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 | 7 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 1 | 1 | 1 | 1 | 9 | 7 | 17 | 20 | 19 | 19 | 18 | 5 | 0 | 3 | 6 | 8 | 6 | 8 | 35 | 67 | 38 | 44 | 42 | 44 | 19 | 46 | 45 | 64 | 24 | 35 |
Expenses | 7 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 1 | 1 | 1 | 1 | 8 | 7 | 16 | 19 | 19 | 18 | 18 | 4 | 1 | 2 | 6 | 8 | 6 | 8 | 34 | 63 | 38 | 37 | 36 | 39 | 16 | 43 | 40 | 61 | 21 | 32 |
EBITDA | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -0 | 0 | -1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 0 | 7 | 6 | 6 | 3 | 3 | 5 | 3 | 3 | 4 |
Operating Profit % | 4 % | 3 % | 4 % | 4 % | 0 % | 2 % | 2 % | 2 % | 5 % | 14 % | -59 % | 8 % | -100 % | 2 % | 2 % | 4 % | 0 % | 1 % | 1 % | 2 % | -31 % | -55 % | 5 % | 5 % | 4 % | 3 % | 2 % | 2 % | 6 % | 1 % | 15 % | 13 % | 6 % | 14 % | 7 % | 11 % | 1 % | 12 % | 10 % |
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 | -0 | -0 | -0 | -1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 6 | 5 | 5 | 2 | 3 | 4 | 3 | 2 | 3 |
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 | 0 | 0 | 0 | 1 | 0 | 2 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 1 |
Net Profit | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 5 | 4 | 4 | 2 | 2 | 3 | 2 | 2 | 2 |
EPS in ₹ | 0.14 | 0.06 | 0.01 | 0.01 | -0.09 | 0.01 | 0.01 | 0.01 | 0.01 | -0.01 | -0.15 | 0.00 | -0.30 | -0.01 | 0.00 | 0.19 | 0.06 | 0.03 | 0.02 | 0.05 | 0.04 | -0.03 | 0.01 | 0.02 | 0.02 | 0.01 | 0.00 | 0.03 | 0.26 | 0.00 | 0.47 | 0.40 | 0.38 | 0.16 | 0.01 | 0.02 | 0.02 | 0.01 | 0.00 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 85 | 97 | 40 | 44 | 65 | 81 | 86 | 202 | 234 | 2,438 |
Fixed Assets | 5 | 4 | 3 | 2 | 3 | 2 | 2 | 1 | 3 | 5 |
Current Assets | 75 | 87 | 34 | 36 | 46 | 49 | 54 | 155 | 184 | 188 |
Capital Work in Progress | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,211 |
Other Assets | 79 | 92 | 36 | 41 | 61 | 78 | 82 | 199 | 230 | 221 |
Total Liabilities | 64 | 64 | 7 | 3 | 8 | 10 | 11 | 78 | 151 | 136 |
Current Liabilities | 56 | 62 | 3 | 2 | 8 | 10 | 11 | 72 | 86 | 86 |
Non Current Liabilities | 8 | 2 | 4 | 1 | 1 | 0 | 0 | 6 | 65 | 50 |
Total Equity | 21 | 33 | 33 | 42 | 56 | 71 | 75 | 124 | 83 | 2,302 |
Reserve & Surplus | 13 | 19 | 19 | 27 | 42 | 23 | 26 | 75 | 35 | 1,469 |
Share Capital | 8 | 15 | 15 | 15 | 15 | 48 | 48 | 48 | 48 | 833 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 3 | -2 | -1 | 0 | 0 | -0 | 1 | 6 | -5 | -1 |
Investing Activities | -1 | 0 | -0 | 0 | -0 | 1 | 0 | 0 | 1 | -2,211 |
Operating Activities | -2 | -8 | -3 | -5 | -13 | -15 | -3 | -46 | -11 | 15 |
Financing Activities | 5 | 6 | 2 | 5 | 14 | 14 | 3 | 52 | 5 | 2,194 |
% 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 | May 2024 | Jun 2024 | Sept 2024 |
Promoter | 1.54 % | 1.54 % | 1.54 % | 1.23 % | 1.54 % | 1.54 % | 1.57 % | 1.57 % | 1.57 % | 1.57 % | 24.81 % | 24.81 % | 24.82 % | 24.82 % | 24.82 % | 24.82 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.72 % | 0.72 % | 0.71 % | 0.71 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.02 % | 0.02 % |
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 % | 0.02 % |
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 % | 0.00 % |
Public / Retail | 98.45 % | 98.45 % | 98.45 % | 98.77 % | 98.46 % | 98.46 % | 97.71 % | 97.71 % | 97.72 % | 97.72 % | 75.19 % | 75.19 % | 75.18 % | 75.18 % | 75.17 % | 75.13 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
147.65 | 14,436.22 | 20.35 | 9,825.07 | 19.60 | 673 | 0.99 | 39.86 | |
1,960.00 | 12,258.75 | 24.97 | 280.90 | 113.95 | 145 | 1,030.83 | 35.79 | |
4,547.75 | 8,789.30 | 38.97 | 1,368.80 | 2.65 | 208 | 25.77 | 59.41 | |
320.90 | 6,704.40 | 79.23 | 1,816.25 | -12.32 | 76 | 35.89 | 63.26 | |
1,064.50 | 5,877.26 | 68.57 | 190.75 | 59.52 | 18 | 2.94 | 34.19 | |
791.95 | 3,529.62 | 23.75 | 4,403.50 | -17.60 | 71 | 858.18 | 54.60 | |
826.00 | 2,083.06 | 24.18 | 1,103.67 | 0.25 | 90 | -23.30 | 36.83 | |
162.80 | 2,064.06 | 21.24 | 2,862.58 | 3.99 | 113 | -24.60 | 54.47 | |
226.41 | 1,901.93 | 32.12 | 621.16 | 11.48 | 62 | -12.67 | 48.34 | |
766.85 | 1,585.80 | 29.22 | 1,089.41 | -4.32 | 60 | -39.41 | 44.90 |