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 |
Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 44 | 22 | 38 | 36 | 54 | 45 | 48 | 56 | 65 | 45 | 41 | 50 | 9 | 30 | 37 | 56 | 53 | 51 | 56 | 102 | 70 | 54 | 62 | 87 | 54 | 39 | 60 | 141 |
Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 38 | 18 | 33 | 29 | 47 | 39 | 41 | 46 | 56 | 38 | 34 | 44 | 14 | 25 | 32 | 43 | 46 | 44 | 50 | 90 | 63 | 45 | 52 | 71 | 45 | 31 | 52 | 133 |
EBITDA | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 3 | 5 | 4 | 4 | 7 | 7 | 7 | 8 | 9 | 8 | 8 | 7 | 7 | -4 | 5 | 5 | 13 | 7 | 7 | 7 | 13 | 8 | 9 | 10 | 16 | 9 | 8 | 8 | 8 |
Operating Profit % | 29 % | -275 % | 0 % | 49 % | 40 % | 0 % | 0 % | 0 % | 8 % | 12 % | 16 % | 12 % | 19 % | 12 % | 13 % | 16 % | 17 % | 13 % | 17 % | 17 % | 13 % | -53 % | 17 % | 13 % | 22 % | 12 % | 12 % | 11 % | 12 % | 11 % | 16 % | 16 % | 18 % | 15 % | 16 % | 12 % | 5 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 3 | 3 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 6 | 4 | 2 | 2 | 1 |
Profit Before Tax | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 2 | 4 | 3 | 3 | 5 | 5 | 5 | 6 | 7 | 7 | 5 | 4 | 4 | -8 | 2 | 2 | 9 | 3 | 3 | 3 | 9 | 4 | 4 | 4 | 8 | 2 | 3 | 3 | 4 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | -0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 3 | 1 | 2 | 2 | 1 | 1 | 1 | 0 | 1 |
Net Profit | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 2 | 3 | 2 | 3 | 4 | 4 | 3 | 4 | 4 | 5 | 3 | 3 | 4 | -7 | 2 | 1 | 7 | 3 | 3 | 2 | 7 | 3 | 3 | 3 | 6 | 2 | 3 | 3 | 4 |
EPS in ₹ | 0.01 | -0.22 | 0.24 | 0.34 | 0.01 | 0.09 | 0.03 | -0.06 | 1.10 | 1.86 | 1.27 | 0.85 | 2.10 | 1.03 | 0.83 | 1.05 | 1.16 | 1.15 | 0.79 | 0.69 | 0.90 | -1.74 | 0.46 | 0.34 | 1.60 | 0.61 | 0.63 | 0.49 | 1.71 | 0.75 | 0.73 | 0.75 | 0.73 | 0.39 | 0.60 | 0.39 | 0.84 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Total Assets | 5 | 6 | 83 | 163 | 211 | 258 | 271 | 318 | 386 |
Fixed Assets | 0 | 0 | 20 | 28 | 33 | 75 | 84 | 96 | 97 |
Current Assets | 0 | 0 | 46 | 119 | 146 | 156 | 157 | 192 | 258 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 5 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 5 | 6 | 63 | 135 | 177 | 183 | 185 | 221 | 284 |
Total Liabilities | 1 | 1 | 36 | 48 | 60 | 81 | 91 | 120 | 134 |
Current Liabilities | 0 | 0 | 35 | 47 | 55 | 75 | 82 | 111 | 129 |
Non Current Liabilities | 1 | 1 | 0 | 1 | 5 | 6 | 9 | 9 | 5 |
Total Equity | 4 | 5 | 48 | 115 | 151 | 177 | 180 | 198 | 252 |
Reserve & Surplus | -1 | -1 | 31 | 96 | 131 | 156 | 159 | 177 | 225 |
Share Capital | 5 | 5 | 16 | 18 | 20 | 21 | 21 | 21 | 27 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | 0 | -0 | 13 | 45 | -23 | -25 | -1 | -3 | 9 |
Investing Activities | -0 | -0 | 7 | -9 | -7 | -35 | -17 | -19 | -43 |
Operating Activities | 0 | 0 | -8 | -2 | -36 | -24 | 15 | 13 | 13 |
Financing Activities | 0 | 0 | 13 | 55 | 20 | 34 | 1 | 2 | 39 |
% Holding | Feb 2021 | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Feb 2023 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Aug 2024 | Sept 2024 |
Promoter | 54.50 % | 54.50 % | 54.50 % | 54.50 % | 54.50 % | 54.50 % | 54.50 % | 54.50 % | 54.50 % | 47.42 % | 43.30 % | 43.30 % | 43.30 % | 43.30 % | 43.30 % | 43.30 % | 40.30 % | 40.30 % |
FIIs | 6.02 % | 6.02 % | 6.02 % | 6.02 % | 5.97 % | 5.97 % | 5.97 % | 5.50 % | 5.51 % | 3.46 % | 3.44 % | 3.55 % | 3.36 % | 0.51 % | 0.33 % | 0.33 % | 0.09 % | 0.01 % |
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 % | 0.00 % | 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 % | 0.00 % | 0.00 % |
Public / Retail | 39.47 % | 39.47 % | 39.47 % | 39.47 % | 39.53 % | 39.53 % | 39.53 % | 39.99 % | 39.99 % | 49.13 % | 53.25 % | 53.15 % | 53.34 % | 56.18 % | 56.37 % | 56.37 % | 59.60 % | 59.69 % |
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 |
---|---|---|---|---|---|---|---|---|
308.40 | 19,620.21 | 25.55 | 20,970.91 | 33.56 | 740 | 20.80 | 53.91 | |
4,400.00 | 8,920.90 | - | 37.89 | 35.71 | 15 | 71.43 | 45.66 | |
484.45 | 7,849.12 | 65.32 | 279.12 | -57.68 | 98 | 25.99 | 38.26 | |
192.38 | 7,298.61 | 24.70 | 1,360.22 | -29.82 | 303 | -3.08 | 55.43 | |
140.58 | 2,689.34 | 21.88 | 635.71 | 183.78 | 123 | 1,213.91 | 39.90 | |
608.45 | 2,432.22 | 26.58 | 2,530.01 | 28.90 | 123 | -73.47 | 41.45 | |
110.15 | 1,926.98 | 16.97 | 286.53 | 87.05 | 85 | 143.85 | 46.47 | |
80.19 | 1,870.25 | 32.03 | 1,256.76 | 11.23 | 53 | 103.31 | 36.86 | |
6.95 | 1,818.86 | - | 6,781.79 | -9.07 | -963 | -459.12 | 41.14 | |
53.99 | 1,269.60 | 24.24 | 1,075.44 | 4.37 | 68 | -50.12 | 37.99 |