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 | 8 | 9 | 9 | 9 | 6 | 7 | 6 | 6 | 8 | 5 | 5 | 6 | 6 | 7 | 7 | 10 | 9 | 9 | 6 | 6 | 7 | 4 | 5 | 5 | 4 | 5 | 5 | 6 | 5 | 4 | 6 | 4 | 5 | 3 | 3 | 3 | 2 | 2 |
Expenses | 140 | 7 | 5 | 7 | 7 | 6 | 52 | 5 | 7 | 5 | 4 | 6 | 4 | 3 | 4 | 8 | 7 | 8 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 7 | 3 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
EBITDA | -132 | 2 | 4 | 2 | -1 | 1 | -46 | 1 | 1 | 0 | 1 | 0 | 2 | 3 | 3 | 2 | 1 | 1 | 1 | 0 | 1 | -0 | -1 | -0 | -1 | 1 | 1 | 2 | -2 | 1 | 2 | 1 | 2 | 1 | 0 | 0 | 0 | 0 |
Operating Profit % | -1,669 % | 18 % | 32 % | 22 % | -32 % | 15 % | -804 % | 22 % | -41 % | 3 % | 25 % | 3 % | 32 % | 47 % | 38 % | 18 % | 13 % | 9 % | 10 % | 4 % | 17 % | -11 % | -46 % | -5 % | -28 % | 4 % | 18 % | 30 % | -39 % | 27 % | 33 % | 33 % | 34 % | 18 % | 13 % | 11 % | 5 % | 16 % |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -132 | 2 | 3 | 1 | -1 | 1 | -46 | 1 | 1 | 0 | 1 | 0 | 2 | 3 | 3 | 2 | 1 | 1 | 1 | 0 | 1 | -0 | -1 | -0 | -1 | 0 | 1 | 2 | -2 | 1 | 2 | 1 | 2 | 1 | 0 | 0 | 0 | 0 |
Tax | 7 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -139 | 2 | 3 | 1 | -2 | 1 | -46 | 1 | -6 | 0 | 1 | 0 | 3 | 3 | 3 | 2 | 1 | 1 | 0 | 0 | 1 | -1 | -2 | -0 | -1 | 0 | 0 | 2 | -2 | 1 | 2 | 1 | 2 | 0 | 0 | 0 | 0 | 0 |
EPS in ₹ | -82.27 | 0.97 | 1.89 | 0.83 | -1.09 | 0.44 | -27.29 | 0.67 | -3.27 | 0.02 | 0.52 | 0.05 | 2.05 | 1.65 | 1.73 | 1.04 | 0.49 | 0.31 | 0.23 | 0.06 | 0.49 | -0.33 | -1.26 | -0.01 | -0.61 | 0.19 | 0.28 | 1.13 | -1.12 | 0.70 | 0.95 | 0.59 | 0.93 | 0.09 | 0.03 | 0.03 | 0.03 | 0.03 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 181 | 172 | 110 | 112 | 121 | 121 | 119 | 140 | 148 | 419 |
Fixed Assets | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 49 | 48 | 55 | 38 | 28 | 31 | 29 | 36 | 33 | 54 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 54 | 74 | 89 | 89 | 89 | 104 | 114 | 364 |
Other Assets | 179 | 171 | 56 | 38 | 31 | 32 | 30 | 36 | 34 | 55 |
Total Liabilities | 16 | 14 | 8 | 5 | 6 | 4 | 6 | 19 | 21 | 181 |
Current Liabilities | 10 | 11 | 8 | 5 | 6 | 4 | 6 | 19 | 21 | 181 |
Non Current Liabilities | 6 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Equity | 165 | 158 | 102 | 107 | 115 | 117 | 113 | 122 | 127 | 238 |
Reserve & Surplus | 148 | 141 | 85 | 90 | 98 | 100 | 96 | 105 | 110 | 212 |
Share Capital | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 26 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 4 | -1 | -4 | 0 | 0 | -0 | 2 | -2 | 1 | -1 |
Investing Activities | 0 | -1 | 2 | -20 | -1 | -1 | -1 | -0 | 1 | -132 |
Operating Activities | 2 | 2 | -1 | 21 | 1 | 0 | 3 | -9 | 1 | 139 |
Financing Activities | 1 | -2 | -5 | -1 | -0 | 0 | 0 | 7 | -1 | -8 |
% 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 | Feb 2024 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 17.95 % | 18.55 % | 19.63 % | 19.63 % | 19.63 % | 19.63 % | 19.63 % | 19.63 % | 19.63 % | 19.63 % | 19.64 % | 19.64 % | 12.71 % | 12.71 % | 12.71 % | 12.71 % |
FIIs | 8.47 % | 0.00 % | 0.27 % | 0.40 % | 0.20 % | 0.27 % | 0.07 % | 3.37 % | 4.99 % | 5.76 % | 7.76 % | 7.48 % | 4.84 % | 4.12 % | 2.34 % | 1.14 % |
DIIs | 4.73 % | 4.73 % | 4.73 % | 4.73 % | 4.73 % | 4.73 % | 4.75 % | 3.12 % | 1.89 % | 1.87 % | 1.87 % | 1.87 % | 1.21 % | 1.21 % | 1.21 % | 1.21 % |
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 % |
Public / Retail | 66.78 % | 74.65 % | 73.30 % | 73.16 % | 73.37 % | 73.30 % | 73.48 % | 71.81 % | 71.43 % | 70.67 % | 68.67 % | 68.95 % | 79.89 % | 80.61 % | 82.40 % | 83.60 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
10,842.80 | 93,959.64 | 37.65 | 6,715.15 | 14.01 | 2,219 | 38.39 | 44.01 | |
1,714.50 | 77,771.31 | - | 3,818.25 | 35.55 | 64 | 604.03 | 54.70 | |
7,543.25 | 50,399.65 | 63.95 | 9,240.40 | 14.41 | 836 | 24.32 | 56.53 | |
7,035.10 | 44,268.16 | 54.19 | 852.75 | - | 102 | 27,018.18 | 37.66 | |
1,010.70 | 41,656.07 | 64.38 | 5,232.75 | 16.23 | 679 | -1.85 | 41.63 | |
1,403.60 | 39,039.45 | 53.78 | 4,931.81 | 44.83 | 599 | 44.09 | 29.09 | |
359.15 | 23,988.32 | 44.78 | 6,373.09 | 3.57 | 515 | 9.25 | 59.16 | |
1,562.65 | 21,287.96 | 67.02 | 1,900.02 | 27.66 | 297 | 30.86 | 54.63 | |
1,840.95 | 20,464.90 | 29.42 | 7,213.10 | 18.30 | 703 | 1.63 | 49.11 | |
1,285.15 | 18,089.93 | 62.05 | 1,291.89 | 28.17 | 252 | 47.16 | 54.20 |