Quarterly Financials | 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 | 5 | 38 | 6 | 30 | 6 | 117 | 4 | 2 | 3 | 3 | 3 | 5 | 3 | 276 | 788 | 6 | 885 |
Expenses | 2 | 76 | 2 | 5 | 8 | 17 | 6 | 1 | 0 | 0 | 1 | 1 | 3 | 1 | 2 | 4 | 2 |
EBITDA | 4 | -39 | 4 | 25 | -1 | 101 | -2 | 1 | 2 | 3 | 1 | 4 | -0 | 275 | 786 | 2 | 883 |
Operating Profit % | 5 % | -2,936 % | -26 % | -315 % | -376 % | -902 % | -399 % | 50 % | 85 % | 88 % | 35 % | 86 % | -98 % | 60 % | 62 % | 31 % | 67 % |
Depreciation | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 3 |
Profit Before Tax | 1 | -40 | 3 | 24 | -2 | 100 | -3 | -1 | -1 | -0 | -2 | 1 | -1 | 275 | 785 | 1 | 880 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 33 | 0 | 13 |
Net Profit | -28 | -23 | 3 | 24 | -2 | 100 | -3 | 3 | -0 | -0 | -0 | 7 | -1 | 265 | 752 | 2 | 867 |
EPS in ₹ | -25.90 | -21.14 | 2.81 | 22.07 | -1.62 | 90.98 | -2.76 | 2.45 | -0.41 | -0.22 | -0.03 | 6.53 | -0.80 | 224.08 | 624.50 | 1.68 | 719.83 |
Balance Sheet | 2021 | 2022 | 2023 | 2024 |
Total Assets | 904 | 1,068 | 1,019 | 2,331 |
Fixed Assets | 71 | 53 | 32 | 30 |
Current Assets | 489 | 98 | 80 | 299 |
Capital Work in Progress | 38 | 38 | 38 | 38 |
Investments | 25 | 856 | 856 | 1,952 |
Other Assets | 771 | 121 | 93 | 311 |
Total Liabilities | 68 | 111 | 44 | 285 |
Current Liabilities | 16 | 98 | 40 | 239 |
Non Current Liabilities | 52 | 13 | 4 | 46 |
Total Equity | 836 | 957 | 975 | 2,045 |
Reserve & Surplus | 825 | 946 | 964 | 2,033 |
Share Capital | 11 | 11 | 11 | 12 |
Cash Flow | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | -0 | -0 | -0 |
Investing Activities | -14 | -99 | 42 | -250 |
Operating Activities | 15 | 37 | -4 | -7 |
Financing Activities | -0 | 62 | -39 | 257 |
% Holding | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Jul 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Promoter | 68.72 % | 68.72 % | 68.72 % | 68.72 % | 68.72 % | 68.72 % | 68.72 % | 67.28 % | 67.26 % | 69.51 % | 69.51 % | 69.51 % | 69.51 % | 69.51 % |
FIIs | 4.05 % | 6.14 % | 5.78 % | 5.78 % | 5.77 % | 5.37 % | 5.37 % | 5.28 % | 5.22 % | 4.86 % | 4.86 % | 3.75 % | 2.65 % | 3.14 % |
DIIs | 4.67 % | 3.24 % | 3.12 % | 3.12 % | 3.12 % | 3.12 % | 2.37 % | 2.31 % | 2.21 % | 2.07 % | 1.99 % | 1.57 % | 0.88 % | 0.77 % |
Government | 0.45 % | 0.45 % | 0.45 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 22.10 % | 21.44 % | 21.93 % | 22.37 % | 22.39 % | 22.78 % | 23.54 % | 25.14 % | 25.32 % | 23.57 % | 23.64 % | 25.18 % | 26.97 % | 26.58 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
440.10 | 4,29,659.28 | 20.07 | 1,81,165.85 | 1.79 | 20,332 | 12.21 | 67.75 | |
350.80 | 3,28,218.31 | 20.91 | 46,913.12 | 0.66 | 16,145 | 3.52 | 57.23 | |
1,884.95 | 3,01,457.22 | 218.50 | 10,460.00 | 21.39 | 1,260 | 94.74 | 45.22 | |
653.20 | 2,53,034.48 | 15.83 | 60,281.48 | 40.06 | 20,829 | -55.33 | 46.42 | |
481.25 | 1,54,239.05 | 42.05 | 63,272.32 | 11.89 | 4,280 | 4.18 | 71.70 | |
723.45 | 1,28,111.43 | 65.56 | 11,941.34 | 9.89 | 1,725 | 83.97 | 44.18 | |
1,040.10 | 1,21,287.50 | 80.51 | 17,218.31 | 24.41 | 1,196 | -754.28 | 53.77 | |
95.05 | 95,357.52 | 26.37 | 10,993.91 | -2.58 | 3,633 | 1.19 | 48.24 | |
1,861.70 | 90,216.58 | 39.43 | 27,527.53 | 5.57 | 1,896 | 87.18 | 56.26 | |
130.84 | 52,128.73 | 56.45 | 2,876.96 | -12.35 | 911 | 31.40 | 47.96 |