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 | 45 | 38 | 39 | 46 | 45 | 48 | 42 | 47 | 58 | 52 | 44 | 52 | 59 | 53 | 50 | 64 | 63 | 61 | 58 | 79 | 87 | 65 | 63 | 90 | 95 | 82 | 73 | 95 | 91 | 84 | 76 | 95 | 90 | 93 | 69 | 86 | 90 | 93 |
Expenses | 45 | 37 | 39 | 45 | 45 | 48 | 42 | 46 | 57 | 52 | 43 | 51 | 57 | 53 | 49 | 64 | 61 | 60 | 56 | 76 | 86 | 64 | 60 | 89 | 93 | 80 | 71 | 95 | 85 | 82 | 74 | 92 | 89 | 91 | 67 | 82 | 90 | 90 |
EBITDA | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 2 | 1 | 2 | 2 | 1 | 2 | 3 | 1 | 2 | 2 | 2 | 0 | 6 | 3 | 2 | 3 | 1 | 3 | 2 | 4 | -0 | 3 |
Operating Profit % | 1 % | 1 % | 0 % | 2 % | 0 % | 1 % | 1 % | 2 % | 1 % | 1 % | 2 % | 1 % | 3 % | 1 % | 2 % | 0 % | 3 % | 1 % | 4 % | 3 % | 1 % | 2 % | 5 % | 1 % | 2 % | 2 % | 2 % | 0 % | 6 % | 3 % | 2 % | 3 % | 1 % | 3 % | 2 % | 4 % | -1 % | 3 % |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 2 | 0 | 1 | -0 | 2 | 0 | 1 | 1 | 0 | 1 | 2 | 0 | 1 | 1 | 1 | -1 | 5 | 2 | 1 | 2 | 0 | 2 | 1 | 3 | -1 | 2 |
Tax | 0 | 0 | 0 | 0 | 1 | 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 | 0 | 0 | 0 | 0 | 1 | -0 | 1 |
Net Profit | 1 | 0 | 0 | 1 | -0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | -0 | 1 | -0 | 1 | 1 | -1 | 1 | 2 | -0 | 1 | 1 | 1 | -1 | 4 | 1 | 0 | 1 | -0 | 1 | 1 | 2 | -0 | 2 |
EPS in ₹ | 1.38 | 0.84 | 0.13 | 1.16 | -0.63 | 0.76 | 0.51 | 0.88 | 2.04 | 0.57 | 0.64 | 0.43 | 2.10 | 0.34 | 1.73 | -0.37 | 1.84 | -0.23 | 1.45 | 1.91 | -0.96 | 1.15 | 2.75 | -0.05 | 2.14 | 1.34 | 1.24 | -1.05 | 6.21 | 2.33 | 0.80 | 1.79 | -0.03 | 2.21 | 1.37 | 2.71 | -0.81 | 3.00 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 13 | 17 | 23 | 31 | 53 | 49 | 50 | 64 | 62 | 61 |
Fixed Assets | 4 | 6 | 6 | 6 | 7 | 22 | 21 | 21 | 20 | 19 |
Current Assets | 8 | 10 | 17 | 19 | 31 | 27 | 29 | 43 | 41 | 41 |
Capital Work in Progress | 0 | 0 | 0 | 6 | 16 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 9 | 12 | 17 | 19 | 31 | 27 | 29 | 44 | 42 | 42 |
Total Liabilities | 9 | 11 | 17 | 23 | 43 | 38 | 36 | 45 | 40 | 36 |
Current Liabilities | 9 | 11 | 15 | 18 | 36 | 31 | 29 | 39 | 35 | 34 |
Non Current Liabilities | 0 | 0 | 2 | 5 | 8 | 8 | 7 | 6 | 5 | 3 |
Total Equity | 4 | 6 | 6 | 8 | 10 | 11 | 15 | 19 | 22 | 25 |
Reserve & Surplus | -3 | -1 | 0 | 2 | 4 | 5 | 9 | 13 | 16 | 19 |
Share Capital | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | -1 | 1 | 1 | -2 | 1 | -1 | -0 | 0 | -0 |
Investing Activities | 0 | -1 | 0 | -5 | -10 | -1 | -0 | -0 | 0 | -0 |
Operating Activities | 1 | -1 | -3 | 1 | 1 | 3 | 1 | -3 | 6 | 7 |
Financing Activities | -1 | 1 | 3 | 6 | 7 | -0 | -2 | 2 | -6 | -7 |
% 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 | 74.97 % | 74.97 % | 74.97 % | 74.97 % | 74.97 % | 74.97 % | 70.35 % | 70.35 % | 70.46 % | 70.46 % | 70.46 % | 70.46 % | 70.73 % | 70.99 % |
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 | 25.03 % | 25.03 % | 25.03 % | 25.03 % | 25.03 % | 25.03 % | 29.65 % | 29.65 % | 29.54 % | 29.54 % | 29.54 % | 29.54 % | 29.27 % | 29.01 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
697.10 | 89,563.44 | 59.02 | 9,795.00 | -1.14 | 1,502 | 8.72 | 63.47 | |
1,748.25 | 67,092.13 | 71.34 | 12,849.38 | 6.51 | -88 | 836.53 | 33.88 | |
344.70 | 46,541.49 | 78.36 | 51,555.24 | -12.84 | 171 | 496.86 | 39.76 | |
272.60 | 4,240.40 | 25.75 | 13,885.60 | 29.09 | 136 | 119.88 | 57.98 | |
148.00 | 772.60 | 16.44 | 688.81 | -14.04 | 45 | 13.43 | 56.50 | |
53.62 | 571.99 | 29.48 | 3,038.37 | -3.45 | 2 | -3.56 | 57.53 | |
348.50 | 463.62 | 48.83 | 400.98 | -4.46 | -1 | 844.30 | 59.84 | |
147.20 | 396.14 | 83.76 | 291.42 | 14.16 | 0 | -62.96 | 93.27 | |
9.10 | 369.74 | 32.83 | 314.92 | 23.00 | 11 | -0.40 | 28.56 | |
1,070.05 | 348.12 | 108.16 | 2,436.26 | -10.55 | 17 | 16.97 | 57.84 |