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 | 12 | 8 | 10 | 5 | 6 | 4 | 1 | 1 | 1 | 0 | 19 | 29 | 9 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 2 | 0 | 1 | 5 | 4 | 3 | 5 | 5 | -0 | 7 | 6 | 1 | 11 | 11 | 21 | 21 | 16 |
Expenses | 12 | 8 | 10 | 7 | 8 | 8 | 3 | 3 | 7 | 2 | 2 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 3 | 1 | 0 | 1 | 1 | 2 | 2 | 5 | 5 | 2 | 3 | 4 | 10 | 9 | 10 | 15 | 16 | 14 |
EBITDA | -0 | -0 | -0 | -2 | -2 | -3 | -1 | -1 | -6 | -1 | 17 | 28 | 9 | 1 | -0 | -0 | 0 | -0 | 0 | -0 | -3 | 1 | -0 | 0 | 4 | 2 | 1 | 0 | 1 | -2 | 4 | 2 | -10 | 2 | 2 | 6 | 6 | 2 |
Operating Profit % | -22 % | -8 % | -8 % | -37 % | -61 % | -74 % | -121 % | -124 % | -989 % | -2,157 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | -354 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 70 % | 54 % | -1 % | 8 % | 10 % | 560 % | 55 % | 34 % | -3,639 % | 20 % | 13 % | 30 % | 25 % | 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 | 1 | 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 | 1 | 1 | 1 | 1 | 1 | 0 |
Profit Before Tax | -1 | -1 | -1 | -2 | -3 | -4 | -2 | -2 | -7 | -2 | 17 | 28 | 9 | 1 | -1 | -0 | 0 | -1 | -0 | -0 | -3 | 1 | -0 | 0 | 3 | 2 | 1 | 0 | 0 | -2 | 4 | 2 | -11 | 1 | 0 | 5 | 4 | 1 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 1 | 1 | 0 |
Net Profit | -1 | -1 | -1 | -2 | -3 | -4 | -2 | -2 | -7 | -2 | 17 | 28 | 9 | 1 | -1 | -0 | 0 | -1 | -0 | -0 | -14 | 1 | -0 | 0 | 3 | 2 | 1 | 0 | 1 | -1 | 3 | 2 | -7 | 0 | 0 | 4 | 5 | 2 |
EPS in ₹ | -4.06 | -3.99 | -4.76 | -12.40 | -18.69 | -22.96 | -11.30 | -13.45 | -42.16 | -11.11 | 106.89 | 171.87 | 54.46 | 4.23 | -4.09 | -0.11 | 2.01 | -3.15 | -0.20 | -1.26 | -19.50 | 5.96 | -1.34 | 0.07 | 18.02 | 10.71 | 0.79 | 0.31 | 1.02 | -1.67 | 3.58 | 2.22 | -8.38 | 0.59 | 0.53 | 5.33 | 5.93 | 1.90 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Total Assets | 29 | 23 | 8 | 42 | 32 | 20 | 25 | 43 | 72 |
Fixed Assets | 6 | 7 | 6 | 1 | 1 | 0 | 0 | 1 | 2 |
Current Assets | 22 | 16 | 2 | 29 | 20 | 20 | 25 | 11 | 61 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 27 | 20 | 18 | 5 | 33 | 18 |
Other Assets | 23 | 17 | 2 | 14 | 11 | 1 | 20 | 9 | 52 |
Total Liabilities | 28 | 29 | 28 | 10 | 1 | 4 | 5 | 10 | 38 |
Current Liabilities | 22 | 23 | 23 | 10 | 1 | 4 | 5 | 8 | 37 |
Non Current Liabilities | 6 | 5 | 4 | 0 | 0 | 0 | 0 | 1 | 0 |
Total Equity | 1 | -5 | -20 | 32 | 31 | 16 | 20 | 34 | 34 |
Reserve & Surplus | -0 | -7 | -21 | 30 | 29 | 15 | 19 | 32 | 33 |
Share Capital | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | 0 | -0 | -0 | 1 | -1 | 1 | -1 | 1 | 1 |
Investing Activities | -0 | -1 | 1 | 34 | 8 | 3 | 17 | -18 | 9 |
Operating Activities | 3 | 2 | 4 | -21 | -8 | -2 | -18 | 20 | -37 |
Financing Activities | -2 | -2 | -5 | -12 | -1 | 0 | -0 | -1 | 29 |
% 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 | 65.85 % | 65.85 % | 65.85 % | 65.85 % | 65.85 % | 65.84 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % |
FIIs | 0.00 % | 3.36 % | 3.20 % | 4.25 % | 4.87 % | 4.87 % | 5.24 % | 5.55 % | 5.83 % | 5.61 % | 5.61 % | 5.61 % | 5.49 % | 5.52 % |
DIIs | 1.85 % | 0.48 % | 0.08 % | 0.08 % | 0.08 % | 0.08 % | 0.08 % | 0.08 % | 0.08 % | 0.08 % | 0.08 % | 0.08 % | 0.08 % | 0.08 % |
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 | 32.30 % | 30.31 % | 30.87 % | 29.82 % | 29.20 % | 29.21 % | 28.78 % | 28.46 % | 28.18 % | 28.41 % | 28.41 % | 28.41 % | 28.53 % | 28.50 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
7,597.00 | 4,59,623.34 | 30.79 | 54,982.51 | 32.75 | 14,451 | 13.82 | 72.22 | |
1,893.75 | 2,95,941.31 | 35.47 | 1,10,383.00 | 34.50 | 15,595 | 13.48 | 76.46 | |
351.95 | 2,22,110.81 | 139.84 | 1,854.68 | 4,036.22 | 1,605 | -5.81 | 60.74 | |
1,578.60 | 1,32,438.98 | 36.21 | 19,419.87 | 48.18 | 3,411 | 33.41 | 68.65 | |
3,365.40 | 1,27,834.34 | 16.90 | 36,412.99 | 19.35 | 7,391 | 18.60 | 67.20 | |
10,382.00 | 1,15,743.27 | 15.51 | 1,713.46 | 224.92 | 7,365 | 14.04 | 57.76 | |
4,412.00 | 93,730.24 | 45.30 | 3,163.39 | 27.42 | 1,943 | 26.47 | 56.21 | |
2,016.00 | 79,676.53 | 17.84 | 11,975.01 | -2.15 | 3,670 | 14.45 | 63.72 | |
805.70 | 76,298.60 | 31.67 | 17,483.48 | 22.39 | 2,408 | 0.19 | 75.47 | |
226.05 | 57,432.36 | 16.67 | 34,560.58 | 14.43 | 3,439 | 17.06 | 57.40 |