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 | 8 | 8 | 6 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 8 | 12 | 20 | 18 | 17 | 13 | 17 | 9 | 7 | 11 | 7 | 3 | 4 | 7 | 7 | 3 | 2 | 2 | 4 | 4 | 6 | 12 | 7 | 13 | 14 | 13 | 12 | 8 |
Expenses | 7 | 7 | 5 | 6 | 6 | 6 | 6 | 6 | 8 | 8 | 8 | 11 | 19 | 18 | 16 | 13 | 17 | 9 | 9 | 12 | 9 | 3 | 6 | 7 | 9 | 3 | 3 | 3 | 4 | 3 | 6 | 11 | 7 | 11 | 13 | 13 | 11 | 7 |
EBITDA | 1 | 1 | 0 | 1 | 0 | 0 | 0 | -0 | -0 | -1 | 0 | 0 | 1 | 0 | 1 | 1 | -0 | -0 | -1 | -1 | -2 | -1 | -2 | -0 | -2 | -1 | -1 | -0 | -0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 |
Operating Profit % | 9 % | 12 % | 7 % | 13 % | 0 % | 5 % | 6 % | -4 % | -7 % | -19 % | 1 % | 1 % | 6 % | 1 % | 3 % | 5 % | -2 % | -6 % | -18 % | -12 % | -35 % | -27 % | -48 % | -13 % | -38 % | -30 % | -60 % | -16 % | -18 % | 3 % | 12 % | 11 % | 6 % | 13 % | 6 % | 5 % | 4 % | 12 % |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 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 | 0 | -0 | 0 | -1 | -0 | -0 | -1 | -1 | -2 | -1 | -1 | 0 | -1 | 0 | 0 | -1 | -1 | -2 | -2 | -3 | -1 | -2 | -1 | -3 | -1 | -1 | -1 | -1 | -0 | 0 | 1 | 0 | 1 | 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 | 0 | 0 | -0 | 0 | -1 | -0 | -0 | -1 | -1 | -2 | -1 | -1 | 0 | -1 | 0 | 0 | -1 | -1 | -2 | -2 | -3 | -1 | -2 | -1 | -8 | -1 | -1 | -1 | -1 | -0 | 0 | 1 | 0 | 1 | 6 | 0 | 0 | -0 |
EPS in ₹ | 0.43 | 0.39 | -0.43 | 0.48 | -1.45 | -0.89 | -0.59 | -1.41 | -1.65 | -2.78 | -0.93 | -0.94 | 0.61 | -0.81 | -0.03 | 0.06 | -0.98 | -1.12 | -2.03 | -2.03 | -3.16 | -1.37 | -2.62 | -0.68 | -8.20 | -1.25 | -1.56 | -0.85 | -0.61 | -0.38 | 0.31 | 0.95 | 0.19 | 1.34 | 6.62 | 0.24 | 0.01 | -0.28 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 32 | 32 | 52 | 66 | 62 | 52 | 36 | 32 | 36 | 40 |
Fixed Assets | 14 | 13 | 32 | 31 | 30 | 29 | 24 | 22 | 22 | 21 |
Current Assets | 17 | 18 | 20 | 34 | 31 | 21 | 12 | 8 | 14 | 18 |
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 | 18 | 19 | 20 | 35 | 31 | 22 | 12 | 9 | 14 | 19 |
Total Liabilities | 16 | 17 | 17 | 31 | 22 | 20 | 19 | 18 | 22 | 18 |
Current Liabilities | 15 | 14 | 15 | 29 | 21 | 18 | 12 | 10 | 11 | 13 |
Non Current Liabilities | 1 | 2 | 2 | 2 | 2 | 2 | 7 | 8 | 11 | 5 |
Total Equity | 16 | 16 | 35 | 34 | 39 | 32 | 17 | 13 | 14 | 22 |
Reserve & Surplus | 11 | 10 | 29 | 27 | 30 | 22 | 8 | 4 | 5 | 13 |
Share Capital | 5 | 5 | 6 | 7 | 9 | 9 | 9 | 9 | 9 | 9 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 |
Investing Activities | 1 | -0 | 0 | -1 | -4 | 2 | -0 | 1 | -1 | 0 |
Operating Activities | 2 | -1 | -2 | -2 | -2 | -1 | -1 | -1 | -2 | -0 |
Financing Activities | -3 | 1 | 2 | 2 | 6 | -0 | 0 | -0 | 3 | 0 |
% 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 | 46.96 % | 46.96 % | 46.96 % | 46.96 % | 46.96 % | 46.96 % | 46.98 % | 46.99 % | 47.24 % | 47.60 % | 47.49 % | 47.49 % | 46.82 % | 46.88 % |
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 | 53.04 % | 53.04 % | 53.04 % | 53.04 % | 53.04 % | 53.04 % | 53.02 % | 53.01 % | 52.76 % | 52.40 % | 52.51 % | 52.51 % | 53.18 % | 53.12 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,724.75 | 2,40,883.30 | 98.04 | 20,079.70 | 22.86 | 1,962 | 26.83 | 43.73 | |
7,760.00 | 1,66,786.72 | 103.63 | 10,748.19 | 22.88 | 1,248 | 25.37 | 50.04 | |
742.75 | 1,11,732.48 | 124.32 | 8,152.24 | 15.79 | 871 | 18.35 | 60.50 | |
80.84 | 1,10,944.88 | 120.59 | 6,567.51 | 9.64 | 660 | 199.59 | 58.69 | |
265.20 | 92,222.45 | 391.79 | 24,439.05 | 2.45 | 282 | -3.27 | 35.71 | |
12,850.00 | 55,700.75 | 324.27 | 5,246.78 | 17.02 | 164 | 332.37 | 60.50 | |
1,133.90 | 50,164.43 | 217.35 | 3,171.31 | 116.74 | 231 | - | - | |
1,705.00 | 43,195.64 | 150.36 | 2,807.15 | -9.20 | -1 | 376.42 | 53.45 | |
10,008.90 | 40,663.19 | 48.98 | 16,239.41 | 12.98 | 825 | 2.59 | 63.75 | |
248.55 | 31,910.36 | 370.83 | 1,799.32 | 138.52 | -51 | 287.70 | 68.35 |