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 | 10 | 18 | 20 | 10 | 12 | 12 | 64 | 30 | 35 | 22 | 54 | 16 | 18 | 12 | 77 | 1,516 | 4 | 4 | 3 | 0 | 2 | 4 | 4 | 1 | 4 | 5 | 4 | 5 | 4 | 5 | 5 | 5 | 4 | 5 | 5 | 5 |
Expenses | 9 | 9 | 10 | 12 | 12 | 7 | 7 | 7 | 34 | 16 | 18 | 4 | 40 | 4 | 4 | 4 | 75 | 6 | 3 | 4 | 6 | 1 | 3 | 52 | 2 | 2 | 5 | 3 | 5 | 7 | 4 | 4 | 6 | 4 | 28 | 5 | 1,186 | 4 |
EBITDA | -0 | 4 | -1 | 6 | 9 | 4 | 5 | 5 | 30 | 15 | 17 | 18 | 14 | 13 | 15 | 8 | 3 | 1,510 | 1 | 0 | -3 | -1 | -2 | -48 | 2 | -1 | -1 | 1 | -1 | -2 | 0 | 1 | -1 | 1 | -24 | 0 | -1,181 | 1 |
Operating Profit % | -89 % | -224 % | -53 % | -13 % | 23 % | 33 % | 33 % | 39 % | 47 % | 39 % | 49 % | 81 % | 26 % | 77 % | 80 % | 62 % | 3 % | 40 % | -48 % | 2 % | -108 % | 0 % | -91 % | -1,158 % | 54 % | -131 % | -31 % | 29 % | -20 % | -38 % | 3 % | 23 % | -24 % | 26 % | -570 % | 4 % | -24,605 % | 24 % |
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 | 34 | 96 | 46 | 31 | 45 | 31 | 31 | 30 | 30 | 32 | 32 | 31 | 31 | 27 | 26 | 27 | 25 | 42 | 23 | 17 | 17 | 17 | 17 | 18 | 17 | 18 | 17 | -35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -34 | -92 | -47 | -26 | -36 | -27 | -26 | -25 | -0 | -17 | -15 | -13 | -17 | -14 | -12 | -19 | -22 | 1,468 | -23 | -17 | -20 | -18 | -19 | -66 | -15 | -20 | -19 | 36 | -1 | -2 | -0 | 1 | -1 | 1 | -25 | -0 | -1,181 | 1 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | -3 | -2 | 7 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -34 | -92 | -47 | -26 | -36 | -27 | -26 | -25 | -0 | -17 | -15 | -13 | -17 | -14 | -12 | -19 | -22 | 1,430 | -20 | -15 | -28 | -18 | -19 | -66 | -0 | -20 | -19 | 36 | -1 | -2 | -0 | 1 | -1 | 1 | -25 | -0 | -1,181 | 1 |
EPS in ₹ | -2.95 | -7.90 | -2.94 | -1.32 | -2.27 | -1.32 | -1.29 | -1.23 | -0.02 | -0.08 | -0.72 | -0.64 | -0.78 | -0.11 | -0.55 | -0.91 | -0.11 | 67.68 | -0.93 | -0.71 | -1.31 | -0.84 | -0.90 | -3.11 | -0.01 | -0.94 | -0.88 | 1.71 | -0.06 | -0.11 | -0.01 | 0.03 | -0.06 | 0.05 | -1.16 | 0.00 | -55.92 | 0.05 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Total Assets | 2,094 | 2,594 | 2,904 | 2,920 | 2,166 | 3,712 | 3,650 | 3,579 | 3,544 |
Fixed Assets | 9 | 6 | 5 | 5 | 5 | 7 | 6 | 6 | 5 |
Current Assets | 27 | 577 | 764 | 776 | 221 | 1,835 | 1,749 | 1,702 | 1,668 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 2,000 | 2,131 | 2,132 | 1,937 | 1,866 | 1,866 | 1,865 | 1,865 |
Other Assets | 2,084 | 587 | 768 | 784 | 224 | 1,839 | 1,778 | 1,708 | 1,674 |
Total Liabilities | 1,703 | 705 | 967 | 1,044 | 358 | 538 | 580 | 512 | 480 |
Current Liabilities | 442 | 173 | 246 | 486 | 30 | 181 | 574 | 506 | 475 |
Non Current Liabilities | 1,261 | 533 | 721 | 558 | 327 | 357 | 5 | 5 | 5 |
Total Equity | 391 | 1,888 | 1,937 | 1,876 | 1,808 | 3,174 | 3,071 | 3,067 | 3,064 |
Reserve & Surplus | 375 | 1,682 | 1,731 | 1,665 | 1,597 | 2,962 | 2,860 | 2,856 | 2,853 |
Share Capital | 16 | 206 | 206 | 211 | 211 | 211 | 211 | 211 | 211 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | 0 | 47 | -47 | 1 | 1 | -0 | -2 | -0 | 0 |
Investing Activities | -0 | -405 | -8 | -1 | 33 | 1,712 | 16 | -0 | -0 |
Operating Activities | 30 | 27 | 9 | 49 | 763 | -1,640 | 0 | 68 | 33 |
Financing Activities | -30 | 425 | -49 | -47 | -795 | -72 | -18 | -68 | -33 |
% 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 |
Promoter | 15.23 % | 14.88 % | 14.88 % | 14.88 % | 14.64 % | 13.92 % | 10.53 % | 9.59 % | 9.59 % | 9.83 % | 10.53 % | 10.53 % | 8.21 % | 8.21 % |
FIIs | 3.75 % | 3.42 % | 3.32 % | 3.56 % | 3.12 % | 3.15 % | 3.59 % | 3.55 % | 3.69 % | 2.31 % | 0.76 % | 0.79 % | 1.16 % | 0.98 % |
DIIs | 5.33 % | 3.26 % | 0.80 % | 0.00 % | 0.00 % | 0.00 % | 2.67 % | 1.05 % | 0.79 % | 0.93 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Government | 0.00 % | 0.00 % | 0.00 % | 0.01 % | 0.02 % | 0.03 % | 0.03 % | 0.04 % | 0.04 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 75.70 % | 78.44 % | 80.99 % | 81.55 % | 82.22 % | 82.89 % | 83.17 % | 85.77 % | 85.89 % | 86.93 % | 88.71 % | 88.68 % | 90.64 % | 90.81 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
695.45 | 44,546.15 | 163.86 | 5,695.97 | 9.36 | 401 | 100.62 | 68.94 | |
195.99 | 22,913.03 | 287.80 | 3,588.96 | 18.44 | -10 | 1,501.87 | 67.68 | |
860.15 | 13,274.07 | 304.02 | 2,410.28 | 4.86 | 69 | -88.73 | 60.41 | |
107.07 | 5,181.28 | - | 2,455.56 | 17.48 | -237 | 3.44 | 49.11 | |
631.35 | 2,445.77 | - | 1,272.08 | 2.44 | -11 | -7.16 | 54.61 | |
34.49 | 754.38 | 6.08 | 1,028.91 | 56.40 | -387 | -159.00 | 29.27 | |
85.10 | 44.45 | - | 13.49 | -11.94 | -0 | - | 47.61 |