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 | 2 | 3 | 3 | 4 | 3 | 3 | 4 | 4 | 2 | 2 | 3 | 2 | 3 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 0 | 2 | 1 | 2 | 1 | 0 | 20 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
Expenses | 3 | 2 | 3 | 4 | 6 | 3 | 4 | 4 | 3 | 3 | 3 | 2 | 4 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 0 | 1 | 1 | 1 | 0 |
EBITDA | -2 | 1 | -0 | 0 | -3 | -0 | -0 | 0 | -1 | -1 | -0 | -1 | -0 | -0 | -1 | -0 | -1 | -1 | -1 | -1 | -1 | -0 | 0 | 0 | -0 | -0 | -1 | 19 | -1 | -0 | 0 | 0 | -2 | 1 | 1 | 0 | 0 | 0 |
Operating Profit % | -126 % | -58 % | -24 % | 0 % | -131 % | -14 % | -4 % | 1 % | -37 % | -74 % | -10 % | -37 % | -56 % | -28 % | -69 % | -11 % | -224 % | -115 % | -125 % | -40 % | -99 % | -87 % | 9 % | -7 % | -77 % | -52 % | -168 % | -186 % | 0 % | 0 % | 35 % | 46 % | -236 % | 61 % | 37 % | 4 % | 10 % | 47 % |
Depreciation | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -2 | 1 | -1 | -0 | -4 | -1 | -0 | -0 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -0 | -2 | -1 | -1 | -1 | -1 | -0 | 0 | -0 | -1 | -0 | -1 | 19 | -1 | -0 | -0 | -0 | -3 | -0 | 0 | -1 | -1 | -0 |
Tax | 3 | 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 | 3 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 |
Net Profit | -6 | 1 | -1 | -0 | -4 | -1 | -0 | -0 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -0 | -2 | -1 | -1 | -1 | -1 | -0 | 0 | -0 | -1 | -0 | -1 | 15 | 3 | -1 | -1 | -0 | -3 | -0 | 0 | -1 | -4 | -0 |
EPS in ₹ | -11.59 | 1.99 | -1.89 | -0.97 | -7.93 | -1.36 | 3.42 | -0.53 | -2.61 | -3.38 | -1.12 | -2.14 | -3.05 | -1.13 | -2.17 | -0.42 | -5.02 | -1.30 | -2.03 | -1.59 | -2.24 | -0.71 | 0.08 | -0.29 | -1.48 | -0.69 | -1.40 | 31.26 | 5.38 | -1.17 | -1.05 | -0.99 | -5.82 | -0.21 | 0.42 | -1.65 | -7.79 | -0.78 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 27 | 26 | 48 | 46 | 42 | 36 | 45 | 57 | 58 | 55 |
Fixed Assets | 16 | 15 | 14 | 13 | 11 | 10 | 9 | 9 | 47 | 44 |
Current Assets | 6 | 6 | 6 | 6 | 6 | 6 | 8 | 44 | 7 | 7 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 28 | 28 | 26 | 20 | 27 | 25 | 4 | 4 |
Other Assets | 10 | 11 | 6 | 6 | 6 | 6 | 8 | 23 | 7 | 7 |
Total Liabilities | 6 | 9 | 10 | 6 | 7 | 6 | 5 | 2 | 7 | 8 |
Current Liabilities | 5 | 9 | 9 | 5 | 6 | 6 | 5 | 1 | 1 | 1 |
Non Current Liabilities | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 6 |
Total Equity | 21 | 17 | 38 | 40 | 35 | 29 | 39 | 55 | 51 | 47 |
Reserve & Surplus | 21 | 16 | 38 | 40 | 35 | 29 | 39 | 54 | 51 | 46 |
Share Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -3 | 0 | -0 | 1 | -2 | 0 | 1 | 17 | -17 | -1 |
Investing Activities | 0 | 2 | 0 | 7 | 1 | 3 | 4 | 21 | -22 | -2 |
Operating Activities | -4 | -2 | -0 | -4 | -3 | -3 | -3 | -4 | 1 | 1 |
Financing Activities | -0 | -0 | -0 | -2 | 0 | 0 | 0 | 0 | 4 | -1 |
% 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 | Sept 2024 |
Promoter | 60.20 % | 60.20 % | 60.20 % | 60.20 % | 60.20 % | 60.20 % | 60.20 % | 60.20 % | 60.20 % | 60.20 % | 60.20 % | 60.20 % | 60.20 % | 60.20 % | 60.20 % |
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 % | 0.00 % | 0.00 % |
DIIs | 2.85 % | 2.85 % | 2.85 % | 2.85 % | 2.85 % | 2.85 % | 2.77 % | 2.52 % | 2.52 % | 2.52 % | 2.52 % | 2.52 % | 2.36 % | 2.36 % | 2.05 % |
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 | 36.95 % | 36.95 % | 36.95 % | 36.95 % | 36.95 % | 36.95 % | 37.02 % | 37.28 % | 37.28 % | 37.28 % | 37.28 % | 37.28 % | 37.44 % | 37.44 % | 37.75 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
333.60 | 143.79 | 23.65 | 12.34 | 42.54 | 6 | -36.36 | 34.44 | |
34.14 | 131.67 | 117.24 | 10.16 | 12.90 | 1 | 173.23 | 39.76 | |
66.00 | 105.81 | 40.92 | 27.79 | -15.98 | 2 | 39.22 | 52.71 | |
132.60 | 63.06 | - | 3.69 | 28.86 | -5 | -24.14 | 53.41 | |
46.95 | 62.44 | 34.99 | 4.24 | 53.69 | 2 | -26.60 | 63.22 | |
8.46 | 0.76 | - | 0.07 | -85.52 | -1 | -6.67 | 100.00 |