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 | 9 | 12 | 16 | 5 | 10 | 9 | 4 | 6 | 10 | 9 | 8 | 3 | 16 | 9 | 14 | 12 | 6 | 5 | 5 | 8 | 6 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 |
Expenses | 9 | 10 | 15 | 4 | 9 | 8 | 3 | 5 | 8 | 8 | 7 | 4 | 15 | 7 | 12 | 11 | 6 | 4 | 5 | 7 | 6 | 1 | 1 | 1 | 8 | 1 | 8 | 1 | 8 | 0 | 1 | 2 | 38 | 2 | 1 | 1 | 0 | 1 |
EBITDA | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 2 | -1 | 1 | 1 | 2 | 1 | 1 | 1 | -0 | 1 | 0 | -0 | -0 | -1 | -3 | -1 | -7 | -1 | -7 | -0 | 0 | -1 | -37 | -2 | -0 | -1 | -0 | -1 |
Operating Profit % | 4 % | 12 % | -29 % | 24 % | 14 % | -275 % | 3 % | 22 % | 14 % | 15 % | 17 % | -32 % | -757 % | 14 % | 12 % | 10 % | 11 % | 22 % | 0 % | 13 % | 3 % | 0 % | -195 % | -554 % | -1,464 % | 0 % | 0 % | 0 % | -713 % | 0 % | 0 % | -140 % | 0 % | 0 % | -179 % | 0 % | -2,700 % | -3,550 % |
Depreciation | 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 | 0 | 0 | 0 |
Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 3 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | -1 | -0 | -1 | -0 | -1 | -1 | -2 | -2 | -5 | -2 | -9 | -3 | -8 | -2 | -2 | -3 | -40 | -3 | -1 | -2 | -1 | -2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -2 | 0 | 0 | -0 | 0 | -1 | -0 | -2 | -0 | -1 | -1 | -2 | -2 | -5 | -2 | -9 | -3 | -10 | -2 | -2 | -3 | -22 | -3 | -1 | -2 | -2 | -2 |
EPS in ₹ | -1.19 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.40 | 0.00 | 0.00 | 0.00 | 0.01 | -0.17 | -0.03 | -0.26 | -0.05 | -0.20 | -0.24 | -0.30 | -0.36 | -0.79 | -0.34 | -1.50 | -0.46 | -1.71 | -0.28 | -0.26 | -0.53 | -3.78 | -0.49 | -0.08 | -0.29 | -0.34 | -0.27 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 206 | 206 | 213 | 213 | 219 | 219 | 206 | 190 | 179 | 183 |
Fixed Assets | 143 | 140 | 138 | 135 | 135 | 134 | 113 | 126 | 125 | 126 |
Current Assets | 48 | 52 | 59 | 63 | 70 | 67 | 81 | 52 | 23 | 21 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 6 | 7 | 12 |
Investments | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Assets | 63 | 67 | 74 | 76 | 84 | 84 | 89 | 58 | 46 | 43 |
Total Liabilities | 43 | 46 | 52 | 55 | 63 | 66 | 63 | 68 | 85 | 96 |
Current Liabilities | 17 | 20 | 12 | 18 | 22 | 20 | 11 | 4 | 8 | 72 |
Non Current Liabilities | 26 | 26 | 40 | 37 | 41 | 46 | 52 | 63 | 78 | 24 |
Total Equity | 163 | 161 | 161 | 158 | 156 | 153 | 143 | 122 | 94 | 87 |
Reserve & Surplus | 151 | 149 | 149 | 147 | 144 | 141 | 132 | 111 | 83 | 75 |
Share Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | -0 | 0 | 2 | -2 | -0 | 0 | 0 | 4 | -3 |
Investing Activities | -2 | 7 | 0 | -2 | -3 | -0 | 0 | -2 | -0 | -6 |
Operating Activities | 8 | -8 | -0 | 10 | 2 | -1 | 4 | -5 | -3 | -13 |
Financing Activities | -6 | 2 | 0 | -7 | -0 | 1 | -4 | 7 | 7 | 16 |
% 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 | 67.61 % | 67.61 % | 67.61 % | 67.61 % | 67.61 % | 67.61 % | 67.61 % | 67.61 % | 67.61 % | 67.61 % | 67.61 % | 67.61 % | 67.43 % | 67.43 % | 67.43 % |
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 | 0.90 % | 0.95 % | 0.89 % | 0.90 % | 0.89 % | 0.97 % | 0.00 % | 0.00 % | 0.00 % | 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 % | 0.00 % |
Public / Retail | 31.50 % | 31.45 % | 31.50 % | 31.50 % | 31.50 % | 31.42 % | 32.39 % | 32.39 % | 32.39 % | 32.39 % | 32.39 % | 32.39 % | 32.57 % | 32.57 % | 32.57 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
726.10 | 28,525.82 | 15.07 | 4,787.12 | 15.38 | 1,926 | -5.46 | 24.23 | |
1,529.90 | 14,613.13 | - | 6,263.70 | 63.56 | -33 | -107.28 | 32.81 | |
121.55 | 11,492.61 | 26.89 | 8,167.60 | -1.66 | 251 | 70.24 | 35.72 | |
824.60 | 10,234.20 | 67.28 | 255.96 | 33.22 | 127 | 21.46 | 60.47 | |
480.30 | 9,355.17 | 48.96 | 866.66 | 9.67 | 198 | -14.38 | 36.25 | |
131.98 | 3,904.79 | - | 4,167.45 | -15.36 | -488 | -119.28 | 35.46 | |
1,250.60 | 3,141.31 | - | 3.26 | 10,86,233.33 | -21 | 100.95 | 100.00 | |
12.50 | 2,273.99 | - | 1,875.79 | -18.27 | -1,967 | -107.59 | 29.08 | |
19.80 | 2,233.77 | 394.40 | 1,419.76 | 49.70 | 7 | 47.58 | 44.67 | |
43.51 | 2,050.15 | 9.16 | 1,242.58 | -7.74 | 236 | 13.24 | 22.73 |