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 | 0 | 7 | 6 | 7 | 8 | 9 | 9 | 6 | 7 | 8 | 20 | 9 | 7 | 8 | 13 | 10 | 7 | 24 | 5 | 5 | 3 | 4 | 3,240 | 41 | 5 | 1 | 1 | 2 | 2 | 2 | 4 | 5 | 5 | 5 | 6 | 6 | 7 | 7 | 7 |
Expenses | 0 | 5 | 5 | 4 | 5 | 8 | 8 | 6 | 7 | 7 | 7 | 7 | 2 | 3 | 9 | 4 | 4 | 4 | 3 | 3 | 1 | 2 | 3 | 4 | 11 | 4 | 3 | 3 | 5 | 4 | 6 | 5 | 7 | 8 | 7 | 6 | 3 | 5 | 5 |
EBITDA | -0 | 2 | 1 | 2 | 4 | 2 | 1 | 0 | -0 | 2 | 13 | 2 | 5 | 5 | 4 | 6 | 3 | 20 | 3 | 1 | 2 | 2 | 3,237 | 37 | -5 | -3 | -1 | -2 | -3 | -2 | -2 | -1 | -2 | -3 | -1 | -0 | 4 | 1 | 2 |
Operating Profit % | 0 % | -78 % | -97 % | -25 % | -26 % | -102 % | -75 % | -61 % | -102 % | -46 % | -33 % | -38 % | 4 % | -17 % | -89 % | -67 % | -58 % | -46 % | -5 % | -33 % | 46 % | 23 % | -58 % | 23 % | 0 % | 0 % | -3,175 % | -402 % | -459 % | -188 % | -195 % | -108 % | -114 % | -192 % | -166 % | -130 % | -30 % | -77 % | -43 % |
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 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Interest | 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 | 3 | 3 | 3 | 2 | 2 |
Profit Before Tax | -0 | 2 | 1 | 2 | 4 | 1 | 1 | -0 | -1 | 1 | 12 | 2 | 5 | 5 | 4 | 6 | 3 | 20 | 3 | 1 | 2 | 2 | 3,237 | 37 | -5 | -3 | -2 | -2 | -4 | -4 | -3 | -3 | -4 | -6 | -5 | -5 | -1 | -2 | -1 |
Tax | 0 | 1 | 1 | -0 | 1 | 0 | 0 | -1 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 6 | -0 | 1 | -0 | 0 | 725 | 10 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -0 | 1 | -0 | 3 | 3 | 1 | 0 | 0 | -0 | 1 | 10 | 1 | 3 | 4 | 2 | 4 | 2 | 15 | 7 | 1 | 2 | 1 | 2,511 | 28 | -3 | -2 | -1 | -2 | -3 | -3 | -2 | -2 | -4 | -4 | -4 | -3 | -2 | -1 | -1 |
EPS in ₹ | -12.14 | 0.49 | -0.03 | 1.16 | 1.11 | 0.25 | 0.17 | 0.21 | -0.08 | 0.47 | 4.25 | 0.26 | 1.00 | 1.25 | 0.83 | 1.37 | 0.87 | 5.16 | 2.45 | 0.30 | 0.53 | 0.42 | 859.80 | 9.27 | -1.01 | -0.84 | -0.48 | -0.60 | -1.05 | -0.80 | -0.67 | -0.53 | -1.04 | -1.09 | -1.00 | -0.87 | -0.44 | -0.19 | -0.33 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 0 | 264 | 289 | 534 | 558 | 574 | 190 | 187 | 270 | 400 |
Fixed Assets | 0 | 3 | 14 | 13 | 10 | 9 | 9 | 36 | 48 | 41 |
Current Assets | 0 | 101 | 109 | 351 | 142 | 32 | 153 | 92 | 73 | 92 |
Capital Work in Progress | 0 | 0 | 2 | 0 | 0 | 9 | 18 | 2 | 1 | 4 |
Investments | 0 | 10 | 174 | 473 | 482 | 543 | 142 | 76 | 130 | 235 |
Other Assets | 0 | 251 | 100 | 48 | 66 | 13 | 22 | 73 | 91 | 119 |
Total Liabilities | 0 | 11 | 16 | 14 | 17 | 13 | 14 | 20 | 28 | 162 |
Current Liabilities | 0 | 6 | 10 | 10 | 11 | 13 | 14 | 15 | 16 | 63 |
Non Current Liabilities | 0 | 5 | 5 | 4 | 6 | 0 | 0 | 5 | 12 | 98 |
Total Equity | 0 | 253 | 273 | 520 | 541 | 561 | 175 | 168 | 241 | 239 |
Reserve & Surplus | -0 | 242 | 262 | 506 | 526 | 547 | 161 | 153 | 221 | 219 |
Share Capital | 0 | 12 | 12 | 14 | 14 | 14 | 14 | 14 | 20 | 20 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 24 | -10 | -15 |
Investing Activities | 0 | 14 | 4 | -225 | 3 | 10 | 3,662 | 42 | -74 | -138 |
Operating Activities | -0 | -15 | -7 | -0 | -6 | -2 | -741 | -16 | -21 | -3 |
Financing Activities | 0 | 3 | 3 | 226 | 3 | -9 | -2,920 | -1 | 85 | 127 |
% 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 | 14.78 % | 35.04 % | 35.04 % | 35.04 % | 35.04 % | 50.34 % | 50.34 % | 50.38 % | 50.34 % | 50.34 % | 50.34 % | 50.34 % | 49.99 % | 49.96 % | 49.95 % |
FIIs | 1.03 % | 0.05 % | 0.03 % | 0.05 % | 0.72 % | 0.28 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.01 % | 0.00 % | 0.39 % |
DIIs | 1.62 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.00 % | 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 | 82.57 % | 64.90 % | 64.92 % | 64.90 % | 64.23 % | 49.37 % | 49.65 % | 49.61 % | 49.65 % | 49.65 % | 49.65 % | 49.65 % | 49.99 % | 50.04 % | 49.66 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
11,141.90 | 96,841.71 | 38.81 | 6,715.15 | 14.01 | 2,219 | 38.39 | 46.09 | |
1,724.95 | 78,403.02 | 448.81 | 3,818.25 | 35.55 | 64 | 341.50 | 54.37 | |
8,210.10 | 54,138.84 | 68.70 | 9,240.40 | 14.41 | 836 | 24.32 | 70.69 | |
6,496.10 | 40,788.15 | 49.93 | 852.75 | - | 102 | 59,560.00 | 34.52 | |
933.15 | 38,473.60 | 59.46 | 5,232.75 | 16.23 | 679 | -1.85 | 29.43 | |
1,290.20 | 35,781.25 | 49.29 | 4,931.81 | 44.83 | 599 | 44.09 | 27.13 | |
339.45 | 23,974.23 | 44.75 | 6,373.09 | 3.57 | 515 | 9.25 | 48.13 | |
1,550.60 | 22,090.10 | 64.42 | 1,900.02 | 27.66 | 297 | 37.75 | 49.09 | |
1,778.15 | 20,103.17 | 28.90 | 7,213.10 | 18.30 | 703 | 1.63 | 41.79 | |
713.70 | 15,931.97 | 24.56 | 5,060.70 | 2.22 | 665 | -10.47 | 51.24 |