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 | 6 | 2 | 2 | 4 | 6 | 2 | 2 | 3 | 47 | 65 | 17 | 12 | 11 | 14 | 12 | 13 | 25 | 16 | 18 | 15 | 3 | 0 | 0 | 0 | 9 | 9 | 9 | 10 | 10 | 5 | 5 | 4 | 15 | 3 | 4 | 3 | 4 | 4 |
Expenses | 36 | 1 | 1 | 1 | 75 | 1 | 1 | 1 | 46 | 63 | 16 | 12 | 10 | 11 | 11 | 12 | 22 | 14 | 16 | 14 | 5 | 0 | 0 | 0 | 8 | 8 | 9 | 9 | 11 | 4 | 4 | 3 | 16 | 3 | 3 | 3 | 4 | 3 |
EBITDA | -30 | 2 | 1 | 3 | -70 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 3 | 1 | 2 | 3 | 2 | 1 | 1 | -2 | -0 | -0 | -0 | 1 | 0 | 0 | 0 | -1 | 1 | 1 | 2 | -2 | 0 | 1 | 0 | 0 | 0 |
Operating Profit % | -483 % | 70 % | 71 % | 74 % | -1,228 % | 46 % | 49 % | 52 % | 3 % | 2 % | 6 % | 5 % | 7 % | 6 % | 9 % | 11 % | 7 % | 11 % | 7 % | 7 % | -88 % | 0 % | 0 % | 0 % | 3 % | 5 % | 5 % | 4 % | -13 % | 17 % | 14 % | 34 % | -68 % | 15 % | 17 % | 12 % | -15 % | 12 % |
Depreciation | 0 | 1 | 1 | 1 | 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 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Profit Before Tax | -30 | 0 | 0 | 2 | -71 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 3 | 2 | 1 | 1 | -2 | -0 | -0 | -0 | 1 | 0 | 0 | 0 | -1 | 1 | 0 | 1 | -2 | 0 | 0 | 0 | 0 | 0 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
Net Profit | -30 | 0 | 0 | 2 | -71 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 0 | -2 | -0 | -0 | -0 | 1 | 0 | 0 | 0 | -1 | 1 | 0 | 1 | -2 | 0 | 0 | 0 | 0 | 0 |
EPS in ₹ | -4.14 | 0.05 | 0.02 | 0.21 | -9.76 | 0.02 | 0.09 | 0.10 | 0.15 | 0.13 | 0.07 | 0.10 | 0.10 | 0.26 | 0.13 | 0.13 | 0.17 | 0.17 | 0.90 | 0.04 | -0.21 | -0.05 | -0.03 | -0.03 | 0.06 | 0.03 | 0.02 | 0.02 | -0.07 | 0.06 | 0.05 | 0.09 | -0.15 | 0.02 | 0.03 | 0.02 | 0.00 | 0.01 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 96 | 29 | 45 | 39 | 116 | 123 | 130 | 145 | 175 | 179 |
Fixed Assets | 30 | 5 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 26 | 25 | 43 | 36 | 47 | 55 | 61 | 77 | 107 | 111 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 68 | 68 | 68 | 68 | 68 | 68 |
Other Assets | 66 | 25 | 43 | 37 | 47 | 55 | 61 | 77 | 107 | 111 |
Total Liabilities | 15 | 16 | 29 | 15 | 20 | 26 | 29 | 45 | 74 | 71 |
Current Liabilities | 13 | 15 | 29 | 15 | 16 | 22 | 29 | 45 | 74 | 71 |
Non Current Liabilities | 1 | 1 | 1 | 0 | 3 | 4 | 1 | 0 | 0 | 0 |
Total Equity | 81 | 14 | 16 | 24 | 96 | 97 | 101 | 101 | 101 | 108 |
Reserve & Surplus | 9 | -59 | 2 | 8 | 77 | 77 | 81 | 81 | 78 | 78 |
Share Capital | 72 | 72 | 14 | 16 | 20 | 20 | 20 | 20 | 23 | 30 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | 0 | 0 | -0 | 1 | -1 | -1 | 0 | -0 | 0 |
Investing Activities | -27 | 0 | -0 | -0 | -63 | 0 | -3 | -0 | 0 |
Operating Activities | 28 | 2 | -2 | -2 | -2 | 2 | -4 | -12 | 0 |
Financing Activities | -1 | -1 | 2 | 4 | 65 | -3 | 8 | 12 | -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 |
Promoter | 19.05 % | 19.06 % | 19.06 % | 19.06 % | 19.06 % | 18.44 % | 17.71 % | 16.58 % | 15.31 % | 13.32 % | 13.32 % | 24.89 % | 24.89 % | 21.31 % |
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 % | 5.71 % |
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 | 80.95 % | 80.94 % | 80.94 % | 80.94 % | 80.94 % | 81.56 % | 82.29 % | 83.42 % | 84.69 % | 86.68 % | 86.68 % | 75.11 % | 75.11 % | 72.98 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
11,502.20 | 97,890.06 | 41.92 | 6,715.15 | 14.01 | 2,219 | 23.09 | 50.19 | |
1,649.40 | 77,308.36 | - | 3,818.25 | 35.55 | 64 | 604.03 | 47.47 | |
8,073.00 | 48,771.48 | 61.92 | 852.75 | - | 102 | 27,018.18 | 55.55 | |
1,684.40 | 46,115.10 | 69.60 | 4,931.81 | 44.83 | 599 | 51.86 | 41.42 | |
7,083.75 | 45,847.64 | 59.79 | 9,240.40 | 14.41 | 836 | -20.72 | 61.46 | |
1,126.85 | 44,440.99 | 68.38 | 5,232.75 | 16.23 | 679 | -15.40 | 56.26 | |
334.90 | 23,230.54 | 44.35 | 6,373.09 | 3.57 | 515 | 7.35 | 58.63 | |
1,583.05 | 22,299.76 | 70.19 | 1,900.02 | 27.66 | 297 | 30.86 | 54.08 | |
1,946.25 | 21,850.08 | 31.23 | 7,213.10 | 18.30 | 703 | -12.71 | 45.88 | |
1,397.70 | 18,735.27 | 69.66 | 1,291.89 | 28.17 | 252 | 57.52 | 67.84 |