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 | 5 | 11 | 11 | 5 | 13 | 10 | 8 | 5 | 8 | 5 | 4 | 9 | 3 | 4 | 2 | 4 | 3 | 1 | 1 | 4 | 7 | 0 | 2 | 2 | 5 | -1 | 1 | 2 | 8 | 4 | 3 | 4 | 1 | 1 | 2 | 2 | 2 | 2 | 6 |
Expenses | 5 | 10 | 10 | 5 | 13 | 10 | 7 | 5 | 8 | 4 | 1 | 7 | 4 | 3 | 1 | 4 | 2 | 1 | 1 | 4 | 7 | 0 | 2 | 2 | 5 | 0 | 2 | 2 | 9 | 3 | 3 | 1 | 3 | 1 | 1 | 1 | 2 | 1 | 4 |
EBITDA | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 1 | -1 | 0 | 0 | -0 | 1 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -1 | -0 | -0 | -1 | 1 | 1 | 3 | -3 | 0 | 1 | 1 | 0 | 1 | 1 |
Operating Profit % | 7 % | 5 % | 5 % | 9 % | 2 % | 3 % | 6 % | 6 % | 1 % | 32 % | 73 % | 14 % | -35 % | 9 % | 16 % | -3 % | -34 % | 10 % | 17 % | -7 % | -103 % | -190 % | -413 % | -13 % | 0 % | 0 % | -8 % | -6 % | -65 % | -7 % | -13 % | -33 % | -354 % | -44 % | -55 % | -64 % | -152 % | -100 % | -8 % |
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 | 0 |
Interest | 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 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 1 | 3 | 1 | -1 | 0 | 0 | -0 | 1 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -1 | -0 | -0 | -1 | 1 | 1 | 3 | -3 | 0 | 1 | 1 | 0 | 1 | 1 |
Tax | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 1 | 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 | 0 | -0 |
Net Profit | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 1 | 2 | 1 | -1 | 0 | 0 | -0 | 1 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -1 | -0 | -0 | -1 | 1 | 1 | 3 | -2 | 0 | 1 | 0 | 0 | 1 | 1 |
EPS in ₹ | 0.02 | 0.04 | 0.08 | 0.03 | -0.04 | -0.02 | 0.04 | 0.01 | -0.02 | 0.31 | 0.54 | 0.21 | -0.07 | 0.01 | 0.01 | -0.05 | 0.06 | 0.01 | 0.01 | 0.01 | 0.00 | -0.01 | -0.01 | -0.03 | 0.02 | -0.13 | -0.20 | -0.02 | -0.12 | 0.01 | 0.01 | 0.21 | -0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 186 | 186 | 174 | 177 | 174 | 176 | 177 | 179 | 178 | 176 |
Fixed Assets | 4 | 4 | 4 | 4 | 103 | 19 | 19 | 19 | 60 | 60 |
Current Assets | 20 | 20 | 67 | 62 | 64 | 149 | 44 | 50 | 64 | 94 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 96 | 102 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 182 | 182 | 74 | 71 | 72 | 156 | 158 | 160 | 117 | 115 |
Total Liabilities | 22 | 20 | 8 | 8 | 3 | 4 | 6 | 11 | 7 | 3 |
Current Liabilities | 16 | 15 | 4 | 3 | 2 | 4 | 5 | 10 | 6 | 3 |
Non Current Liabilities | 6 | 5 | 4 | 4 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Equity | 164 | 166 | 166 | 169 | 171 | 171 | 171 | 168 | 171 | 172 |
Reserve & Surplus | 133 | 135 | 134 | 75 | 77 | 77 | 77 | 74 | 30 | 31 |
Share Capital | 31 | 31 | 31 | 94 | 94 | 94 | 94 | 94 | 141 | 141 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | -0 | 3 | -2 | -0 | -0 | -0 | 0 | 4 | -4 |
Investing Activities | 1 | 1 | 2 | -6 | 4 | 83 | 0 | -0 | -41 | 3 |
Operating Activities | 1 | -0 | 3 | 5 | 1 | -83 | -0 | 1 | 46 | -8 |
Financing Activities | -1 | -1 | -2 | -0 | -5 | 0 | -0 | -0 | -0 | -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 | Sept 2024 |
Promoter | 50.86 % | 50.86 % | 50.86 % | 50.86 % | 50.12 % | 50.12 % | 47.31 % | 20.98 % | 19.99 % | 19.99 % | 19.99 % | 19.12 % | 19.12 % | 19.12 % | 19.12 % |
FIIs | 1.09 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.07 % | 0.08 % | 0.06 % | 0.06 % | 0.05 % | 0.05 % | 0.05 % | 0.00 % | 0.04 % |
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 | 48.05 % | 49.14 % | 49.14 % | 49.14 % | 49.88 % | 49.88 % | 52.63 % | 78.94 % | 79.95 % | 79.95 % | 79.96 % | 80.83 % | 80.83 % | 80.88 % | 80.84 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
274.15 | 17,529.48 | 20.54 | 20,970.91 | 33.56 | 740 | 102.09 | 37.59 | |
4,431.00 | 8,862.00 | - | 37.89 | 35.71 | 15 | 71.43 | 48.77 | |
461.70 | 7,298.99 | 60.74 | 279.12 | -57.68 | 98 | 25.99 | 36.31 | |
176.54 | 6,695.67 | 24.78 | 1,360.22 | -29.82 | 303 | -27.44 | 44.46 | |
615.35 | 2,662.94 | 29.11 | 2,530.01 | 28.90 | 123 | -73.47 | 63.48 | |
128.95 | 2,454.47 | 17.28 | 635.71 | 183.78 | 123 | -9.38 | 35.85 | |
107.45 | 1,858.34 | 14.58 | 286.53 | 87.05 | 85 | 76.74 | 47.29 | |
69.81 | 1,596.12 | 28.55 | 1,256.76 | 11.23 | 53 | -21.77 | 31.34 | |
52.72 | 1,192.83 | 22.77 | 1,075.44 | 4.37 | 68 | -50.12 | 41.06 | |
219.50 | 924.72 | - | 0.02 | 0.02 | -4 | -37.50 | 38.22 |