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 | -1 | 2 | 3 | 1 | 2 | 2 | 3 | 2 | 3 | 1 | 1 | 1 | 0 | 3 | 0 | 1 | 1 | 3 | 2 | 3 | 1 | 4 | 5 | 3 | 10 | 3 | 37 | 59 | 3 | -50 | -19 | 3 | 7 | 11 | 22 | 12 | 35 | 6 |
Expenses | 0 | 1 | 4 | 1 | 5 | 1 | 4 | 3 | 4 | 1 | -2 | 2 | 3 | 7 | 7 | 1 | 2 | 3 | 2 | 1 | 2 | 4 | 4 | -6 | 5 | -0 | 1 | 5 | 3 | 7 | 2 | 10 | 22 | 5 | 4 | 16 | 19 | 13 |
EBITDA | -1 | 1 | -0 | 0 | -3 | 0 | -1 | -2 | -1 | -0 | 3 | -1 | -2 | -4 | -7 | -1 | -1 | -0 | -0 | 2 | -2 | -1 | 1 | 9 | 6 | 3 | 35 | 53 | 0 | -57 | -21 | -6 | -15 | 6 | 17 | -4 | 16 | -7 |
Operating Profit % | 144 % | 59 % | -12 % | 5 % | -161 % | 29 % | -33 % | -95 % | -38 % | -2 % | 241 % | -89 % | -684 % | -193 % | 0 % | -152 % | -111 % | -9 % | -28 % | 73 % | -812 % | -16 % | 17 % | 294 % | 50 % | 110 % | 96 % | 91 % | 9 % | 113 % | 108 % | -298 % | -207 % | 55 % | 77 % | -39 % | 40 % | -120 % |
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 | 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 | 0 |
Profit Before Tax | -2 | 1 | -1 | -0 | -3 | 0 | -2 | -2 | -1 | -0 | 3 | -1 | -2 | -4 | -7 | -1 | -1 | -0 | -0 | 2 | -2 | -1 | 1 | 9 | 5 | 3 | 35 | 53 | 0 | -57 | -21 | -6 | -15 | 6 | 17 | -4 | 16 | -7 |
Tax | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -2 | 1 | -1 | -0 | -3 | 0 | -2 | -2 | -1 | -0 | 3 | -1 | -2 | -3 | -7 | -1 | -1 | -0 | -0 | 2 | -2 | -1 | 1 | 9 | 7 | 3 | 35 | 53 | -22 | -57 | -21 | -6 | 30 | 6 | 17 | -6 | -15 | -7 |
EPS in ₹ | -0.17 | 0.05 | -0.07 | 0.00 | -0.28 | 0.02 | -0.17 | -0.18 | -0.10 | 0.00 | 2.69 | -1.11 | -1.89 | -2.26 | -5.75 | -0.74 | -1.16 | -0.20 | -0.32 | 1.74 | -1.51 | -0.49 | 0.30 | 3.60 | 2.72 | 1.25 | 13.72 | 20.68 | -8.61 | -22.32 | -4.39 | -1.34 | 6.25 | 1.24 | 3.63 | -1.20 | -3.19 | -1.05 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 50 | 58 | 40 | 39 | 90 | 92 | 104 | 188 | 159 | 166 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 50 | 58 | 40 | 6 | 10 | 13 | 7 | 22 | 23 | 24 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 2 | 15 | 21 | 44 | 138 | 88 | 110 |
Other Assets | 50 | 58 | 40 | 37 | 75 | 71 | 59 | 50 | 70 | 56 |
Total Liabilities | 12 | 23 | 11 | 9 | 10 | 11 | 11 | 27 | 7 | 12 |
Current Liabilities | 12 | 23 | 11 | 9 | 10 | 11 | 11 | 7 | 7 | 6 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 5 |
Total Equity | 38 | 35 | 30 | 30 | 79 | 81 | 92 | 162 | 152 | 154 |
Reserve & Surplus | 27 | 23 | 18 | 18 | 68 | 70 | 67 | 136 | 104 | 106 |
Share Capital | 11 | 11 | 11 | 11 | 11 | 11 | 26 | 26 | 48 | 48 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 2 | -2 | 0 | 0 | 3 | 3 | -6 | 10 | -6 | 2 |
Investing Activities | 0 | 0 | 0 | -1 | -1 | -4 | -15 | -6 | -49 | 8 |
Operating Activities | 3 | -1 | 2 | 4 | 4 | 6 | 9 | 20 | -1 | -6 |
Financing Activities | -1 | -1 | -2 | -2 | -0 | 0 | 0 | -4 | 44 | -1 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Jul 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Promoter | 13.26 % | 13.26 % | 13.26 % | 13.26 % | 13.26 % | 13.26 % | 19.98 % | 17.59 % | 17.59 % | 17.59 % | 17.59 % | 17.59 % | 17.59 % | 17.59 % | 26.58 % |
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 | 0.10 % | 0.10 % | 0.10 % | 0.10 % | 0.10 % | 0.10 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.03 % |
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 | 86.64 % | 86.64 % | 86.64 % | 86.64 % | 86.64 % | 86.64 % | 79.96 % | 82.36 % | 82.36 % | 82.36 % | 82.36 % | 82.36 % | 82.36 % | 82.36 % | 73.39 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
7,703.00 | 4,76,744.78 | 31.94 | 54,982.51 | 32.75 | 14,451 | 13.82 | 65.07 | |
1,975.25 | 3,14,989.50 | 37.76 | 1,10,383.00 | 34.50 | 15,595 | 13.48 | 69.77 | |
351.00 | 2,22,809.69 | 140.28 | 1,854.68 | 4,036.22 | 1,605 | -5.81 | 54.27 | |
1,581.85 | 1,35,215.86 | 36.97 | 19,419.87 | 48.18 | 3,411 | 33.41 | 56.83 | |
3,570.40 | 1,34,485.72 | 17.78 | 36,412.99 | 19.35 | 7,391 | 18.60 | 66.20 | |
10,605.70 | 1,16,957.44 | 15.67 | 1,713.46 | 224.92 | 7,365 | 14.04 | 53.56 | |
4,365.00 | 91,758.89 | 44.35 | 3,163.39 | 27.42 | 1,943 | 26.47 | 48.18 | |
1,955.90 | 81,529.29 | 18.25 | 15,162.74 | 26.62 | 4,468 | 14.45 | 46.11 | |
770.20 | 73,575.81 | 30.55 | 17,483.48 | 22.39 | 2,408 | 0.19 | 49.64 | |
242.03 | 61,832.11 | 17.95 | 34,560.58 | 14.43 | 3,439 | 17.06 | 71.12 |