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 | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 4 | 2 | 2 | 3 | 4 | 1 | 1 | 12 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | 6 | 2 | 2 | 2 | 2 |
Expenses | 16 | 4 | 4 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 1 | 1 | 2 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 96 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
EBITDA | -14 | -2 | -1 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | 1 | -1 | -1 | -0 | 3 | 2 | 1 | 2 | 4 | 0 | 1 | 11 | 1 | 1 | 0 | -95 | 1 | 1 | 1 | -1 | 5 | 1 | 1 | 1 | 1 |
Operating Profit % | -3,374 % | -158 % | -81 % | -486 % | -142 % | -167 % | 0 % | 0 % | 0 % | 0 % | -792 % | 0 % | 0 % | -1,817 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 43 % | 38 % | 31 % | -7 % | -18 % |
Depreciation | 2 | 2 | 2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -16 | -4 | -3 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -4 | 1 | -1 | -2 | -1 | 2 | 1 | 0 | 1 | 3 | -0 | -0 | 12 | 1 | 1 | 0 | -96 | 0 | 0 | 0 | -1 | 5 | 1 | 1 | 1 | 1 |
Tax | -2 | -1 | -0 | -3 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -2 | 0 | -0 | -1 | -0 | -0 | 1 | 0 | 1 | 1 | -0 | 0 | 4 | 0 | 0 | -1 | 0 | 0 | -0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -14 | -3 | -2 | 1 | -1 | -1 | -1 | -1 | -0 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | 2 | 0 | 0 | 1 | 2 | -0 | -0 | 9 | 1 | 0 | 1 | -96 | 0 | 0 | 1 | -1 | 5 | 1 | 1 | 1 | 1 |
EPS in ₹ | -3.84 | -0.92 | -0.65 | 0.20 | -0.22 | -0.24 | -0.21 | -0.21 | -0.09 | -0.30 | -0.25 | -0.26 | -0.30 | -0.12 | -0.26 | -0.22 | -0.18 | 0.65 | 0.01 | 0.07 | 0.25 | 0.60 | -0.10 | -0.08 | 2.38 | 0.16 | 0.11 | 0.40 | -26.36 | 0.08 | 0.09 | 0.32 | 0.39 | 1.35 | 0.22 | 0.32 | 0.15 | 0.14 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 156 | 141 | 138 | 136 | 136 | 145 | 136 | 42 | 43 | 53 |
Fixed Assets | 40 | 28 | 26 | 22 | 9 | 8 | 7 | 7 | 6 | 6 |
Current Assets | 17 | 16 | 14 | 13 | 18 | 7 | 7 | 7 | 10 | 16 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 5 | 100 | 98 | 97 | 97 | 98 | 99 | 7 | 7 | 12 |
Other Assets | 111 | 13 | 14 | 17 | 30 | 39 | 30 | 29 | 30 | 35 |
Total Liabilities | 28 | 18 | 18 | 19 | 21 | 27 | 8 | 7 | 7 | 9 |
Current Liabilities | 21 | 2 | 1 | 1 | 15 | 3 | 1 | 0 | 1 | 4 |
Non Current Liabilities | 8 | 16 | 17 | 18 | 6 | 23 | 7 | 6 | 6 | 5 |
Total Equity | 128 | 123 | 121 | 117 | 115 | 118 | 129 | 35 | 36 | 43 |
Reserve & Surplus | 91 | 87 | 85 | 81 | 79 | 82 | 92 | -1 | -0 | 7 |
Share Capital | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | -0 | 2 | 0 | -1 | 0 | 0 | -1 | 0 | -0 |
Investing Activities | 19 | 24 | 5 | 4 | -11 | -2 | 2 | 1 | 1 |
Operating Activities | -14 | -9 | -5 | -4 | -3 | -1 | -3 | -1 | -1 |
Financing Activities | -5 | -13 | -0 | -0 | 14 | 4 | 0 | 0 | 0 |
% 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 | 72.13 % | 72.13 % | 72.13 % | 72.13 % | 72.13 % | 72.06 % | 72.06 % | 72.05 % | 72.05 % | 71.73 % | 72.05 % | 72.05 % | 72.05 % | 72.05 % | 72.13 % |
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 | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.07 % | 0.07 % | 0.07 % | 0.07 % | 0.07 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % |
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 | 27.81 % | 27.81 % | 27.81 % | 27.81 % | 27.81 % | 27.89 % | 27.87 % | 27.88 % | 27.88 % | 28.20 % | 27.88 % | 27.89 % | 27.89 % | 27.89 % | 27.82 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
1,239.65 | 17,703.13 | 6.21 | 5,918.70 | -4.09 | 2,614 | 40.90 | 46.32 | |
206.75 | 9,635.07 | 12.06 | 5,262.06 | -10.92 | 679 | -19.12 | 29.18 | |
348.75 | 766.40 | - | 328.21 | -34.75 | -51 | 50.38 | 53.94 | |
33.85 | 697.10 | - | 82.61 | -49.81 | -104 | -232.15 | 25.06 | |
230.85 | 566.74 | 23.32 | 138.02 | 21.27 | 25 | - | 40.33 | |
102.98 | 262.47 | - | 46.89 | -8.42 | 38 | 86.35 | 58.86 | |
149.60 | 214.72 | 23.12 | 84.70 | 7.35 | 9 | 142.92 | 28.14 | |
4.01 | 162.14 | 60.20 | 429.62 | 236.15 | 14 | 1,147.62 | 36.69 | |
99.30 | 120.53 | 22.88 | 14.15 | 68.27 | 5 | - | 42.73 | |
29.04 | 90.78 | 250.00 | 2.97 | -95.74 | -1 | -12.50 | 64.62 |