Quarterly Financials | 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 | 5 | 5 | 6 | 4 | 4 | 5 | 5 | 3 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Expenses | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
EBITDA | 0 | 2 | 2 | -0 | -0 | 1 | 1 | -1 | -2 | -1 | -1 | -2 | -1 | -1 | -1 | -0 | -1 | -1 | -1 | -1 | -0 | -0 | -0 | -1 | -0 |
Operating Profit % | 9 % | 35 % | 38 % | -7 % | -19 % | 12 % | 12 % | -58 % | -736 % | -624 % | -473 % | -722 % | -781 % | -353 % | -246 % | -179 % | -231 % | -200 % | -230 % | -262 % | -200 % | -117 % | -151 % | -211 % | -200 % |
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 |
Interest | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
Profit Before Tax | -2 | -0 | 0 | -3 | -3 | -1 | -1 | -4 | -4 | -4 | -4 | -5 | -4 | -4 | -3 | -3 | -4 | -4 | -3 | -4 | -4 | -4 | -4 | -4 | -4 |
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 |
Net Profit | -1 | -0 | 0 | -1 | -4 | -1 | -1 | -4 | -4 | -4 | -4 | -5 | -4 | -4 | -3 | -3 | -4 | -4 | -3 | -4 | -4 | -4 | -4 | -4 | -4 |
EPS in ₹ | -0.24 | -0.04 | 0.01 | -0.25 | -0.71 | -0.25 | -0.23 | -0.65 | -0.73 | -0.61 | -0.66 | -0.80 | -0.69 | -0.70 | -0.58 | -0.55 | -0.61 | -0.61 | -0.59 | -0.66 | -0.62 | -0.62 | -0.64 | -0.69 | -0.67 |
Balance Sheet | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 80 | 80 | 205 | 199 | 176 | 154 | 153 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 3 | 3 | 29 | 17 | 19 | 18 | 16 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 77 | 77 | 176 | 176 | 157 | 136 | 136 |
Other Assets | 3 | 3 | 29 | 23 | 19 | 18 | 16 |
Total Liabilities | 82 | 91 | 103 | 113 | 105 | 97 | 110 |
Current Liabilities | 0 | 1 | 3 | 3 | 104 | 1 | 1 |
Non Current Liabilities | 82 | 90 | 100 | 110 | 0 | 96 | 109 |
Total Equity | -2 | -11 | 102 | 86 | 71 | 57 | 42 |
Reserve & Surplus | -2 | -11 | 90 | 74 | 60 | 45 | 30 |
Share Capital | 0 | 0 | 12 | 12 | 12 | 12 | 12 |
Cash Flow | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 3 | 0 | 3 | -6 | -0 | 0 | 0 |
Investing Activities | -77 | 0 | -18 | 1 | 24 | 23 | 2 |
Operating Activities | 0 | 1 | 22 | -6 | -6 | -4 | -2 |
Financing Activities | 80 | -1 | -1 | -1 | -18 | -19 | 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 | 69.51 % | 69.78 % | 69.78 % | 69.78 % | 64.90 % | 64.90 % | 64.90 % | 64.90 % | 64.90 % | 66.81 % | 66.81 % | 66.81 % | 66.81 % | 66.81 % |
FIIs | 2.94 % | 2.94 % | 2.94 % | 0.06 % | 0.23 % | 0.23 % | 0.23 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % |
DIIs | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 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 % |
Public / Retail | 27.22 % | 26.95 % | 26.95 % | 29.83 % | 34.53 % | 34.53 % | 34.54 % | 34.71 % | 34.71 % | 32.80 % | 32.80 % | 32.80 % | 32.80 % | 32.80 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
809.45 | 32,494.25 | 17.17 | 4,787.12 | 15.38 | 1,926 | -5.46 | 47.87 | |
1,673.35 | 16,405.15 | - | 6,263.70 | 63.56 | -33 | -118.29 | 70.43 | |
126.13 | 12,779.71 | 31.68 | 8,167.60 | -1.66 | 251 | 321.08 | 34.75 | |
516.05 | 10,008.51 | 52.38 | 866.66 | 9.67 | 198 | -14.38 | 50.31 | |
679.00 | 8,685.52 | 60.45 | 255.96 | 33.22 | 127 | 60.74 | 45.10 | |
45.35 | 8,348.93 | - | 6,039.62 | 7.79 | 128 | -231.61 | 40.89 | |
133.10 | 4,168.71 | - | 4,167.45 | -15.36 | -488 | -119.28 | 40.99 | |
52.75 | 2,669.11 | 12.27 | 1,242.58 | -7.74 | 236 | 2.39 | 50.08 | |
13.42 | 2,544.66 | - | 1,875.79 | -18.27 | -1,967 | -107.59 | 30.95 | |
168.52 | 1,939.99 | 22.73 | 3,246.05 | 19.60 | 112 | -57.41 | 51.34 |