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 | Sept 2024 |
Revenue | 6 | 2 | 9 | 3 | 121 | 18 | 54 | 22 | 18 | 16 | 13 | 15 | 2 | 3 | 10 | 4 | 2 | 2 | 5 | 5 | 2 | 1 | 7 | 6 | 1 | 2 | 9 | 5 | 2 | 1 | 8 | 4 | 1 | 1 | 5 | 4 | 1 | 0 | 7 |
Expenses | 5 | 3 | 3 | 4 | 117 | 19 | 48 | 22 | 13 | 15 | 7 | 11 | 6 | 4 | 4 | 3 | 12 | 3 | 4 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 2 |
EBITDA | 1 | -1 | 6 | -1 | 4 | -1 | 6 | 0 | 6 | 1 | 6 | 4 | -3 | -1 | 6 | 1 | -10 | -1 | 1 | 3 | -1 | -1 | 4 | 3 | -1 | -0 | 6 | 3 | -1 | -1 | 7 | 2 | -2 | -1 | 3 | 2 | -2 | -1 | 5 |
Operating Profit % | -16 % | -57 % | 64 % | -50 % | 3 % | -12 % | 9 % | -3 % | -5 % | -3 % | 44 % | 17 % | -634 % | -261 % | 53 % | -12 % | -1,860 % | -140 % | 8 % | 50 % | -321 % | -772 % | 53 % | 39 % | -394 % | -157 % | 71 % | 59 % | -294 % | -101 % | 78 % | 45 % | -821 % | -254 % | 56 % | 54 % | -811 % | -227 % | 69 % |
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 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | -2 | 4 | -2 | 3 | -2 | 4 | -1 | 5 | -1 | 5 | 2 | -5 | -2 | 4 | -0 | -12 | -2 | -0 | 2 | -2 | -2 | 3 | 1 | -2 | -1 | 5 | 2 | -3 | -2 | 5 | 1 | -3 | -2 | 2 | 1 | -2 | -2 | 4 |
Tax | -0 | -0 | 1 | -0 | 1 | 0 | 0 | -0 | 1 | 0 | 1 | 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 |
Net Profit | 0 | -2 | 4 | -2 | 2 | -3 | 4 | -1 | 3 | -1 | 4 | 2 | -3 | -2 | 4 | -0 | -9 | -2 | -0 | 2 | -2 | -2 | 3 | 1 | -2 | -2 | 5 | 2 | -2 | -2 | 5 | 1 | -3 | -2 | 2 | 1 | -2 | -2 | 4 |
EPS in ₹ | 0.03 | -0.79 | 1.33 | -0.55 | 0.61 | -0.54 | 0.79 | -0.24 | 0.71 | -0.24 | 0.89 | 0.35 | -0.70 | -0.49 | 0.81 | -0.04 | -1.93 | -0.46 | -0.10 | 0.38 | -0.45 | -0.52 | 0.57 | 0.28 | -0.43 | -0.34 | 1.10 | 0.33 | -0.46 | -0.39 | 1.11 | 0.12 | -0.70 | -0.46 | 0.41 | 0.18 | -0.51 | -0.41 | 0.87 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 151 | 252 | 294 | 267 | 248 | 246 | 251 | 254 | 261 | 262 |
Fixed Assets | 48 | 45 | 42 | 39 | 36 | 33 | 31 | 28 | 26 | 23 |
Current Assets | 21 | 44 | 111 | 135 | 100 | 99 | 104 | 136 | 137 | 134 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 99 | 83 | 79 | 79 | 79 | 79 | 79 | 79 |
Other Assets | 103 | 207 | 153 | 145 | 133 | 134 | 141 | 147 | 157 | 160 |
Total Liabilities | 17 | 75 | 115 | 90 | 82 | 86 | 91 | 91 | 97 | 100 |
Current Liabilities | 16 | 71 | 108 | 79 | 65 | 67 | 69 | 91 | 97 | 100 |
Non Current Liabilities | 1 | 4 | 7 | 11 | 17 | 19 | 21 | 0 | 0 | 0 |
Total Equity | 134 | 177 | 179 | 177 | 167 | 161 | 160 | 163 | 164 | 162 |
Reserve & Surplus | 107 | 129 | 131 | 130 | 119 | 113 | 113 | 116 | 117 | 115 |
Share Capital | 28 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 2 | -1 | -1 | -0 | -0 | 0 | 2 | -1 | -1 |
Investing Activities | 75 | -48 | -4 | -1 | 10 | 2 | -3 | 1 | -2 | 1 |
Operating Activities | 6 | 4 | 0 | 3 | -6 | -1 | 0 | 3 | -2 | -6 |
Financing Activities | -81 | 46 | 3 | -3 | -4 | -1 | 2 | -1 | 2 | 4 |
% 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 | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % | 58.14 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.01 % | 0.00 % | 0.00 % | 0.00 % | 0.12 % | 0.04 % | 0.19 % | 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 % | 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 | 41.86 % | 41.86 % | 41.86 % | 41.86 % | 41.86 % | 41.86 % | 41.86 % | 41.85 % | 41.86 % | 41.86 % | 41.86 % | 41.74 % | 41.82 % | 41.67 % | 41.86 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
365.45 | 3,45,298.28 | 15.65 | 1,81,165.85 | 1.79 | 20,332 | 13.83 | 31.69 | |
336.95 | 3,03,013.66 | 19.29 | 46,913.12 | 0.66 | 16,145 | 0.31 | 60.58 | |
460.45 | 1,83,648.16 | 14.44 | 60,281.48 | 40.06 | 20,829 | -49.99 | 17.14 | |
1,051.80 | 1,81,593.48 | 133.15 | 10,460.00 | 21.39 | 1,260 | 38.81 | 14.94 | |
413.75 | 1,30,513.64 | 34.29 | 63,272.32 | 11.89 | 4,280 | 7.44 | 41.65 | |
688.90 | 1,22,064.15 | 62.36 | 11,941.34 | 9.89 | 1,725 | 2.33 | 45.91 | |
648.95 | 83,813.49 | 43.99 | 17,218.31 | 24.41 | 1,196 | 172.23 | 23.07 | |
79.16 | 79,717.40 | 26.72 | 10,993.91 | -2.58 | 3,633 | -36.85 | 39.86 | |
1,517.40 | 76,081.64 | 33.91 | 27,527.53 | 5.57 | 1,896 | -8.63 | 25.61 | |
261.35 | 35,095.77 | 19.12 | 13,946.44 | -19.77 | 1,867 | -9.53 | 56.53 |