Annual Financials | 2023 | 2024 |
Revenue | 66 | 159 |
Expenses | 49 | 122 |
EBITDA | 17 | 36 |
Operating Profit % | 21 % | 16 % |
Depreciation | 8 | 18 |
Interest | 5 | 11 |
Profit Before Tax | 4 | 8 |
Tax | 1 | 2 |
Net Profit | 3 | 6 |
EPS in ₹ | 0.30 | 0.37 |
Annual Financials | 2023 | 2024 |
Revenue | 66 | 159 |
Expenses | 49 | 122 |
EBITDA | 17 | 36 |
Operating Profit % | 21 % | 16 % |
Depreciation | 8 | 18 |
Interest | 5 | 11 |
Profit Before Tax | 4 | 8 |
Tax | 1 | 2 |
Net Profit | 3 | 6 |
EPS in ₹ | 0.30 | 0.37 |
Balance Sheet | 2023 | 2024 |
Total Assets | 183 | 178 |
Fixed Assets | 147 | 135 |
Current Assets | 27 | 32 |
Capital Work in Progress | 1 | 2 |
Investments | 0 | 0 |
Other Assets | 35 | 40 |
Total Liabilities | 183 | 178 |
Current Liabilities | 61 | 59 |
Non Current Liabilities | 97 | 58 |
Total Equity | 24 | 60 |
Reserve & Surplus | 17 | 42 |
Share Capital | 4 | 13 |
Cash Flow | 2023 | 2024 |
Net Cash Flow | -4 | 1 |
Investing Activities | -21 | -5 |
Operating Activities | 12 | 22 |
Financing Activities | 5 | -17 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Nov 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Feb 2024 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 |
Promoter | 33.81 % | 33.81 % | 33.81 % | 8.81 % | 73.25 % | 73.25 % | 73.25 % | 49.54 % | 49.54 % | 49.54 % | 49.54 % | 49.54 % | 47.62 % | 47.62 % | 47.62 % | 48.18 % | 49.17 % | 49.17 % |
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 % | 0.25 % | 0.58 % | 0.46 % | 0.52 % |
DIIs | 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 % | 0.07 % |
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 | 11.82 % | 11.89 % | 11.99 % | 49.44 % | 17.81 % | 17.16 % | 18.52 % | 17.52 % | 17.49 % | 16.76 % | 17.19 % | 18.81 % | 22.35 % | 23.15 % | 22.94 % | 21.72 % | 21.71 % | 23.90 % |
Annual Cash Flows | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|---|---|
Dividend Per Share (₹) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend Yield (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
155.35 | 749.34 | 32.03 | 425.40 | 6.59 | 30 | -33.80 | 63.01 | |
21.00 | 281.92 | 226.10 | 158.50 | 141.62 | 6 | -177.78 | 47.18 | |
72.00 | 107.77 | 122.41 | 30.20 | 15.71 | 2 | -75.00 | 51.72 | |
230.05 | 30.10 | 25.91 | 10.00 | 12.36 | 1 | - | 30.79 |