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 | 1 | 2 | 8 | 6 | 4 | 2 | 5 | 2 | 1 | 1 | 1 | 1 | 1 | 51 | 7 | 6 | 13 | 1 | 0 | 0 | 0 | 2 | 1 | 0 | 8 | 2 | 3 | 1 | 0 | 1 | 3 | 2 | 3 | 2 | 2 | 1 | 2 | 2 | 3 |
Expenses | 0 | 1 | 7 | 5 | 3 | 2 | 5 | 1 | 1 | 2 | 2 | 2 | 2 | 51 | 8 | 33 | 24 | 2 | 1 | 4 | 1 | 2 | 3 | 3 | 4 | 4 | 4 | 3 | 2 | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 3 |
EBITDA | 1 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 0 | -1 | -1 | -1 | -0 | -1 | -1 | -26 | -11 | -1 | -1 | -4 | -1 | -0 | -2 | -3 | 4 | -1 | -1 | -3 | -2 | -1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Operating Profit % | 69 % | 60 % | 12 % | 17 % | 38 % | 20 % | 8 % | 26 % | 26 % | -113 % | -77 % | -56 % | -41 % | -2 % | -9 % | -431 % | -81 % | -61 % | -955 % | -43,600 % | -133 % | -8 % | -290 % | -707 % | -90 % | -891 % | -1,976 % | -675 % | -627 % | -112 % | 7 % | 21 % | 32 % | 30 % | 30 % | 40 % | 35 % | 43 % | 22 % |
Depreciation | 1 | 1 | 1 | 1 | 2 | 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -27 | -11 | -1 | -2 | -5 | -1 | -0 | -2 | -3 | 4 | -1 | -1 | -4 | -2 | -1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -0 | -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 |
Net Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -2 | -1 | -1 | -27 | -12 | -1 | -2 | -5 | -1 | -0 | -2 | -3 | 4 | -1 | -1 | -4 | -2 | -1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS in ₹ | 0.01 | 0.09 | 0.02 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.03 | -0.03 | -0.07 | -0.03 | -0.05 | -0.93 | -0.43 | -0.04 | -0.05 | -0.17 | -0.03 | -0.01 | -0.07 | -0.11 | 0.15 | -0.05 | -0.04 | -0.12 | -0.08 | -0.05 | 0.00 | 0.00 | 0.01 | 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 | 60 | 58 | 66 | 56 | 13 | 6 | 10 | 12 | 12 | 17 |
Fixed Assets | 11 | 7 | 6 | 4 | 2 | 1 | 0 | 2 | 2 | 1 |
Current Assets | 26 | 22 | 15 | 4 | 7 | 4 | 6 | 4 | 5 | 10 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 3 | 0 | 0 | 36 | 4 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 46 | 51 | 60 | 16 | 7 | 5 | 10 | 10 | 11 | 16 |
Total Liabilities | 60 | 58 | 66 | 56 | 13 | 6 | 10 | 12 | 12 | 17 |
Current Liabilities | 4 | 2 | 0 | 0 | 2 | 2 | 4 | 2 | 2 | 2 |
Non Current Liabilities | 0 | 0 | 9 | 3 | 0 | 1 | 4 | 17 | 17 | 8 |
Total Equity | 56 | 56 | 57 | 52 | 11 | 3 | 2 | -6 | -7 | 7 |
Reserve & Surplus | 33 | 34 | 28 | 24 | -17 | -26 | -27 | -35 | -35 | -33 |
Share Capital | 23 | 23 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 40 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 6 | -4 | 2 | -3 | 1 | -1 | 0 | -0 | 0 | 0 |
Investing Activities | -29 | -3 | -10 | 0 | 0 | 0 | 1 | -2 | -0 | 0 |
Operating Activities | -1 | 0 | 4 | 2 | 5 | -3 | -3 | -10 | 0 | -3 |
Financing Activities | 36 | -2 | 8 | -5 | -3 | 1 | 3 | 12 | 0 | 3 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Apr 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 18.68 % | 18.68 % | 18.68 % | 18.68 % | 18.68 % | 18.68 % | 18.68 % | 18.68 % | 18.68 % | 8.56 % | 12.72 % | 8.27 % | 8.27 % | 8.27 % | 8.27 % | 4.13 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.30 % | 0.30 % | 0.30 % | 0.29 % | 0.15 % |
DIIs | 0.04 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % | 0.03 % | 0.30 % | 0.20 % | 0.20 % | 0.20 % | 0.20 % | 0.10 % |
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 | 55.14 % | 55.75 % | 59.04 % | 59.10 % | 59.10 % | 59.16 % | 63.75 % | 64.60 % | 64.70 % | 63.60 % | 70.66 % | 64.32 % | 63.77 % | 64.15 % | 64.79 % | 81.92 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
12,247.55 | 1,11,296.40 | 44.61 | 6,715.20 | 14.01 | 2,219 | 38.37 | 52.67 | |
2,092.15 | 97,796.80 | 497.15 | 3,818.20 | 35.55 | 64 | 341.71 | 63.39 | |
9,370.45 | 64,406.80 | 81.94 | 9,240.40 | 14.41 | 836 | 24.32 | 71.91 | |
6,921.60 | 45,058.90 | 55.12 | 852.70 | - | 102 | 29,700.00 | 42.16 | |
1,451.25 | 41,482.10 | 57.15 | 4,931.80 | 44.83 | 599 | 44.13 | 45.71 | |
893.30 | 36,984.80 | 57.15 | 5,232.80 | 16.24 | 679 | -1.87 | 22.47 | |
1,885.80 | 33,642.90 | 90.79 | 1,857.90 | 75.24 | 371 | - | - | |
357.30 | 25,482.00 | 48.29 | 6,373.10 | 3.57 | 515 | 9.25 | 44.79 | |
1,726.40 | 24,824.90 | 72.46 | 1,900.00 | 27.66 | 297 | 37.72 | 51.15 | |
1,924.40 | 22,384.30 | 32.20 | 7,213.10 | 18.30 | 703 | 1.63 | 45.11 |