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 | 22 | 12 | 12 | 11 | 12 | 9 | 11 | 12 | 24 | 14 | 20 | 16 | 6 | 8 | 8 | 8 | 24 | 13 | 9 | 14 | 8 | 2 | 3 | 4 | 6 | 6 | 6 | 9 | 7 | 8 | 6 | 7 | 9 | 2 | 3 | 5 | 10 | 6 |
Expenses | 21 | 11 | 11 | 10 | 11 | 8 | 11 | 12 | 22 | 13 | 20 | 13 | 4 | 7 | 7 | 7 | 23 | 12 | 8 | 13 | 8 | 2 | 4 | 3 | 7 | 8 | 8 | 8 | 7 | 7 | 6 | 7 | 6 | 3 | 3 | 4 | 8 | 5 |
EBITDA | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 1 | 2 | 1 | 0 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | -1 | 1 | -1 | -2 | -2 | 1 | -0 | 1 | 1 | 1 | 3 | -1 | -1 | 1 | 2 | 0 |
Operating Profit % | 6 % | 10 % | 10 % | 13 % | 12 % | 15 % | 3 % | 5 % | 7 % | 9 % | 0 % | 14 % | 25 % | 16 % | 13 % | 13 % | 4 % | 5 % | 8 % | 0 % | -6 % | -2 % | -39 % | 28 % | -20 % | -39 % | -31 % | 11 % | -14 % | 9 % | 9 % | 10 % | -4 % | -40 % | -31 % | 20 % | 16 % | 1 % |
Depreciation | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
Profit Before Tax | -0 | 0 | 0 | 0 | 0 | -0 | -1 | -1 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -1 | -1 | -1 | -2 | -0 | -2 | -2 | -4 | -0 | -1 | 0 | 0 | 0 | 3 | -2 | -1 | 0 | 1 | -0 |
Tax | 1 | 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 |
Net Profit | -1 | 0 | 0 | 0 | 0 | -0 | -1 | -1 | 1 | 0 | -0 | 0 | -1 | -0 | 0 | -0 | 0 | -0 | -0 | -1 | -1 | -1 | -2 | -0 | -2 | -2 | -4 | -0 | -1 | 0 | 0 | 0 | 3 | -2 | -1 | 1 | 2 | -0 |
EPS in ₹ | -0.15 | 0.00 | 0.00 | 0.01 | 0.02 | -0.01 | -0.14 | -0.10 | 0.06 | 0.01 | -0.04 | 0.05 | -0.09 | -0.02 | 0.03 | -0.01 | 0.01 | -0.04 | -0.04 | -0.10 | -0.08 | -0.14 | -0.25 | -0.01 | -0.19 | -0.27 | -0.42 | -0.01 | -0.09 | 0.03 | 0.01 | 0.01 | 0.29 | -0.20 | -0.14 | 0.06 | 0.21 | -0.03 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 71 | 71 | 70 | 66 | 64 | 61 | 55 | 55 | 47 | 41 |
Fixed Assets | 27 | 25 | 23 | 22 | 21 | 19 | 17 | 14 | 12 | 12 |
Current Assets | 43 | 45 | 46 | 43 | 42 | 39 | 11 | 20 | 15 | 11 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 43 | 46 | 47 | 43 | 43 | 40 | 38 | 40 | 35 | 29 |
Total Liabilities | 38 | 38 | 38 | 35 | 31 | 31 | 29 | 35 | 24 | 13 |
Current Liabilities | 26 | 26 | 30 | 26 | 23 | 23 | 21 | 28 | 16 | 4 |
Non Current Liabilities | 12 | 12 | 9 | 9 | 8 | 7 | 8 | 7 | 8 | 9 |
Total Equity | 33 | 33 | 32 | 31 | 33 | 31 | 26 | 19 | 22 | 28 |
Reserve & Surplus | 11 | 11 | 23 | 23 | 24 | 22 | 17 | 11 | 14 | 19 |
Share Capital | 22 | 22 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 1 | -1 | 0 | -0 | 0 | -1 | 0 | 0 | 2 |
Investing Activities | -2 | -0 | -0 | -1 | -1 | -2 | 0 | 1 | 1 | -1 |
Operating Activities | 14 | 5 | 4 | 5 | 6 | 5 | 0 | 33 | 11 | 4 |
Financing Activities | -12 | -4 | -4 | -4 | -5 | -3 | -1 | -34 | -12 | -0 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Nov 2023 | Dec 2023 | Mar 2024 | May 2024 | Jun 2024 | Jul 2024 | Aug 2024 |
Promoter | 54.54 % | 54.54 % | 54.54 % | 54.54 % | 54.54 % | 54.54 % | 54.54 % | 54.54 % | 54.54 % | 54.54 % | 54.54 % | 16.28 % | 16.28 % | 16.28 % | 14.01 % | 14.01 % | 14.01 % | 15.05 % |
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 % | 0.00 % |
DIIs | 0.17 % | 0.17 % | 0.17 % | 0.17 % | 0.17 % | 0.17 % | 0.17 % | 0.17 % | 0.17 % | 0.17 % | 0.17 % | 6.37 % | 6.37 % | 6.37 % | 5.48 % | 5.48 % | 5.48 % | 5.73 % |
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 % | 0.00 % |
Public / Retail | 45.29 % | 45.29 % | 45.29 % | 45.29 % | 45.29 % | 45.29 % | 45.29 % | 45.29 % | 45.29 % | 45.29 % | 45.29 % | 77.35 % | 77.35 % | 77.35 % | 80.51 % | 80.51 % | 80.51 % | 79.22 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
36.18 | 18,590.46 | 56.12 | 6,866.59 | 8.02 | 350 | -19.10 | 39.47 | |
488.15 | 14,308.37 | 19.50 | 9,830.62 | -4.83 | 637 | 75.53 | 44.02 | |
399.00 | 10,664.21 | 34.50 | 7,778.58 | -7.69 | 353 | -37.26 | 51.28 | |
407.00 | 8,132.11 | 23.78 | 3,600.79 | 18.33 | 338 | 5.51 | 50.57 | |
400.00 | 2,295.18 | 15.86 | 2,907.90 | 20.66 | 132 | 45.74 | 39.59 | |
72.37 | 1,188.41 | - | 2,727.22 | -12.04 | -136 | 62.61 | 54.94 | |
299.80 | 1,096.75 | - | 3,065.57 | 7.90 | -51 | 137.92 | 38.41 | |
1,784.35 | 1,039.57 | 16.30 | 846.21 | -1.76 | 63 | 3.76 | 53.95 | |
224.00 | 1,033.65 | 109.44 | 4,094.27 | 5.51 | -21 | -20.25 | 53.38 | |
978.05 | 918.33 | 92.48 | 868.56 | -0.36 | -9 | -129.07 | 42.63 |