Quarterly Financials | Jun 2019 | Sept 2019 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Revenue | 0 | 24 | 15 | 20 | 12 | 18 | 13 | 15 | 14 | 17 | 19 | 19 | 20 | 13 |
Expenses | 0 | 21 | 18 | 14 | 12 | 16 | 12 | 14 | 13 | 15 | 17 | 17 | 18 | 11 |
EBITDA | 0 | 2 | -3 | 6 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 2 |
Operating Profit % | 0 % | 1 % | -27 % | 24 % | 1 % | 8 % | 6 % | 6 % | 5 % | 4 % | 3 % | 4 % | 2 % | -3 % |
Depreciation | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 |
Interest | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 |
Profit Before Tax | 0 | 1 | -4 | 5 | -0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Tax | 0 | 0 | -1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 0 | 1 | -2 | 3 | -0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 |
EPS in ₹ | 0.00 | 0.54 | 0.00 | 2.52 | -0.20 | 0.61 | 0.22 | 0.17 | 0.05 | 0.03 | 0.04 | 0.07 | 0.04 | 0.07 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 38 | 40 | 42 | 36 | 46 | 50 | 57 | 61 | 62 | 102 |
Fixed Assets | 4 | 8 | 6 | 7 | 12 | 11 | 15 | 14 | 12 | 13 |
Current Assets | 25 | 26 | 27 | 24 | 29 | 30 | 37 | 42 | 43 | 67 |
Capital Work in Progress | 8 | 5 | 7 | 4 | 1 | 7 | 2 | 3 | 5 | 7 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 26 | 27 | 29 | 25 | 32 | 33 | 39 | 44 | 45 | 83 |
Total Liabilities | 38 | 40 | 42 | 36 | 46 | 50 | 57 | 61 | 62 | 102 |
Current Liabilities | 27 | 28 | 26 | 22 | 27 | 30 | 33 | 35 | 37 | 42 |
Non Current Liabilities | 8 | 9 | 7 | 6 | 7 | 7 | 12 | 11 | 10 | 1 |
Total Equity | 4 | 3 | 8 | 9 | 12 | 13 | 13 | 14 | 15 | 60 |
Reserve & Surplus | 2 | 2 | 3 | 1 | 2 | 2 | 3 | 4 | 2 | 34 |
Share Capital | 2 | 2 | 5 | 8 | 10 | 10 | 10 | 10 | 13 | 17 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | -0 | -0 | -1 | 0 | 0 | -0 | 0 | 0 | 0 |
Investing Activities | -3 | -3 | -1 | 1 | 0 | -6 | -2 | -1 | -2 | -18 |
Operating Activities | 3 | 1 | -1 | 3 | 0 | 7 | -5 | 1 | 4 | -18 |
Financing Activities | -0 | 1 | 1 | -4 | 0 | -1 | 7 | 0 | -1 | 36 |
% 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 | Jan 2024 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 72.81 % | 72.81 % | 72.81 % | 72.81 % | 72.81 % | 72.81 % | 72.81 % | 72.81 % | 72.81 % | 68.94 % | 68.64 % | 68.64 % | 53.57 % | 53.57 % | 54.24 % | 54.72 % |
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 % | 3.50 % | 3.39 % | 3.39 % |
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 % | 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 | 13.89 % | 13.89 % | 13.89 % | 12.33 % | 0.00 % | 0.00 % | 12.92 % | 12.93 % | 12.95 % | 18.56 % | 20.40 % | 19.80 % | 30.45 % | 30.86 % | 30.08 % | 29.37 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
1,254.20 | 33,733.40 | 81.39 | 2,427.50 | 11.28 | 413 | 6.21 | 65.77 | |
1,425.90 | 18,423.80 | 52.97 | 3,540.30 | 1.43 | 263 | 52.94 | 64.86 | |
683.95 | 16,932.80 | 93.95 | 2,942.90 | 5.05 | 201 | -16.97 | 43.11 | |
297.30 | 8,788.20 | 65.35 | 1,196.60 | 67.33 | 108 | 1,335.00 | 56.57 | |
587.85 | 2,588.40 | 18.95 | 834.80 | 5.22 | 123 | 22.84 | 46.88 | |
810.00 | 992.60 | - | 784.40 | -2.19 | 0 | 37.50 | 63.98 | |
499.80 | 839.40 | 52.81 | 497.90 | 9.55 | 6 | -65.38 | 53.49 | |
376.55 | 706.90 | 121.62 | 623.90 | -7.94 | 6 | 27.78 | 49.65 | |
39.61 | 537.90 | 44.32 | 638.40 | -2.98 | 12 | 47.50 | 48.38 | |
232.70 | 407.40 | 69.00 | 195.10 | -4.03 | 7 | -35.00 | 50.58 |