities | 4 | 0 | 0 | 0 | 0 | 0 | 4 | 1 | 6 | 5 |
Total Equity | 15 | 19 | 22 | 22 | 21 | 6 | 6 | 7 | 18 | 32 |
Reserve & Surplus | -2 | 1 | 4 | 4 | 2 | -12 | -12 | -11 | -2 | 3 |
Share Capital | 17 | 17 | 18 | 18 | 18 | 18 | 18 | 18 | 20 | 30 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 0 | 7 | -7 | -0 | 0 | -0 | 0 | 0 | 1 |
Investing Activities | -3 | -6 | 4 | -2 | -9 | -0 | 2 | -1 | -13 | -12 |
Operating Activities | 2 | 5 | 1 | -2 | 9 | 15 | -2 | 1 | 3 | 1 |
Financing Activities | 0 | 1 | 2 | -3 | 0 | 0 | 0 | 0 | 11 | 12 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Jul 2023 | Sept 2023 | Dec 2023 | Feb 2024 | Mar 2024 | Jun 2024 |
Promoter | 52.17 % | 52.17 % | 52.17 % | 52.17 % | 52.17 % | 52.17 % | 52.17 % | 51.96 % | 50.01 % | 50.01 % | 50.01 % | 45.07 % | 46.31 % | 38.45 % | 38.45 % | 36.61 % |
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 % | 0.00 % | 0.00 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.25 % | 0.73 % | 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 % | 0.00 % | 0.00 % |
Public / Retail | 47.83 % | 47.83 % | 47.83 % | 47.58 % | 47.10 % | 47.83 % | 47.83 % | 48.04 % | 49.99 % | 49.99 % | 49.99 % | 54.93 % | 53.69 % | 61.55 % | 61.55 % | 63.39 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
11,442.65 | 99,486.15 | 42.61 | 6,715.15 | 14.01 | 2,219 | 23.09 | 52.59 | |
1,730.45 | 73,707.37 | - | 3,818.25 | 35.55 | 64 | 604.03 | 49.70 | |
7,765.25 | 48,125.95 | 61.10 | 852.75 | - | 102 | 27,018.18 | 53.07 | |
7,126.45 | 46,800.69 | 61.03 | 9,240.40 | 14.41 | 836 | -20.72 | 69.78 | |
1,094.25 | 44,759.44 | 68.87 | 5,232.75 | 16.23 | 679 | -15.40 | 54.08 | |
1,672.50 | 44,652.54 | 67.39 | 4,931.81 | 44.83 | 599 | 51.86 | 42.84 | |
1,598.35 | 22,246.43 | 70.02 | 1,900.02 | 27.66 | 297 | 30.86 | 55.24 | |
312.30 | 21,937.02 | 41.88 | 6,373.09 | 3.57 | 515 | 7.35 | 49.82 | |
1,914.30 | 20,813.80 | 29.75 | 7,213.10 | 18.30 | 703 | -12.71 | 41.65 | |
1,318.70 | 18,841.89 | 70.06 | 1,291.89 | 28.17 | 252 | 57.52 | 62.23 |