Quarterly Financials | 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 | 4 | 5 | 4 | 5 | 3 | 3 | 4 | 14 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 2 | 3 | 2 | 2 | 7 | 7 | 2 | 4 | 1 | 1 | 1 | 21 | 2 |
Expenses | 0 | 1 | 2 | 1 | 0 | 1 | 1 | 9 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 2 | 4 | 0 | 174 | 0 | 0 | 1 | 7 | 1 |
EBITDA | 4 | 4 | 2 | 5 | 3 | 3 | 3 | 5 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 5 | 4 | 2 | -170 | 1 | 1 | -0 | 14 | 2 |
Operating Profit % | 79 % | 63 % | -11 % | 62 % | 75 % | 28 % | 38 % | 18 % | 63 % | 41 % | 78 % | 61 % | 72 % | 68 % | 66 % | 49 % | 55 % | 40 % | 67 % | 17 % | -45 % | -28 % | 67 % | -11,635 % | -44 % | -28 % | -667 % | -519 % | 65 % |
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 |
Interest | 8 | 9 | 9 | 10 | 9 | 9 | 10 | 7 | 9 | 8 | 8 | 8 | 7 | 11 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | -1 | 4 |
Profit Before Tax | -4 | -4 | -6 | -5 | -5 | -6 | -7 | -2 | -6 | -5 | -5 | -5 | -4 | -8 | -3 | -3 | -4 | -3 | -3 | -4 | -1 | -2 | -3 | -175 | -5 | -5 | -6 | 14 | -2 |
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 | 0 |
Net Profit | -4 | -4 | -6 | -5 | -5 | -6 | -7 | -2 | -6 | -5 | -5 | -5 | -4 | -8 | -3 | -3 | -4 | -3 | -3 | -4 | -1 | -2 | -3 | -175 | -5 | -5 | -6 | 14 | -2 |
EPS in â‚ą | -0.19 | -0.18 | -0.26 | -0.22 | -0.23 | -0.25 | -0.28 | -0.08 | -0.23 | -0.22 | -0.19 | -0.20 | -0.18 | -0.32 | -0.13 | -0.11 | -0.18 | -0.15 | -0.14 | -0.17 | -0.03 | -0.07 | -0.04 | -7.32 | -0.19 | -0.19 | -0.24 | 0.59 | -0.09 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 0 | 0 | 404 | 435 | 600 | 600 | 590 | 582 | 232 | 227 |
Fixed Assets | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 0 | 0 | 24 | 33 | 37 | 31 | 30 | 33 | 33 | 28 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 285 | 373 | 537 | 538 | 540 | 549 | 199 | 199 |
Other Assets | 0 | 0 | 118 | 61 | 63 | 61 | 50 | 33 | 33 | 28 |
Total Liabilities | 0 | 0 | 332 | 375 | 382 | 402 | 410 | 417 | 424 | 420 |
Current Liabilities | 0 | 0 | 40 | 52 | 154 | 174 | 167 | 158 | 150 | 130 |
Non Current Liabilities | 0 | 0 | 291 | 323 | 228 | 228 | 243 | 258 | 274 | 289 |
Total Equity | 0 | 0 | 72 | 60 | 218 | 198 | 180 | 165 | -192 | -192 |
Reserve & Surplus | -0 | -0 | 24 | 12 | 170 | 150 | 132 | 117 | -240 | -240 |
Share Capital | 0 | 0 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | 1 | -0 | 1 | -1 | 1 | 3 | -2 | 1 |
Investing Activities | 0 | 0 | -262 | -61 | -164 | -1 | -2 | -8 | -0 | -0 |
Operating Activities | 0 | 0 | -98 | 35 | -10 | -12 | -12 | 23 | 5 | 1 |
Financing Activities | 0 | 0 | 361 | 26 | 175 | 12 | 15 | -12 | -7 | 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 |
Promoter | 61.15 % | 61.15 % | 61.15 % | 61.15 % | 61.15 % | 61.15 % | 61.15 % | 61.15 % | 61.15 % | 61.15 % | 61.15 % | 61.15 % | 61.15 % | 61.15 % |
FIIs | 6.98 % | 6.98 % | 6.98 % | 6.98 % | 4.08 % | 4.08 % | 4.08 % | 4.09 % | 4.08 % | 4.08 % | 4.08 % | 4.08 % | 4.08 % | 4.08 % |
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 % |
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 % |
Public / Retail | 31.86 % | 31.86 % | 31.86 % | 31.86 % | 34.77 % | 34.77 % | 34.77 % | 34.76 % | 34.77 % | 34.77 % | 34.77 % | 34.77 % | 34.77 % | 34.77 % |
Competitors | LTP | Market Cap (â‚ą Cr.) | P/E Ratio | Revenue (â‚ą Cr.) | YoY Revenue Growth % | Net Profit (â‚ą Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
524.70 | 1,10,599.89 | 76.00 | 23,074.80 | 8.44 | 1,574 | -34.73 | 41.61 | |
61.32 | 36,856.02 | 60.43 | 8,201.76 | 22.35 | 606 | 4.64 | 46.45 | |
225.16 | 21,443.76 | 22.20 | 12,870.52 | 19.73 | 930 | 19.57 | 33.53 | |
1,742.55 | 16,331.42 | 17.08 | 9,082.91 | -5.08 | 1,323 | -49.63 | 63.83 | |
449.45 | 11,449.34 | 8.78 | 8,731.38 | 8.64 | 909 | 218.44 | 49.47 | |
1,552.65 | 10,097.94 | 18.72 | 5,396.47 | 16.30 | 539 | 8.10 | 49.97 | |
338.25 | 9,660.41 | 11.89 | 4,574.18 | 11.59 | 752 | 24.56 | 48.65 | |
537.80 | 9,085.85 | 28.24 | 7,765.90 | 51.69 | 274 | 91.40 | 53.53 | |
568.50 | 7,715.88 | 22.94 | 3,063.31 | 5.57 | 349 | 18.24 | 49.61 | |
530.00 | 7,712.11 | 46.80 | 12,156.11 | 13.49 | 201 | 1,035.42 | 46.64 |