Quarterly Financials | Jun 2018 | Sept 2018 | 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 | 19 | 19 | 19 | 15 | 17 | 13 | 6 | 13 | 13 | 11 | 6 | 10 | 6 | 7 | 4 | 8 | 7 | 3 | 1 | 0 | 0 | 0 | 0 |
Expenses | 16 | 16 | 16 | 13 | 15 | 13 | 5 | 12 | 12 | 10 | 6 | 12 | 6 | 7 | 4 | 8 | 7 | 2 | 1 | 1 | 0 | 5 | 0 |
EBITDA | 3 | 3 | 3 | 2 | 2 | -0 | 0 | 1 | 1 | 1 | -0 | -1 | 0 | 0 | -0 | -1 | -1 | 1 | -0 | -0 | -0 | -5 | -0 |
Operating Profit % | 14 % | 13 % | 14 % | 16 % | 14 % | -1 % | 6 % | 6 % | 9 % | 5 % | -6 % | -14 % | 1 % | 3 % | -10 % | -16 % | -16 % | -22 % | -110 % | -156 % | -227 % | -8,817 % | 0 % |
Depreciation | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 2 | 1 | 1 | 1 | 2 | -0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 1 | 1 | 1 | 0 | 0 | -1 | -1 | -0 | -1 | -1 | -3 | -2 | 0 | -1 | -1 | -1 | 0 | -0 | -0 | -0 | -5 | -1 |
Tax | 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 | 0 | 1 | 0 | 0 | 0 | -1 | -1 | -0 | -1 | -1 | -2 | -1 | 1 | -1 | -1 | -1 | 0 | -0 | -0 | -0 | -5 | -1 |
EPS in ₹ | 0.40 | 1.75 | 0.46 | 0.35 | 1.10 | 0.05 | -0.69 | -0.54 | -0.21 | -1.13 | -1.33 | -1.88 | -1.21 | 0.66 | -0.48 | -0.48 | -0.83 | 0.22 | -0.11 | -0.30 | -0.39 | -4.81 | -0.47 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 35 | 43 | 50 | 65 | 70 | 67 | 66 | 61 | 50 | 41 |
Fixed Assets | 9 | 8 | 9 | 12 | 12 | 11 | 10 | 6 | 3 | 3 |
Current Assets | 26 | 35 | 41 | 53 | 56 | 53 | 54 | 52 | 44 | 36 |
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 | 26 | 35 | 41 | 53 | 58 | 55 | 56 | 55 | 47 | 39 |
Total Liabilities | 28 | 35 | 39 | 47 | 50 | 46 | 48 | 47 | 38 | 35 |
Current Liabilities | 21 | 27 | 29 | 34 | 39 | 37 | 31 | 33 | 25 | 24 |
Non Current Liabilities | 6 | 8 | 10 | 13 | 11 | 9 | 17 | 14 | 13 | 12 |
Total Equity | 7 | 8 | 11 | 18 | 20 | 21 | 18 | 14 | 12 | 6 |
Reserve & Surplus | 3 | 2 | 2 | 9 | 9 | 10 | 7 | 3 | 1 | -5 |
Share Capital | 4 | 6 | 9 | 9 | 11 | 11 | 11 | 11 | 11 | 11 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | 0 | 1 | 5 | -5 | -0 | -0 | -1 | -1 | 73 |
Investing Activities | -3 | -1 | -2 | -5 | -2 | -0 | -0 | 1 | 3 | 0 |
Operating Activities | 1 | 0 | 3 | 4 | 2 | 5 | -0 | -5 | 2 | 7 |
Financing Activities | 3 | 1 | 1 | 6 | -5 | -5 | 1 | 4 | -6 | 66 |
% 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 | 59.76 % | 59.76 % | 59.76 % | 59.76 % | 59.76 % | 59.76 % | 59.76 % | 59.76 % | 59.76 % | 59.76 % | 59.76 % | 59.76 % | 59.76 % | 59.76 % |
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 | 40.24 % | 40.24 % | 40.24 % | 40.24 % | 40.24 % | 40.24 % | 40.24 % | 40.24 % | 40.24 % | 40.24 % | 40.24 % | 40.24 % | 40.24 % | 40.24 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
433.20 | 2,195.77 | 46.59 | 2,640.85 | -3.25 | 41 | 11.82 | 57.02 | |
114.55 | 1,064.35 | 32.56 | 1,059.50 | 1,059.50 | 25 | 183.65 | 60.72 | |
91.75 | 769.15 | 17.82 | 404.20 | 1.74 | 33 | 165.24 | 42.97 | |
151.00 | 501.50 | 18.52 | 1,281.75 | -15.30 | 36 | -88.31 | 52.87 | |
63.79 | 222.07 | 12.21 | 305.31 | 35.88 | 214 | -97.58 | 59.56 | |
108.80 | 210.79 | 10.06 | 825.76 | -5.99 | 19 | 49.24 | 61.20 | |
414.00 | 175.91 | 10.76 | 455.15 | -6.60 | 19 | -56.18 | 53.40 | |
226.80 | 173.99 | 110.89 | 371.45 | 0.11 | 3 | -73.54 | 43.91 | |
215.00 | 154.46 | 141.17 | 473.78 | -15.99 | 1 | -355.45 | 42.85 | |
58.70 | 123.16 | 51.81 | 284.89 | 10.27 | 13 | -219.51 | 53.97 |