Quarterly Financials | 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 | 283 | 37 | 156 | 220 | 309 | 141 | 302 | 313 | 558 | 132 | 355 | 373 | 483 | 217 | 407 | 408 | 524 | 188 |
Expenses | 277 | 38 | 150 | 215 | 300 | 136 | 296 | 305 | 546 | 127 | 346 | 363 | 467 | 207 | 398 | 401 | 514 | 183 |
EBITDA | 6 | -1 | 5 | 6 | 9 | 6 | 6 | 7 | 13 | 5 | 9 | 10 | 16 | 10 | 9 | 7 | 10 | 5 |
Operating Profit % | 2 % | -5 % | 3 % | 1 % | 3 % | 2 % | 1 % | 2 % | 2 % | 3 % | 2 % | 2 % | 3 % | 3 % | 1 % | 1 % | 1 % | 1 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 3 | 2 | 2 | 4 | 4 | 4 | 5 | 3 | 2 | 4 | 4 |
Profit Before Tax | 5 | -2 | 5 | 5 | 8 | 4 | 4 | 4 | 11 | 3 | 6 | 6 | 12 | 5 | 6 | 6 | 5 | 1 |
Tax | 1 | 0 | 0 | 1 | 2 | 1 | 1 | 1 | 3 | 1 | 1 | 2 | 3 | 1 | 2 | 2 | 1 | 0 |
Net Profit | 4 | -2 | 5 | 4 | 6 | 3 | 3 | 3 | 8 | 2 | 4 | 4 | 9 | 3 | 4 | 4 | 4 | 1 |
EPS in ₹ | 3.85 | -1.58 | 5.08 | 3.47 | 5.21 | 2.80 | 2.87 | 2.78 | 7.14 | 1.73 | 3.63 | 3.89 | 8.08 | 0.59 | 0.78 | 0.69 | 0.70 | 0.18 |
Balance Sheet | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 35 | 35 | 56 | 78 | 73 | 107 | 146 | 144 | 1,549 | 465 | 283 |
Fixed Assets | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 |
Current Assets | 34 | 34 | 30 | 77 | 49 | 106 | 146 | 143 | 1,545 | 462 | 278 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 |
Other Assets | 34 | 34 | 55 | 77 | 73 | 106 | 146 | 143 | 1,545 | 462 | 278 |
Total Liabilities | 35 | 35 | 56 | 78 | 73 | 107 | 146 | 144 | 1,549 | 465 | 283 |
Current Liabilities | 19 | 19 | 38 | 58 | 53 | 72 | 106 | 85 | 1,449 | 346 | 141 |
Non Current Liabilities | 9 | 9 | 11 | 11 | 9 | 10 | 11 | 20 | 40 | 40 | 41 |
Total Equity | 7 | 7 | 8 | 9 | 11 | 25 | 30 | 40 | 60 | 79 | 101 |
Reserve & Surplus | 4 | 4 | 5 | 6 | 9 | 15 | 19 | 29 | 49 | 68 | 44 |
Share Capital | 2 | 2 | 2 | 2 | 2 | 10 | 10 | 10 | 11 | 11 | 57 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | 0 | -0 | 0 | -0 | 25 | 31 | 4 | 59 | 54 |
Investing Activities | -0 | -24 | 24 | -23 | 25 | -3 | 3 | -8 | -8 |
Operating Activities | 13 | 18 | -26 | 30 | -1 | 12 | -6 | -64 | -44 |
Financing Activities | -12 | 6 | 2 | -7 | 0 | 22 | 7 | 131 | 106 |
% Holding | Mar 2021 | Apr 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Jul 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 59.69 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % | 57.08 % |
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 % | 0.46 % | 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 % | 1.14 % | 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 % | 0.00 % |
Public / Retail | 34.14 % | 36.52 % | 36.50 % | 38.48 % | 37.75 % | 37.07 % | 37.27 % | 37.89 % | 37.14 % | 34.79 % | 33.49 % | 33.17 % | 32.60 % | 34.75 % | 39.10 % | 39.36 % | 39.03 % |
No dividends have been distributed by the company in the past 10 years
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,828.85 | 3,25,253.91 | 56.62 | 98,281.51 | -23.66 | 3,293 | 496.75 | 40.52 | |
787.40 | 27,423.63 | 46.98 | 7,235.51 | -17.91 | 672 | 1.34 | 51.60 | |
810.65 | 18,034.16 | 53.36 | 2,025.33 | 11.68 | 356 | 0.24 | 37.75 | |
193.69 | 14,548.82 | 12.07 | 89,609.55 | 12.69 | 1,239 | -9.23 | 51.09 | |
373.90 | 11,834.96 | 93.90 | 1,969.61 | 29.98 | 111 | 62.86 | 26.99 | |
76.53 | 11,329.50 | 53.57 | 204.33 | -94.36 | 192 | -7.67 | 38.51 | |
563.05 | 7,315.16 | 91.21 | 4,292.86 | 4.20 | 107 | 21.60 | 39.56 | |
505.00 | 7,216.12 | 47.46 | 10,407.32 | -2.08 | 203 | 5.32 | 45.79 | |
498.70 | 5,853.86 | 57.05 | 1,401.13 | -14.43 | 93 | 37.99 | 49.29 | |
44.12 | 5,528.66 | 50.53 | 1,093.75 | 175.46 | 175 | 3.16 | 31.28 |