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 | 125 | 49 | 21 | 45 | 9 | 9 | 9 | 8 | 6 | 6 | 9 | 7 | 11 | 11 | 15 | 9 | 11 | 12 | 12 | 13 | 25 | 8 | 24 | 36 | 44 | 27 | 31 | 34 | 43 | 36 | 36 | 28 | 28 | 23 | 28 | 22 | 24 | 8 |
Expenses | 99 | 44 | 20 | 40 | 8 | 9 | 9 | 7 | 7 | 8 | 10 | 8 | 11 | 11 | 16 | 10 | 11 | 13 | 10 | 14 | 22 | 10 | 24 | 36 | 40 | 27 | 32 | 34 | 40 | 36 | 36 | 28 | 27 | 23 | 28 | 21 | 23 | 10 |
EBITDA | 25 | 5 | 1 | 5 | 1 | -0 | -0 | 0 | -0 | -2 | -1 | -0 | -1 | -0 | -0 | -1 | -0 | -0 | 2 | -1 | 3 | -2 | -0 | -0 | 4 | -1 | -1 | 0 | 3 | 0 | 1 | 0 | 1 | -0 | -0 | 0 | 1 | -2 |
Operating Profit % | 20 % | 10 % | 2 % | 10 % | 6 % | -1 % | -3 % | -3 % | -8 % | -26 % | -13 % | -12 % | -9 % | -9 % | -3 % | -6 % | -5 % | -1 % | -5 % | -4 % | -0 % | -27 % | -1 % | -0 % | 3 % | -2 % | -3 % | 1 % | 2 % | 1 % | 1 % | 1 % | -2 % | -2 % | -0 % | 2 % | 4 % | -30 % |
Depreciation | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Interest | 7 | 1 | 2 | 1 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | 17 | 3 | -2 | 3 | -3 | -2 | -2 | -2 | -2 | -3 | -3 | -2 | -3 | -3 | -3 | -3 | -3 | -3 | -1 | -3 | 1 | -5 | -3 | -2 | 2 | -3 | -3 | -1 | 1 | -1 | -1 | -1 | -0 | -2 | -1 | -1 | -0 | -3 |
Tax | -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 | 0 | 0 | 0 | 0 |
Net Profit | 17 | 2 | -1 | 2 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -2 | -4 | -3 | -3 | -3 | -3 | -3 | -1 | -3 | 2 | -5 | -3 | -3 | 3 | -3 | -3 | -2 | -1 | -1 | -1 | -2 | -0 | -2 | -2 | -1 | -0 | -3 |
EPS in ₹ | 5.26 | 0.62 | -0.44 | 0.53 | -0.59 | -0.57 | -0.61 | -0.49 | -0.64 | -1.01 | -0.84 | -0.68 | -1.26 | -0.79 | -0.86 | -0.86 | -0.99 | -0.83 | -0.27 | -0.92 | 0.61 | -1.44 | -0.91 | -0.81 | 0.76 | -0.77 | -0.86 | -0.46 | -0.31 | -0.41 | -0.34 | -0.46 | -0.14 | -0.48 | -0.47 | -0.32 | -0.05 | -0.95 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 206 | 109 | 90 | 101 | 92 | 96 | 88 | 71 | 74 | 76 |
Fixed Assets | 29 | 25 | 21 | 17 | 13 | 10 | 7 | 5 | 3 | 2 |
Current Assets | 154 | 64 | 49 | 66 | 61 | 68 | 62 | 51 | 56 | 59 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 177 | 84 | 69 | 84 | 78 | 86 | 81 | 67 | 70 | 74 |
Total Liabilities | 162 | 64 | 52 | 84 | 87 | 96 | 96 | 87 | 94 | 73 |
Current Liabilities | 162 | 64 | 52 | 39 | 49 | 49 | 55 | 50 | 56 | 66 |
Non Current Liabilities | 0 | 0 | 0 | 45 | 38 | 47 | 41 | 38 | 39 | 7 |
Total Equity | 44 | 44 | 37 | 17 | 5 | 0 | -8 | -16 | -20 | 3 |
Reserve & Surplus | 4 | 4 | -3 | -17 | -28 | -33 | -41 | -49 | -54 | -30 |
Share Capital | 40 | 40 | 40 | 33 | 33 | 33 | 33 | 33 | 33 | 33 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -1 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 |
Investing Activities | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 2 | 1 | 0 |
Operating Activities | 60 | 19 | -1 | -20 | 4 | -2 | 11 | 20 | -7 | 11 |
Financing Activities | -61 | -20 | 1 | 20 | -4 | -1 | -14 | -21 | 6 | -11 |
% 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 | 74.52 % | 74.52 % | 74.52 % | 74.52 % | 74.52 % | 74.52 % | 74.52 % | 74.52 % | 74.52 % | 74.52 % | 74.52 % | 74.52 % | 74.57 % | 74.57 % |
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 % |
DIIs | 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 % |
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 % |
Public / Retail | 25.48 % | 25.48 % | 25.48 % | 25.48 % | 25.48 % | 25.48 % | 25.48 % | 25.48 % | 25.48 % | 25.48 % | 25.48 % | 25.48 % | 25.43 % | 25.43 % |
No dividends have been distributed by the company in the past 10 years
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
844.85 | 2,14,040.20 | 75.19 | 6,958.34 | 15.74 | 1,630 | 22.54 | 43.17 | |
2,897.45 | 85,316.41 | 76.15 | 4,334.22 | 42.62 | 747 | 288.06 | 42.83 | |
1,750.80 | 75,511.32 | 56.35 | 9,425.30 | 7.45 | 1,629 | -3.40 | 42.26 | |
1,808.40 | 67,091.88 | 30.64 | 4,818.77 | 12.24 | 1,927 | 81.73 | 46.28 | |
1,672.30 | 59,130.61 | 54.16 | 4,109.87 | 49.20 | 1,326 | 8.13 | 40.75 | |
1,370.00 | 33,423.33 | 67.28 | 5,064.15 | 42.12 | 401 | 267.88 | 59.41 | |
721.05 | 24,002.44 | 79.69 | 1,520.74 | 51.34 | 265 | 81.58 | 64.61 | |
1,536.05 | 22,187.34 | - | 1,324.55 | -16.48 | 16 | 194.71 | 51.66 | |
1,790.85 | 18,463.44 | 400.51 | 3,217.88 | -5.42 | 49 | -49.71 | 43.55 | |
1,654.15 | 11,377.78 | 20.80 | 9,285.63 | 11.38 | 1,643 | 590.60 | 25.58 |