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 | 80 | 50 | 52 | 83 | 58 | 54 | 41 | 27 | 30 | 4 | 4 | 1 | 1 | 1 | 1 | 15 | 100 | 14 | 1 | 3 | 33 | 0 | 78 | 2 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 9 |
Expenses | 9 | 84 | 49 | 50 | 64 | 43 | 53 | 40 | 2 | 18 | -9 | 5 | 4 | -12 | -13 | -13 | 1,622 | 105 | 5 | 2 | 3 | 33 | 1 | 79 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 93 | 1 | 3 | 2 | 1 | 1 |
EBITDA | -7 | -3 | 1 | 2 | 19 | 15 | 1 | 1 | 26 | 13 | 13 | -1 | -3 | 12 | 14 | 14 | -1,606 | -5 | 9 | -1 | 0 | -0 | -0 | -1 | 2 | 0 | 0 | 1 | 2 | -1 | 0 | 0 | -92 | -1 | -3 | -2 | -0 | 8 |
Operating Profit % | 0 % | -5 % | 0 % | 2 % | 21 % | 26 % | -0 % | -3 % | 82 % | 40 % | 324 % | -42 % | -540 % | 2,110 % | 2,111 % | 2,266 % | -3,30,886 % | -42,008 % | -2,161 % | -1,128 % | -881 % | -32,640 % | -256 % | -37,362 % | -118 % | 4 % | 3 % | 100 % | -72 % | -191 % | 76 % | 86 % | -22,055 % | 0 % | 0 % | 0 % | 0 % | 0 % |
Depreciation | 0 | 1 | 1 | 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 |
Interest | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 13 | 12 | 13 | 0 | 0 | 15 | 16 | 15 | 3 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -0 | 1 | 1 | 4 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -8 | -4 | 0 | 2 | 19 | 1 | 0 | 1 | 13 | 0 | 0 | -1 | -4 | -3 | -2 | -2 | -1,609 | -5 | 8 | -2 | 0 | -1 | -1 | -2 | 1 | -1 | -1 | 0 | 1 | -1 | -1 | -1 | -95 | -1 | -3 | -2 | -0 | 8 |
Tax | 0 | 0 | -0 | 0 | -2 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 105 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -8 | -4 | 0 | 2 | 21 | 1 | 0 | 1 | 9 | 0 | 0 | -1 | -4 | -3 | -2 | -2 | -1,768 | -110 | 8 | -2 | 0 | -1 | -1 | -2 | 1 | -1 | -1 | 0 | 1 | -1 | -1 | -1 | -95 | -1 | -3 | -2 | -0 | 8 |
EPS in ₹ | -2.55 | -1.22 | 0.11 | 0.66 | 6.60 | 0.26 | 0.11 | 0.18 | 2.86 | 0.03 | 0.01 | -0.39 | -1.26 | -0.80 | -0.49 | -0.51 | -563.68 | -35.04 | 2.69 | -0.48 | 0.04 | -0.34 | -0.41 | -0.48 | 0.21 | -0.29 | -0.28 | 0.06 | 0.23 | -0.22 | -0.21 | -0.18 | -30.42 | -0.18 | -0.94 | -0.59 | -0.15 | 2.60 |
Balance Sheet | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 1,624 | 4,676 | 4,405 | 4,493 | 4,448 | 4,507 | 1,157 | 230 | 90 | 43 | 20 | 16 |
Fixed Assets | 7 | 9 | 7 | 48 | 46 | 45 | 8 | 4 | 3 | 4 | 0 | 0 |
Current Assets | 654 | 108 | 88 | 93 | 83 | 61 | 31 | 9 | 10 | 9 | 16 | 12 |
Capital Work in Progress | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 506 | 0 | 0 | 4,254 | 4,222 | 4,303 | 879 | 155 | 48 | 0 | 0 | 0 |
Other Assets | 1,110 | 4,667 | 4,398 | 190 | 180 | 159 | 270 | 71 | 38 | 39 | 20 | 16 |
Total Liabilities | 1,425 | 1,777 | 1,911 | 2,270 | 2,221 | 2,247 | 178 | 154 | 127 | 132 | 207 | 209 |
Current Liabilities | 692 | 1,416 | 1,461 | 1,497 | 1,533 | 1,611 | 142 | 93 | 63 | 65 | 207 | 209 |
Non Current Liabilities | 734 | 362 | 450 | 773 | 689 | 636 | 37 | 61 | 64 | 68 | 0 | 0 |
Total Equity | 198 | 2,898 | 2,494 | 2,223 | 2,227 | 2,260 | 979 | 76 | -37 | -90 | -187 | -193 |
Reserve & Surplus | 169 | 2,869 | 2,344 | 2,188 | 2,195 | 2,229 | 948 | 45 | -68 | -121 | -218 | -224 |
Share Capital | 30 | 30 | 150 | 34 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 26 | -22 | -3 | -1 | 1 | 1 | -0 | 0 | -2 | 0 |
Investing Activities | -26 | 30 | 20 | 17 | -1 | -3 | 33 | 52 | -2 | 0 |
Operating Activities | 35 | -44 | -15 | -16 | 0 | -19 | -25 | -55 | -1 | -3 |
Financing Activities | 17 | -8 | -8 | -3 | 2 | 23 | -8 | 3 | 1 | 3 |
% 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 | 52.62 % | 52.62 % | 52.62 % | 52.62 % | 52.62 % | 52.62 % | 52.62 % | 52.62 % | 52.62 % | 52.62 % | 52.62 % | 52.62 % | 52.62 % | 52.62 % | 52.62 % |
FIIs | 0.32 % | 0.32 % | 0.32 % | 0.32 % | 0.32 % | 0.32 % | 0.32 % | 0.32 % | 0.32 % | 0.32 % | 0.32 % | 0.32 % | 0.32 % | 0.32 % | 0.00 % |
DIIs | 1.77 % | 1.77 % | 1.77 % | 1.77 % | 1.77 % | 1.77 % | 1.77 % | 1.77 % | 1.77 % | 1.77 % | 1.76 % | 1.76 % | 1.76 % | 1.76 % | 1.76 % |
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 | 45.30 % | 45.30 % | 45.30 % | 45.30 % | 45.30 % | 45.30 % | 45.30 % | 45.30 % | 45.30 % | 45.30 % | 45.30 % | 45.30 % | 45.30 % | 45.30 % | 45.62 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
81.62 | 82,866.84 | - | 9,206.96 | 26.66 | -829 | -125.25 | 43.13 | |
295.20 | 14,160.99 | 33.22 | 2,538.97 | -7.00 | 495 | -24.37 | 43.68 | |
72.52 | 9,862.49 | 8.59 | 6,191.69 | 49.62 | 424 | 377.88 | 52.48 | |
533.95 | 8,487.97 | 23.57 | 2,298.69 | 19.14 | 347 | 7.78 | 43.10 | |
118.05 | 6,924.80 | - | 468.75 | -27.71 | -1,038 | 233.13 | 49.69 | |
134.15 | 5,985.65 | 17.71 | 5,071.42 | 1.77 | 346 | -16.26 | 53.03 | |
397.10 | 5,680.56 | 35.89 | 12,304.09 | 8.13 | 190 | -8.59 | 48.40 | |
164.43 | 5,442.14 | - | 18,320.16 | -13.24 | -796 | -121.72 | 47.04 | |
748.90 | 5,113.53 | - | 874.80 | 54.62 | -18 | 133.57 | 58.83 | |
946.35 | 4,770.97 | 15.16 | 1,211.62 | 7.67 | 300 | 5.79 | 54.18 |