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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 3 | 8 | 13 | 6 | 28 | 21 | 6 | 14 | 59 | 59 | 16 | 18 | 12 | 15 |
Expenses | 0 | 1 | 2 | 0 | -2 | 1 | 0 | 4 | 1 | 0 | 0 | 0 | 39 | 0 | 0 | 4 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 126 | 0 | 0 | 1 | -329 | 12 | 1 | -226 | 34 | 50 | 5 | 7 | 6 | 8 |
EBITDA | -0 | -1 | -2 | -0 | 2 | -1 | -0 | -4 | 1 | -0 | -0 | -0 | -39 | -0 | -0 | -4 | -1 | -0 | -0 | -0 | 19 | -0 | -0 | -0 | -123 | 7 | 12 | 4 | 357 | 8 | 6 | 241 | 25 | 9 | 11 | 12 | 6 | 6 |
Operating Profit % | 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 % | 12 % | 0 % | 3,105 % | 8 % | 8 % | 16 % | 27 % | 17 % | 22 % |
Depreciation | 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 | 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 | 1 | 0 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 0 | 1 | 0 |
Profit Before Tax | -1 | -2 | -3 | -1 | 1 | -1 | -1 | -5 | 1 | -0 | -0 | -0 | -39 | -0 | -0 | -4 | -1 | -0 | -0 | -0 | 19 | -0 | -0 | -0 | -123 | 7 | 10 | 2 | 355 | 7 | 4 | 239 | 23 | 8 | 10 | 11 | 5 | 6 |
Tax | 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 |
Net Profit | -1 | -2 | -3 | -1 | 1 | -1 | -1 | -5 | 1 | -0 | -0 | -0 | -39 | -0 | -0 | -4 | -1 | -0 | -0 | -0 | 19 | -0 | -0 | -0 | -123 | 7 | 10 | 2 | 355 | 7 | 4 | 239 | 23 | 8 | 10 | 11 | 5 | 6 |
EPS in ₹ | -0.43 | -0.69 | -1.25 | -0.47 | 0.48 | -0.55 | -0.48 | -1.97 | 0.42 | -0.07 | -0.09 | -0.04 | -17.13 | -0.03 | -0.02 | -1.91 | -0.62 | -0.03 | -0.02 | -0.21 | 8.14 | -0.01 | -0.04 | -0.10 | -53.82 | 2.99 | 4.52 | 0.92 | 149.61 | 2.87 | 1.74 | 104.40 | 10.02 | 3.41 | 4.39 | 4.96 | 2.02 | 2.75 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 157 | 155 | 139 | 93 | 92 | 92 | 102 | 415 | 643 | 642 |
Fixed Assets | 145 | 122 | 108 | 63 | 63 | 63 | 41 | 2 | 3 | 3 |
Current Assets | 1 | 21 | 20 | 20 | 19 | 19 | 52 | 399 | 628 | 632 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 1 |
Other Assets | 12 | 32 | 25 | 24 | 23 | 23 | 55 | 406 | 634 | 638 |
Total Liabilities | 310 | 331 | 330 | 331 | 336 | 318 | 452 | 390 | 346 | 310 |
Current Liabilities | 251 | 267 | 154 | 152 | 149 | 127 | 250 | 165 | 166 | 128 |
Non Current Liabilities | 58 | 64 | 175 | 179 | 187 | 190 | 202 | 225 | 180 | 182 |
Total Equity | -153 | -176 | -191 | -238 | -244 | -226 | -350 | 25 | 298 | 332 |
Reserve & Surplus | -175 | -199 | -214 | -261 | -267 | -249 | -373 | 2 | 275 | 309 |
Share Capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 1 | 7 | -6 |
Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 40 | 25 | 8 |
Operating Activities | 77 | -6 | -133 | -3 | -9 | -4 | -17 | -85 | 39 | -3 |
Financing Activities | -77 | 6 | 133 | 3 | 9 | 4 | 13 | 46 | -57 | -12 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Aug 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Promoter | 47.54 % | 47.54 % | 47.54 % | 47.54 % | 47.54 % | 47.54 % | 47.54 % | 67.53 % | 67.53 % | 67.53 % | 67.53 % | 67.53 % | 67.53 % | 67.53 % | 67.53 % |
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 | 1.49 % | 1.49 % | 1.49 % | 1.49 % | 1.49 % | 1.48 % | 1.15 % | 1.12 % | 1.12 % | 1.12 % | 1.12 % | 1.12 % | 1.06 % | 1.06 % | 1.06 % |
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 | 50.97 % | 50.97 % | 50.97 % | 50.97 % | 50.97 % | 50.97 % | 51.30 % | 31.35 % | 31.35 % | 31.35 % | 31.35 % | 31.35 % | 31.41 % | 31.41 % | 31.41 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
849.40 | 2,13,000.56 | 74.83 | 6,958.34 | 15.74 | 1,630 | 22.54 | 52.78 | |
1,898.35 | 82,616.21 | 61.65 | 9,425.30 | 7.45 | 1,629 | -3.40 | 56.62 | |
2,920.00 | 79,397.78 | 70.87 | 4,334.22 | 42.62 | 747 | 288.06 | 50.81 | |
1,841.15 | 65,924.72 | 30.11 | 4,818.77 | 12.24 | 1,927 | 81.73 | 63.42 | |
3,525.90 | 62,444.54 | 57.20 | 4,109.87 | 49.20 | 1,326 | 8.13 | 47.75 | |
1,315.85 | 33,066.76 | 66.57 | 5,064.15 | 42.12 | 401 | 267.88 | 59.43 | |
678.05 | 22,209.22 | 73.73 | 1,520.74 | 51.34 | 265 | 81.58 | 78.99 | |
1,482.95 | 20,882.00 | - | 1,585.88 | 68.78 | -64 | 194.71 | 52.58 | |
1,859.90 | 18,754.18 | 406.87 | 3,217.88 | -5.42 | 49 | -49.71 | 63.73 | |
1,830.00 | 12,205.96 | 22.32 | 9,285.63 | 11.38 | 1,643 | 590.60 | 40.01 |