Quarterly Financials | Dec 2018 | Mar 2019 | Dec 2019 | Mar 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 | 0 | 58 | 47 | 44 | 17 | 22 | 22 | 22 | 25 | 34 | 25 | 39 | 59 | 40 | 46 | 46 | 32 | 37 | 31 | 44 |
Expenses | 0 | 51 | 41 | 40 | 15 | 21 | 22 | 20 | 22 | 30 | 21 | 30 | 44 | 33 | 37 | 37 | 29 | 33 | 27 | 36 |
EBITDA | 0 | 7 | 6 | 5 | 1 | 1 | -0 | 2 | 3 | 4 | 3 | 9 | 15 | 7 | 8 | 9 | 3 | 4 | 5 | 8 |
Operating Profit % | 0 % | 12 % | 12 % | 9 % | 9 % | 5 % | -2 % | 8 % | 11 % | 12 % | 13 % | 21 % | 25 % | 18 % | 16 % | 17 % | 6 % | 10 % | 14 % | 17 % |
Depreciation | 0 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 5 | 4 | 2 | -0 | 0 | -1 | 1 | 2 | 3 | 2 | 7 | 14 | 6 | 7 | 7 | 1 | 2 | 3 | 6 |
Tax | 0 | 1 | 0 | 2 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 2 | 4 | 1 | 2 | 2 | 1 | 0 | 1 | 2 |
Net Profit | 0 | 4 | 4 | 0 | -0 | -0 | -1 | 1 | 1 | 3 | 3 | 5 | 10 | 4 | 5 | 6 | 0 | 1 | 2 | 4 |
EPS in ₹ | 0.00 | 12.00 | 9.00 | -5.00 | -0.18 | -0.26 | -0.88 | 0.58 | 1.36 | 2.04 | 2.83 | 4.71 | 10.81 | 3.39 | 3.62 | 4.26 | 0.07 | 0.10 | 0.37 | 0.68 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Total Assets | 17 | 22 | 26 | 40 | 51 | 61 | 64 | 82 | 128 |
Fixed Assets | 2 | 2 | 2 | 3 | 13 | 13 | 15 | 15 | 20 |
Current Assets | 15 | 20 | 24 | 31 | 36 | 46 | 44 | 62 | 89 |
Capital Work in Progress | 0 | 0 | 0 | 4 | 1 | 0 | 1 | 1 | 2 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Other Assets | 15 | 20 | 24 | 32 | 37 | 48 | 48 | 66 | 105 |
Total Liabilities | 12 | 14 | 14 | 18 | 19 | 26 | 30 | 46 | 37 |
Current Liabilities | 11 | 12 | 14 | 18 | 19 | 26 | 25 | 40 | 31 |
Non Current Liabilities | 1 | 2 | 0 | 0 | 0 | 0 | 5 | 5 | 5 |
Total Equity | 5 | 8 | 12 | 22 | 31 | 35 | 34 | 37 | 91 |
Reserve & Surplus | 5 | 8 | 9 | 18 | 28 | 25 | 24 | 27 | 78 |
Share Capital | 0 | 0 | 2 | 3 | 3 | 10 | 10 | 10 | 13 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | 1 | 2 | 0 | 1 | -2 | -0 | 0 | -0 | 6 |
Investing Activities | -0 | -0 | 0 | -6 | -9 | -3 | -2 | -4 | -9 |
Operating Activities | 1 | 2 | 0 | 2 | 6 | 3 | 3 | 5 | -14 |
Financing Activities | 1 | 0 | 0 | 5 | 0 | 0 | -1 | -1 | 29 |
% Holding | Mar 2021 | Sept 2021 | Nov 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Jan 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 73.36 % | 73.36 % | 73.36 % | 73.36 % | 73.36 % | 72.66 % | 72.66 % | 72.66 % | 56.80 % | 56.80 % | 56.80 % | 56.80 % | 56.09 % | 56.09 % | 56.09 % | 55.28 % |
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 % | 0.01 % | 0.49 % | 0.85 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.24 % | 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 % | 0.00 % |
Public / Retail | 26.64 % | 26.64 % | 26.64 % | 26.64 % | 26.64 % | 26.38 % | 26.38 % | 26.38 % | 42.46 % | 42.64 % | 42.88 % | 43.20 % | 42.67 % | 43.40 % | 42.92 % | 42.35 % |
No dividends have been distributed by the company in the past 10 years
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,657.55 | 2,36,560.17 | 96.28 | 20,079.70 | 22.86 | 1,962 | 26.83 | 36.34 | |
6,754.45 | 1,41,905.50 | 84.07 | 10,748.19 | 22.88 | 1,248 | 25.37 | 30.81 | |
711.00 | 1,09,600.24 | 122.16 | 8,152.24 | 15.79 | 871 | -9.35 | 46.07 | |
65.33 | 84,397.16 | 85.41 | 6,567.51 | 9.64 | 660 | 96.11 | 42.26 | |
2,765.00 | 83,296.33 | 84.93 | 11,632.76 | 69.56 | 1,274 | 400.88 | 60.76 | |
227.64 | 78,712.04 | 176.60 | 24,439.05 | 2.45 | 282 | 268.47 | 39.17 | |
11,358.15 | 49,687.85 | 249.29 | 5,246.78 | 17.02 | 164 | 111.36 | 33.78 | |
1,087.05 | 49,276.40 | 213.51 | 3,171.31 | 116.74 | 231 | 1,430.43 | 54.65 | |
1,894.95 | 48,403.69 | 122.59 | 3,190.46 | 13.65 | 181 | 289.08 | 60.97 | |
9,450.35 | 38,094.83 | 44.83 | 16,239.41 | 12.98 | 825 | 11.21 | 51.15 |