Quarterly Financials | 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 | 44 | 21 | 20 | 13 | 55 | 12 | 21 | 4 | 8 | 2 | 15 | 5 | 12 | 5 | 2 | 21 | 31 | 11 | 14 | 14 | 3 | 13 |
Expenses | 41 | 18 | 11 | 12 | 47 | 11 | 19 | 5 | 6 | 2 | 14 | 13 | 13 | 6 | 1 | 16 | 25 | 10 | 11 | 12 | 1 | 12 |
EBITDA | 3 | 3 | 8 | 1 | 8 | 1 | 2 | -1 | 2 | 1 | 1 | -8 | -1 | -1 | 0 | 5 | 6 | 2 | 2 | 2 | 1 | 1 |
Operating Profit % | 6 % | 12 % | 38 % | 5 % | 14 % | 7 % | 7 % | -26 % | 27 % | 35 % | 4 % | -155 % | -7 % | -11 % | 29 % | 24 % | 20 % | 16 % | 18 % | 18 % | 41 % | 6 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 3 | 3 | 1 | -6 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 2 | 2 | 8 | 1 | 7 | 0 | 1 | -2 | 1 | 0 | -1 | -10 | -4 | -4 | -3 | 3 | 12 | 1 | 2 | 2 | 1 | 1 |
Tax | 1 | 0 | 2 | 0 | 2 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -0 | 0 | 0 |
Net Profit | 2 | 1 | 6 | 0 | 6 | 0 | 1 | -1 | 1 | 0 | -1 | -8 | -3 | -3 | -2 | 2 | 9 | 1 | 1 | 1 | 1 | 0 |
EPS in ₹ | 0.86 | 0.65 | 2.31 | 0.09 | 2.26 | 0.06 | 0.21 | -0.56 | 0.36 | 0.05 | -0.31 | -3.03 | -1.38 | -1.19 | -0.73 | 0.97 | 0.36 | 0.04 | 0.05 | 0.05 | 0.02 | 0.02 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 5 | 14 | 20 | 67 | 66 | 127 | 111 | 126 | 127 | 110 |
Fixed Assets | 1 | 1 | 1 | 16 | 16 | 19 | 17 | 15 | 13 | 12 |
Current Assets | 4 | 10 | 15 | 47 | 48 | 103 | 85 | 69 | 39 | 57 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 21 | 26 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 4 |
Other Assets | 4 | 13 | 18 | 50 | 50 | 108 | 94 | 94 | 89 | 68 |
Total Liabilities | 3 | 7 | 11 | 49 | 39 | 49 | 30 | 56 | 51 | 31 |
Current Liabilities | 1 | 7 | 11 | 43 | 33 | 44 | 25 | 30 | 48 | 28 |
Non Current Liabilities | 1 | 0 | 0 | 7 | 6 | 5 | 5 | 27 | 3 | 2 |
Total Equity | 2 | 7 | 9 | 17 | 28 | 78 | 81 | 70 | 76 | 79 |
Reserve & Surplus | 0 | 2 | 4 | 13 | 10 | 53 | 56 | 45 | 51 | 54 |
Share Capital | 2 | 4 | 4 | 4 | 18 | 25 | 25 | 25 | 25 | 25 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | -1 | -0 | -0 | 0 | -1 | 0 | 0 | 0 | 0 |
Investing Activities | -0 | -2 | -1 | -15 | -2 | -3 | 0 | -17 | -8 | -5 |
Operating Activities | 1 | 1 | 1 | 3 | 7 | -34 | -3 | 2 | 12 | 21 |
Financing Activities | -0 | 0 | 0 | 11 | -4 | 36 | 3 | 16 | -4 | -17 |
% Holding | Feb 2021 | 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 | 67.97 % | 67.97 % | 67.97 % | 72.18 % | 72.18 % | 72.23 % | 72.23 % | 72.23 % | 72.23 % | 72.23 % | 72.23 % | 72.41 % | 72.45 % | 72.45 % | 72.45 % |
FIIs | 6.96 % | 6.96 % | 6.96 % | 0.30 % | 0.30 % | 0.30 % | 0.30 % | 0.30 % | 0.30 % | 0.30 % | 0.26 % | 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 % | 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 % |
Public / Retail | 25.08 % | 25.08 % | 25.08 % | 27.52 % | 27.52 % | 27.48 % | 27.48 % | 27.48 % | 27.48 % | 27.48 % | 27.51 % | 27.59 % | 27.55 % | 27.55 % | 27.55 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
7,218.80 | 2,51,910.56 | 102.53 | 20,079.70 | 22.86 | 1,962 | 26.83 | 60.97 | |
8,099.05 | 1,70,985.69 | 106.24 | 10,748.19 | 22.88 | 1,248 | 25.37 | 57.75 | |
762.70 | 1,18,068.06 | 131.37 | 8,152.24 | 15.79 | 871 | 18.35 | 64.45 | |
80.69 | 1,10,712.97 | 120.29 | 6,567.51 | 9.64 | 660 | 199.59 | 57.68 | |
290.25 | 97,724.11 | 391.79 | 24,439.05 | 2.45 | 282 | -3.27 | 53.42 | |
13,606.90 | 57,297.48 | 333.57 | 5,246.78 | 17.02 | 164 | 332.37 | 67.19 | |
1,052.35 | 47,333.56 | 205.09 | 3,171.31 | 116.74 | 231 | - | 64.57 | |
1,648.50 | 41,454.50 | 144.30 | 3,190.46 | 13.65 | 181 | 376.42 | 47.61 | |
9,484.20 | 38,096.03 | 45.89 | 16,239.41 | 12.98 | 825 | 2.59 | 50.86 | |
243.04 | 31,962.51 | 371.44 | 1,799.32 | 138.52 | -51 | 287.70 | 60.74 |