Quarterly Financials | 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 | 516 | 424 | 954 | 364 | 600 | 388 | 471 | 485 | 307 | 258 | 214 | 505 | 559 | 147 |
Expenses | 698 | 244 | 287 | 883 | 334 | 292 | 378 | 172 | 524 | 170 | 112 | 83 | 64 | 233 |
EBITDA | -182 | 180 | 667 | -519 | 266 | 96 | 93 | 313 | -217 | 88 | 102 | 421 | 496 | -87 |
Operating Profit % | -39 % | 31 % | 33 % | -143 % | 21 % | 23 % | 19 % | 37 % | -81 % | 34 % | 45 % | 51 % | 58 % | -79 % |
Depreciation | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 |
Interest | 213 | 144 | 153 | 165 | 161 | 145 | 135 | 135 | 136 | 111 | 104 | 109 | 123 | 114 |
Profit Before Tax | -400 | 31 | 509 | -689 | 100 | -54 | -46 | 174 | -357 | -26 | -6 | 308 | 369 | -204 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -400 | 31 | 509 | -689 | 100 | -54 | -46 | 174 | -357 | -26 | -6 | 308 | 369 | -204 |
EPS in ₹ | -6.63 | 0.51 | 8.44 | -11.42 | 1.66 | -0.89 | -0.77 | 2.88 | -5.91 | -0.44 | -0.10 | 5.11 | 6.11 | -3.38 |
Balance Sheet | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 0 | 8,002 | 8,564 | 6,835 | 6,812 |
Fixed Assets | 0 | 127 | 108 | 91 | 77 |
Current Assets | 0 | 1,804 | 2,077 | 2,607 | 2,340 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 3,191 | 4,590 | 3,035 | 3,384 |
Other Assets | 0 | 4,684 | 3,866 | 3,709 | 3,351 |
Total Liabilities | 0 | 7,301 | 7,141 | 6,432 | 6,293 |
Current Liabilities | 0 | 3,688 | 3,450 | 3,363 | 3,095 |
Non Current Liabilities | 0 | 3,613 | 3,691 | 3,069 | 3,198 |
Total Equity | -0 | 702 | 1,423 | 403 | 519 |
Reserve & Surplus | -0 | 400 | 1,122 | 101 | 217 |
Share Capital | 0 | 302 | 302 | 302 | 302 |
Cash Flow | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 18 | -18 | 9 | 4 |
Investing Activities | 0 | -1,319 | 496 | 1,091 | -158 |
Operating Activities | -0 | 262 | 8 | 590 | 41 |
Financing Activities | 0 | 1,076 | -523 | -1,672 | 121 |
% Holding | Jan 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Jul 2024 |
Promoter | 59.83 % | 59.83 % | 59.83 % | 59.83 % | 59.83 % | 59.83 % | 59.83 % | 59.83 % | 59.83 % | 59.83 % | 59.83 % | 50.52 % |
FIIs | 27.37 % | 27.29 % | 21.59 % | 21.07 % | 21.05 % | 21.18 % | 20.85 % | 13.88 % | 6.50 % | 5.06 % | 1.52 % | 1.28 % |
DIIs | 1.23 % | 1.23 % | 1.02 % | 2.75 % | 2.75 % | 2.74 % | 2.74 % | 2.73 % | 2.73 % | 2.58 % | 2.71 % | 2.29 % |
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 % |
Public / Retail | 11.58 % | 11.65 % | 17.56 % | 16.36 % | 16.38 % | 16.25 % | 16.58 % | 23.56 % | 30.94 % | 32.53 % | 35.94 % | 45.91 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
3,730.45 | 5,07,778.75 | 38.23 | 2,25,270.94 | 20.94 | 15,570 | 11.28 | 60.56 | |
94.05 | 1,01,017.72 | - | 9,206.96 | 26.66 | -829 | -2,104.57 | 48.27 | |
1,576.25 | 18,521.87 | 62.48 | 1,638.49 | 81.22 | 271 | 288.36 | 44.05 | |
711.10 | 17,102.06 | - | 3,120.79 | 46.80 | -211 | 105.07 | 52.96 | |
209.21 | 12,019.28 | 30.20 | 3,500.02 | 0.16 | 360 | -34.07 | 40.76 | |
6,473.10 | 10,481.59 | 40.75 | 4,234.40 | 17.03 | 248 | 21.11 | 52.52 | |
1,396.85 | 10,305.53 | 39.87 | 6,245.24 | -2.60 | 255 | 27.87 | 51.57 | |
140.11 | 10,007.71 | - | 4,834.67 | -17.75 | -111 | 725.53 | 63.61 | |
282.73 | 9,334.83 | - | 22,519.20 | 6.42 | -646 | 83.64 | 76.76 | |
1,397.35 | 8,645.71 | 34.51 | 2,899.80 | -3.79 | 250 | 10.48 | 62.76 |