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 | 5 | 7 | 8 | 11 | 10 | 5 | 7 | 7 | 10 | 5 | 7 | 7 | 6 | 5 | 4 | 3 | 5 | 4 | 10 | 6 | 6 | 4 | 7 | 7 | 4 | 4 | 11 | 6 | 6 | 7 | 9 | 3 | 10 | 7 | 10 | 4 | 9 | 8 |
Expenses | 4 | 5 | 6 | 5 | 8 | 4 | 6 | 5 | 8 | 4 | 6 | 6 | 5 | 4 | 4 | 3 | 4 | 3 | 9 | 5 | 4 | 3 | 6 | 5 | 3 | 3 | 9 | 5 | 5 | 6 | 7 | 3 | 8 | 6 | 8 | 3 | 8 | 7 |
EBITDA | 1 | 1 | 2 | 6 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 |
Operating Profit % | 1 % | 13 % | 14 % | 6 % | 10 % | 13 % | 15 % | 18 % | 10 % | 12 % | 15 % | 15 % | 12 % | 15 % | 14 % | 11 % | 18 % | 16 % | 12 % | 12 % | 20 % | 21 % | 17 % | 18 % | 9 % | 8 % | 16 % | 16 % | 5 % | 14 % | 14 % | 13 % | 14 % | 8 % | 13 % | 11 % | 6 % | 8 % |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | 1 | 1 | 5 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Tax | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -0 | 1 | 1 | 5 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 1 |
EPS in ₹ | -0.70 | 0.79 | 1.30 | 6.78 | 0.34 | 0.43 | 0.93 | 0.81 | 0.34 | 0.46 | 0.93 | 0.63 | 0.07 | 0.51 | 0.53 | 0.10 | 0.60 | 0.52 | 1.33 | 0.64 | 1.04 | 0.92 | 1.31 | 0.91 | 0.47 | 0.48 | 2.18 | 0.88 | 0.87 | 1.02 | 1.54 | 0.41 | 0.86 | 0.68 | 1.63 | 0.68 | 1.15 | 0.81 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 59 | 52 | 48 | 49 | 48 | 50 | 56 | 60 | 56 | 60 |
Fixed Assets | 14 | 14 | 13 | 11 | 10 | 19 | 18 | 9 | 9 | 8 |
Current Assets | 40 | 33 | 32 | 26 | 26 | 27 | 31 | 41 | 31 | 47 |
Capital Work in Progress | 0 | 0 | 0 | 9 | 9 | 0 | 0 | 0 | 0 | 0 |
Investments | 4 | 0 | 3 | 3 | 3 | 5 | 3 | 3 | 3 | 3 |
Other Assets | 40 | 39 | 32 | 26 | 26 | 26 | 35 | 48 | 44 | 48 |
Total Liabilities | 19 | 10 | 4 | 5 | 3 | 2 | 6 | 8 | 3 | 6 |
Current Liabilities | 19 | 10 | 4 | 5 | 3 | 2 | 6 | 8 | 3 | 5 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Total Equity | 40 | 42 | 44 | 44 | 45 | 48 | 50 | 52 | 53 | 54 |
Reserve & Surplus | 33 | 36 | 37 | 38 | 39 | 41 | 43 | 45 | 46 | 48 |
Share Capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 7 | -6 | 2 | -4 | -0 | -0 | -2 | 6 | -11 | 11 |
Investing Activities | -7 | 4 | 1 | -8 | 1 | -3 | 3 | 10 | 1 | 13 |
Operating Activities | 1 | -2 | 5 | 4 | 0 | 4 | -9 | -4 | -4 | -3 |
Financing Activities | 13 | -13 | -4 | 0 | -1 | -1 | 4 | -0 | -8 | 1 |
% 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 | 57.80 % | 57.80 % | 57.80 % | 57.80 % | 57.80 % | 57.80 % | 57.80 % | 57.80 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % |
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 % | 0.01 % | 0.01 % | 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 | 42.20 % | 42.20 % | 42.20 % | 42.20 % | 42.20 % | 42.20 % | 42.19 % | 42.19 % | 41.86 % | 41.86 % | 41.86 % | 41.86 % | 41.86 % | 41.86 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
708.45 | 16,181.95 | 53.55 | 4,365.86 | 8.20 | 325 | -25.39 | 62.69 | |
498.05 | 6,553.65 | - | 1,390.46 | 52.17 | -50 | -23.50 | 43.69 | |
408.45 | 4,976.81 | 70.90 | 960.06 | 26.06 | 66 | 45.84 | 47.69 | |
379.55 | 4,251.86 | 34.67 | 409.03 | -13.73 | 128 | -17.62 | 74.08 | |
199.34 | 1,831.11 | 72.57 | 400.00 | - | 23 | 52.58 | 51.01 | |
367.35 | 339.26 | 89.57 | 164.73 | 253.47 | 3 | 13,900.00 | 73.53 | |
28.16 | 232.03 | 1.03 | 1,932.44 | 3.47 | -295 | -46.61 | 73.10 | |
99.08 | 66.73 | 23.55 | 30.67 | 6.60 | 3 | 20.00 | 44.49 |