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 | Sept 2024 |
Revenue | -1 | 1 | 1 | 2 | 1 | 2 | 2 | 4 | 8 | 4 | 5 | 9 | -16 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 4 | 1 | 8 | 0 | 12 | 2 | 4 | 0 | 0 | 8 | 4 | 0 | 10 | 13 | 15 | 6 | 10 | 2 |
Expenses | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 3 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 6 | 1 | 1 | 7 | 1 | 1 | 1 | 1 | 1 | 1 |
EBITDA | -2 | 0 | 0 | 1 | -0 | 1 | 2 | 3 | 7 | 3 | 4 | 8 | -16 | 0 | 0 | 0 | 0 | -1 | -2 | 1 | -5 | 4 | 1 | 7 | 0 | 12 | 1 | 3 | -1 | -6 | 8 | 3 | -7 | 10 | 12 | 15 | 5 | 9 | 1 |
Operating Profit % | 174 % | 17 % | 19 % | 59 % | -18 % | 52 % | 72 % | 79 % | 87 % | 88 % | 86 % | 94 % | 101 % | 42 % | 23 % | 48 % | 81 % | -114 % | -379 % | 57 % | -1,531 % | 93 % | 62 % | 95 % | 13 % | 97 % | 68 % | 90 % | -137 % | -1,816 % | 94 % | 85 % | -1,538 % | 95 % | 92 % | 96 % | 87 % | 92 % | 41 % |
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 | 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 | 0 |
Profit Before Tax | -2 | 0 | 0 | 1 | -0 | 1 | 2 | 3 | 7 | 3 | 4 | 8 | -16 | 0 | 0 | 0 | 0 | -1 | -2 | 0 | -5 | 4 | 1 | 7 | 0 | 12 | 1 | 3 | -1 | -6 | 8 | 3 | -7 | 10 | 12 | 15 | 5 | 9 | 1 |
Tax | -2 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 0 | 0 | -0 | 0 | 0 | 1 | 2 | 1 | 2 | 0 |
Net Profit | -0 | 0 | 0 | 1 | 0 | 1 | 2 | 3 | 6 | 3 | 4 | 7 | -14 | 0 | 0 | 0 | 0 | -1 | -2 | 0 | -5 | 4 | 1 | 7 | 0 | 12 | 1 | 3 | 0 | -6 | 8 | 3 | -7 | 10 | 11 | 13 | 4 | 6 | 0 |
EPS in ₹ | -0.16 | 0.02 | 0.01 | 0.34 | 0.00 | 0.31 | 0.69 | 1.13 | 2.34 | 1.19 | 1.45 | 2.91 | -19.20 | 0.40 | 0.08 | 0.39 | 0.28 | -1.08 | -2.97 | 0.62 | -6.80 | 5.31 | 0.88 | 10.21 | 0.14 | 16.77 | 0.83 | 3.75 | 0.00 | -7.94 | 10.69 | 4.17 | -9.83 | 13.69 | 14.98 | 17.85 | 6.10 | 9.04 | 0.18 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 145 | 145 | 154 | 75 | 41 | 33 | 59 | 72 | 69 | 111 |
Fixed Assets | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Current Assets | 36 | 44 | 55 | 69 | 10 | 9 | 7 | 10 | 42 | 25 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 4 | 3 | 14 | 24 | 14 | 9 | 46 | 48 | 46 | 83 |
Other Assets | 140 | 141 | 139 | 50 | 26 | 23 | 12 | 23 | 22 | 26 |
Total Liabilities | 145 | 145 | 154 | 75 | 41 | 33 | 59 | 72 | 69 | 111 |
Current Liabilities | 4 | 5 | 3 | 29 | 2 | 2 | 5 | 2 | 1 | 6 |
Non Current Liabilities | 5 | 4 | 4 | 1 | 1 | 0 | 0 | 0 | 1 | 1 |
Total Equity | 135 | 136 | 147 | 45 | 39 | 31 | 54 | 70 | 67 | 104 |
Reserve & Surplus | 111 | 112 | 122 | 37 | 31 | 24 | 47 | 62 | 59 | 97 |
Share Capital | 24 | 24 | 24 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -7 | -0 | 3 | -4 | 1 | -2 | 1 | 3 | -4 | 2 |
Investing Activities | 0 | 0 | 0 | -1 | 0 | 0 | -4 | 15 | -2 | -31 |
Operating Activities | -6 | -0 | 3 | -3 | 2 | -2 | 5 | -12 | -3 | 33 |
Financing Activities | -0 | 0 | 0 | 1 | -0 | -0 | -0 | -0 | 1 | 0 |
% 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 | 53.22 % | 53.22 % | 53.22 % | 53.22 % | 53.22 % | 53.22 % | 53.22 % | 53.22 % | 53.22 % | 53.22 % | 53.22 % | 53.22 % | 53.22 % | 53.22 % | 53.22 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.01 % | 0.00 % | 0.00 % | 0.00 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.06 % | 0.06 % | 0.06 % | 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 % |
Public / Retail | 32.61 % | 33.71 % | 34.03 % | 32.91 % | 34.55 % | 34.67 % | 34.66 % | 34.65 % | 34.52 % | 34.73 % | 34.55 % | 35.77 % | 35.24 % | 35.18 % | 35.19 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,848.25 | 4,28,255.70 | 27.84 | 54,982.50 | 32.75 | 14,451 | 13.04 | 46.94 | |
1,569.65 | 2,53,797.40 | 29.87 | 1,10,383.00 | 34.50 | 15,595 | 11.30 | 32.96 | |
304.30 | 1,98,857.80 | 123.77 | 1,854.70 | 4,039.96 | 1,605 | 3.13 | 32.39 | |
10,746.75 | 1,26,112.20 | 17.01 | 1,713.50 | 224.96 | 7,365 | -4.89 | 47.80 | |
2,877.25 | 1,10,745.80 | 14.14 | 36,413.00 | 19.35 | 7,391 | 20.18 | 35.57 | |
1,189.55 | 1,02,003.80 | 26.48 | 19,419.90 | 48.18 | 3,411 | 25.22 | 34.20 | |
4,262.80 | 93,867.30 | 42.48 | 3,163.40 | 27.42 | 1,943 | 32.10 | 41.25 | |
2,075.65 | 85,786.80 | 18.35 | 15,162.70 | 26.62 | 4,468 | 20.62 | 59.93 | |
687.00 | 66,905.70 | 30.28 | 17,483.50 | 22.39 | 2,408 | -32.94 | 37.30 | |
4,277.40 | 50,411.70 | 30.96 | 7,285.50 | 31.41 | 1,422 | 0.32 | 46.64 |