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 | Sept 2024 |
Revenue | 15 | 96 | 3 | 2 | 2 | 1 | 3 | 1 | 3 | 1 | 1 | 4 | 20 | 1 | 1 | 1 | 3 | 3 | 2 | 4 | 16 | 2 | 2 | 1 | 25 | 31 | 1 | 1 | 7 | 4 | 3 | 4 | 4 | 3 | 3 | 2 | 4 | 3 | 6 |
Expenses | 5 | 6 | 12 | 5 | 6 | 4 | 5 | 3 | 11 | 3 | 3 | 2 | 14 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 1 | 1 | 2 | 2 | 34 | 17 | 1 | 1 | 17 | 3 | 2 | 2 | 2 | 5 | 2 | 2 | 2 | 2 | 2 |
EBITDA | 10 | 90 | -9 | -2 | -4 | -3 | -2 | -2 | -7 | -1 | -2 | 1 | 5 | -2 | -1 | -1 | 1 | 1 | 0 | 1 | 15 | 0 | 0 | -1 | -9 | 14 | -0 | -0 | -10 | 1 | 1 | 2 | 1 | -2 | 1 | -0 | 3 | 1 | 5 |
Operating Profit % | -166 % | -205 % | -424 % | -141 % | -622 % | -1,215 % | -1,041 % | -1,112 % | -1,875 % | -1,317 % | -810 % | -1,900 % | -4,129 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | -12,677 % | -124 % | -141 % | -91 % | -551 % | -185 % | -166 % | -491 % | -67 % | -111 % | 0 % |
Depreciation | 1 | 13 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | -1 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 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 | 10 | 77 | -11 | -3 | -5 | -4 | -3 | -3 | -9 | -2 | -2 | 1 | 6 | -2 | -1 | -1 | 1 | 1 | 0 | 1 | 15 | 0 | 0 | -1 | -9 | 14 | -0 | -0 | -10 | 1 | 1 | 2 | 1 | -2 | 1 | -0 | 3 | 1 | 5 |
Tax | 0 | 9 | 0 | 0 | 3 | 0 | 0 | -1 | 3 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 |
Net Profit | 10 | 68 | -11 | -3 | -8 | -4 | -2 | -2 | -12 | -2 | -1 | 1 | 1 | -2 | -2 | -1 | 1 | 1 | 0 | 1 | 14 | 0 | 0 | -1 | -9 | 14 | -0 | -0 | -10 | 1 | 1 | 2 | 1 | -2 | 1 | -1 | 5 | 1 | 4 |
EPS in ₹ | 1.33 | 8.84 | -1.44 | -0.43 | -1.01 | -0.54 | -0.30 | -0.26 | -1.62 | -0.30 | -0.16 | 0.19 | 0.58 | -0.28 | -0.25 | -0.09 | 0.11 | 0.09 | 0.06 | 0.11 | 1.77 | 0.02 | 0.01 | -0.10 | -1.17 | 1.79 | -0.02 | -0.02 | -1.36 | 0.11 | 0.07 | 0.21 | 0.15 | -0.26 | 0.07 | -0.08 | 0.62 | 0.06 | 0.56 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 137 | 144 | 116 | 131 | 139 | 125 | 100 | 83 | 80 | 81 |
Fixed Assets | 43 | 21 | 16 | 15 | 15 | 15 | 14 | 13 | 13 | 13 |
Current Assets | 32 | 40 | 21 | 46 | 54 | 43 | 49 | 43 | 34 | 37 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 76 | 56 | 56 | 56 | 27 | 26 | 26 | 25 |
Other Assets | 94 | 123 | 24 | 60 | 68 | 54 | 60 | 45 | 41 | 43 |
Total Liabilities | 137 | 144 | 116 | 131 | 139 | 125 | 100 | 83 | 80 | 81 |
Current Liabilities | 127 | 91 | 83 | 100 | 112 | 82 | 68 | 48 | 42 | 41 |
Non Current Liabilities | 6 | 4 | 3 | 3 | 2 | 2 | 2 | 1 | 0 | 0 |
Total Equity | 3 | 49 | 30 | 29 | 25 | 40 | 31 | 34 | 38 | 40 |
Reserve & Surplus | -74 | -28 | -46 | -48 | -52 | -36 | -46 | -43 | -39 | -36 |
Share Capital | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 3 | -3 | 1 | -1 | 0 | 5 | -4 | -2 | 0 |
Investing Activities | 13 | 75 | 9 | 26 | 2 | 5 | 16 | 21 | 1 | 4 |
Operating Activities | -12 | -69 | -4 | -13 | -3 | -5 | -10 | -8 | 2 | -4 |
Financing Activities | -1 | -3 | -8 | -12 | -0 | -0 | -0 | -17 | -4 | 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 | Sept 2024 |
Promoter | 30.76 % | 30.76 % | 30.76 % | 30.76 % | 30.76 % | 30.76 % | 30.76 % | 30.77 % | 30.77 % | 30.77 % | 30.77 % | 30.77 % | 30.77 % | 30.77 % | 31.35 % |
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 % |
DIIs | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % |
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 % |
Public / Retail | 45.73 % | 61.63 % | 62.64 % | 62.38 % | 62.42 % | 62.23 % | 62.18 % | 62.12 % | 61.64 % | 61.54 % | 60.76 % | 59.46 % | 57.92 % | 57.93 % | 57.59 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
1,808.85 | 4,37,470.70 | 39.03 | 49,887.20 | 12.06 | 9,648 | 27.34 | 50.79 | |
1,472.05 | 1,21,662.90 | 26.34 | 26,520.70 | 14.17 | 4,155 | 12.95 | 46.11 | |
2,805.20 | 1,15,828.20 | 54.73 | 10,615.60 | 19.57 | 1,942 | 28.89 | 61.57 | |
1,343.65 | 1,10,601.40 | 20.73 | 28,905.40 | 12.36 | 5,578 | -9.47 | 69.74 | |
973.50 | 99,174.40 | 23.19 | 19,831.50 | 13.82 | 3,831 | 14.57 | 47.78 | |
2,150.70 | 98,655.70 | 37.56 | 20,141.50 | 19.94 | 1,936 | 73.53 | 56.33 | |
1,241.70 | 72,873.20 | 20.17 | 29,559.20 | 17.55 | 3,169 | 8.66 | 44.58 | |
5,427.50 | 65,692.00 | 30.23 | 12,978.40 | 9.84 | 1,812 | 14.16 | 41.78 | |
1,541.65 | 43,479.60 | - | 12,653.10 | 6.58 | -1,831 | 675.49 | 48.06 | |
335.95 | 42,063.00 | 30.18 | 15,621.20 | 35.25 | 1,298 | -84.31 | 38.88 |