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 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 3 | 3 | 2 | 2 | 5 | 2 | 5 | 4 | 6 | 5 | 6 | 8 | 11 | 5 | 6 | 6 | 9 | 5 | 5 | 12 | 4 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 239 | 3 |
Expenses | 2 | 2 | 2 | 2 | 12 | 2 | 6 | 3 | 7 | 3 | 2 | 3 | 4 | 3 | 3 | 5 | 5 | 4 | 3 | 4 | 5 | 4 | 3 | 4 | 6 | 4 | 3 | 6 | 4 | 3 | 4 | 3 | 4 | 3 | 4 | 4 | 12 | 3 |
EBITDA | 0 | 0 | 0 | 0 | -8 | 0 | -3 | 0 | -4 | 0 | -0 | -0 | 1 | -1 | 2 | -1 | 1 | 1 | 3 | 4 | 5 | 0 | 3 | 2 | 3 | 2 | 3 | 6 | -0 | 1 | -1 | -0 | -2 | -0 | -1 | -1 | 227 | 0 |
Operating Profit % | 3 % | 8 % | 5 % | 3 % | -456 % | 4 % | -154 % | -3 % | -176 % | 2 % | -66 % | -34 % | -122 % | -67 % | 29 % | -38 % | 4 % | 11 % | 47 % | 37 % | 43 % | -32 % | 44 % | 31 % | 24 % | 12 % | 42 % | -1 % | -34 % | 9 % | -82 % | -33 % | -147 % | -22 % | -56 % | -57 % | -437 % | -19 % |
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 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 6 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
Profit Before Tax | 0 | 0 | 0 | 0 | -9 | 0 | -4 | 0 | -4 | 0 | -1 | -0 | 1 | -1 | 2 | -1 | 1 | 1 | 2 | 3 | 4 | -1 | 2 | 2 | 2 | 1 | 1 | 0 | -1 | -1 | -3 | -2 | -4 | -3 | -4 | -3 | 224 | -3 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 0 | 0 | 0 | 0 | -8 | 0 | -4 | 0 | -4 | 0 | -1 | -0 | 1 | -1 | 2 | -1 | 0 | 0 | 2 | 2 | 4 | -1 | 2 | 1 | 2 | 1 | 1 | 0 | -1 | -1 | -3 | -2 | -3 | -2 | -5 | -2 | 223 | -3 |
EPS in ₹ | 0.01 | 0.16 | 0.10 | 0.06 | -10.11 | 0.25 | -3.65 | 0.09 | -3.68 | 0.24 | -0.50 | -0.31 | 1.05 | -0.89 | 1.59 | -0.70 | 0.43 | 0.40 | 1.47 | 1.89 | 3.35 | -1.12 | 1.37 | 0.96 | 1.94 | 0.70 | 0.68 | 0.26 | -0.51 | -0.44 | -2.37 | -1.57 | -2.49 | -1.86 | -3.49 | -1.29 | 166.45 | -2.03 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 20 | 14 | 14 | 20 | 29 | 45 | 55 | 74 | 106 | 339 |
Fixed Assets | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 239 |
Current Assets | 9 | 7 | 6 | 9 | 19 | 35 | 11 | 19 | 46 | 48 |
Capital Work in Progress | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Investments | 0 | 0 | 3 | 4 | 5 | 5 | 38 | 48 | 54 | 51 |
Other Assets | 17 | 10 | 7 | 11 | 20 | 36 | 12 | 21 | 48 | 50 |
Total Liabilities | 24 | 25 | 25 | 28 | 36 | 43 | 47 | 61 | 98 | 113 |
Current Liabilities | 9 | 9 | 12 | 9 | 10 | 16 | 23 | 18 | 17 | 45 |
Non Current Liabilities | 15 | 15 | 12 | 19 | 26 | 26 | 25 | 43 | 81 | 68 |
Total Equity | -4 | -10 | -11 | -9 | -8 | 2 | 7 | 12 | 8 | 227 |
Reserve & Surplus | -12 | -20 | -21 | -20 | -19 | -9 | -5 | -0 | -5 | 213 |
Share Capital | 8 | 10 | 10 | 11 | 11 | 11 | 12 | 13 | 13 | 14 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | -0 | 1 | -1 | 0 | 0 | -0 | 1 | -1 |
Investing Activities | 0 | -1 | -3 | -4 | 0 | -0 | -34 | -11 | -6 | 4 |
Operating Activities | 0 | 0 | 0 | -2 | -9 | -2 | 34 | -2 | -30 | 6 |
Financing Activities | -0 | 1 | 2 | 6 | 8 | 2 | 0 | 12 | 37 | -10 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Nov 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Promoter | 54.28 % | 54.28 % | 54.28 % | 57.66 % | 57.66 % | 57.66 % | 57.66 % | 57.66 % | 59.65 % | 59.65 % | 59.65 % | 61.57 % | 61.57 % | 61.57 % | 61.44 % |
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 | 0.00 % | 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 | 45.72 % | 45.72 % | 45.72 % | 42.34 % | 42.34 % | 42.34 % | 42.34 % | 42.34 % | 40.35 % | 40.35 % | 40.35 % | 38.43 % | 38.43 % | 38.43 % | 38.56 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
11,442.65 | 99,486.15 | 42.61 | 6,715.15 | 14.01 | 2,219 | 23.09 | 52.59 | |
1,730.45 | 73,707.37 | - | 3,818.25 | 35.55 | 64 | 604.03 | 49.70 | |
7,765.25 | 48,125.95 | 61.10 | 852.75 | - | 102 | 27,018.18 | 53.07 | |
7,126.45 | 46,800.69 | 61.03 | 9,240.40 | 14.41 | 836 | -20.72 | 69.78 | |
1,094.25 | 44,759.44 | 68.87 | 5,232.75 | 16.23 | 679 | -15.40 | 54.08 | |
1,672.50 | 44,652.54 | 67.39 | 4,931.81 | 44.83 | 599 | 51.86 | 42.84 | |
1,598.35 | 22,246.43 | 70.02 | 1,900.02 | 27.66 | 297 | 30.86 | 55.24 | |
312.30 | 21,937.02 | 41.88 | 6,373.09 | 3.57 | 515 | 7.35 | 49.82 | |
1,914.30 | 20,813.80 | 29.75 | 7,213.10 | 18.30 | 703 | -12.71 | 41.65 | |
1,318.70 | 18,841.89 | 70.06 | 1,291.89 | 28.17 | 252 | 57.52 | 62.23 |