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 |
Revenue | 1 | 2 | 8 | 6 | 4 | 2 | 5 | 2 | 1 | 1 | 1 | 1 | 1 | 51 | 7 | 6 | 13 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 8 | 2 | 3 | 0 | 0 | 1 | 3 | 2 | 3 | 2 | 2 | 1 | 2 | 2 |
Expenses | 0 | 1 | 7 | 5 | 3 | 2 | 5 | 1 | 1 | 2 | 2 | 2 | 2 | 51 | 8 | 32 | 24 | 2 | 1 | 4 | 1 | 2 | 2 | 3 | 4 | 3 | 4 | 3 | 2 | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
EBITDA | 1 | 1 | 1 | 1 | 2 | 0 | 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 |
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 % |
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 |
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 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -1 | -1 | -1 | -1 | -1 | -1 | -27 | -11 | -1 | -1 | -5 | -1 | -0 | -2 | -3 | 4 | -1 | -1 | -3 | -2 | -1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -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 |
Net Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -1 | -1 | -1 | -2 | -1 | -1 | -27 | -12 | -1 | -1 | -5 | -1 | -0 | -2 | -3 | 4 | -1 | -1 | -3 | -2 | -1 | -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 |
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 | 25 | 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 | 9 | 10 | 10 | 16 |
Total Liabilities | 4 | 2 | 9 | 4 | 2 | 3 | 8 | 18 | 19 | 10 |
Current Liabilities | 4 | 2 | 0 | 0 | 2 | 1 | 4 | 1 | 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 | -2 |
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 |
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 % |
FIIs | 1.54 % | 1.54 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.30 % | 0.44 % | 0.30 % | 0.30 % | 0.30 % | 0.29 % |
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 % |
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 | 79.73 % | 79.73 % | 80.84 % | 80.84 % | 80.84 % | 80.84 % | 80.84 % | 80.84 % | 80.84 % | 91.11 % | 86.54 % | 91.23 % | 91.23 % | 91.23 % | 91.23 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
11,187.90 | 1,00,947.79 | 43.23 | 6,715.15 | 14.01 | 2,219 | 23.09 | 48.79 | |
1,722.05 | 83,860.38 | - | 3,818.25 | 35.55 | 64 | 604.03 | 46.91 | |
7,829.10 | 49,294.94 | 62.58 | 852.75 | - | 102 | 27,018.18 | 55.41 | |
6,906.80 | 46,671.31 | 60.86 | 9,240.40 | 14.41 | 836 | -20.72 | 63.37 | |
1,654.75 | 45,542.14 | 68.73 | 4,931.81 | 44.83 | 599 | 51.86 | 36.52 | |
1,088.60 | 44,542.40 | 68.54 | 5,232.75 | 16.23 | 679 | -15.40 | 54.82 | |
342.45 | 23,508.98 | 44.89 | 6,373.09 | 3.57 | 515 | 7.35 | 66.74 | |
2,001.15 | 22,079.75 | 31.56 | 7,213.10 | 18.30 | 703 | -12.71 | 49.87 | |
1,562.00 | 21,932.11 | 69.03 | 1,900.02 | 27.66 | 297 | 30.86 | 48.95 | |
1,304.25 | 18,550.78 | 68.98 | 1,291.89 | 28.17 | 252 | 57.52 | 69.61 |