Quarterly Financials | Dec 2016 | 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 | 6 | 2 | 4 | 5 | 10 | 5 | 8 | 10 | 5 | 2 | 6 | 3 | 4 | 8 | 37 | 36 | 30 | 19 | 73 | 46 | 77 | 71 | 107 |
Expenses | 6 | 2 | 3 | 4 | 9 | 4 | 8 | 10 | 5 | 2 | 6 | 3 | 5 | 8 | 36 | 33 | 25 | 18 | 72 | 46 | 69 | 72 | 92 |
EBITDA | 0 | -0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 3 | 5 | 1 | 1 | 1 | 8 | -2 | 14 |
Operating Profit % | 3 % | -3 % | 15 % | 8 % | 4 % | 5 % | 3 % | 4 % | 2 % | 8 % | 4 % | 0 % | -20 % | -1 % | 2 % | -10 % | -0 % | 5 % | 2 % | -5 % | 10 % | -3 % | 13 % |
Depreciation | 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 |
Profit Before Tax | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 1 | 3 | 5 | 0 | 1 | 1 | 8 | -2 | 14 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 3 |
Net Profit | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 1 | 3 | 5 | 0 | 1 | 1 | 6 | -2 | 11 |
EPS in ₹ | 0.05 | -0.23 | 0.35 | 0.18 | -0.26 | 0.07 | 0.02 | 0.17 | -0.06 | 0.01 | 0.03 | 0.00 | -0.04 | 0.03 | 0.01 | 0.08 | 0.14 | 0.01 | 0.01 | 0.01 | 0.07 | -0.01 | 0.07 |
Balance Sheet | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 6 | 7 | 14 | 23 | 26 | 27 | 19 | 117 | 232 |
Fixed Assets | 2 | 2 | 3 | 3 | 12 | 13 | 1 | 0 | 2 |
Current Assets | 3 | 4 | 11 | 14 | 8 | 8 | 13 | 89 | 187 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 27 | 17 |
Other Assets | 4 | 5 | 11 | 19 | 8 | 9 | 13 | 89 | 213 |
Total Liabilities | 6 | 7 | 14 | 23 | 26 | 27 | 19 | 117 | 232 |
Current Liabilities | 2 | 3 | 7 | 8 | 10 | 11 | 3 | 43 | 25 |
Non Current Liabilities | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 3 |
Total Equity | 3 | 3 | 8 | 13 | 15 | 15 | 16 | 73 | 204 |
Reserve & Surplus | 0 | 0 | 2 | 7 | 5 | 5 | 6 | 35 | 57 |
Share Capital | 3 | 3 | 4 | 6 | 10 | 10 | 10 | 38 | 140 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 1 | -0 | -0 | 1 | -1 | -0 | -0 | 2 | -0 |
Investing Activities | 0 | -0 | 0 | -1 | -5 | -10 | -1 | 12 | -22 | -32 |
Operating Activities | 1 | 1 | -0 | -2 | 2 | 7 | 1 | -10 | -26 | -94 |
Financing Activities | -1 | 1 | -0 | 3 | 5 | 2 | -1 | -2 | 49 | 125 |
% 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 | Jan 2024 | Feb 2024 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 53.67 % | 53.67 % | 53.48 % | 43.28 % | 3.36 % | 1.88 % | 1.98 % | 1.98 % | 1.93 % | 1.93 % | 1.97 % | 3.61 % | 3.19 % | 2.67 % | 1.97 % | 1.71 % | 1.26 % |
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 % | 0.00 % | 0.00 % |
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 % |
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 % |
Public / Retail | 35.64 % | 34.55 % | 36.99 % | 48.30 % | 81.00 % | 95.21 % | 72.55 % | 76.92 % | 77.08 % | 86.02 % | 91.71 % | 76.39 % | 67.57 % | 56.47 % | 91.69 % | 71.11 % | 52.75 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,400.25 | 2,70,459.60 | 47.67 | 98,281.50 | -23.66 | 3,293 | 496.82 | 40.76 | |
106.64 | 47,066.50 | 103.37 | 8,945.10 | 17.41 | 462 | - | - | |
804.65 | 28,557.40 | 48.84 | 7,235.50 | -17.91 | 672 | 1.33 | 50.97 | |
761.80 | 16,884.50 | 50.06 | 2,025.30 | 11.69 | 356 | 0.23 | 34.94 | |
207.02 | 16,318.00 | 13.54 | 89,609.60 | 12.69 | 1,239 | -9.21 | 55.51 | |
72.45 | 10,918.50 | 51.65 | 204.30 | -94.36 | 192 | -7.69 | 32.09 | |
251.75 | 8,268.40 | 105.85 | 1,969.60 | 29.98 | 111 | -163.27 | 36.62 | |
554.35 | 7,985.70 | 52.67 | 10,407.30 | -2.08 | 203 | 5.31 | 44.93 | |
514.10 | 6,992.70 | 87.24 | 4,292.90 | 4.20 | 107 | 21.62 | 33.13 | |
712.75 | 6,304.10 | 92.06 | 1,546.10 | 25.91 | 57 | 153.70 | 48.52 |