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 | 63 | 38 | 28 | 17 | 9 | 11 | 34 | 17 | 17 | 12 | 2 | 3 | 2 | 7 | 3 | 4 | 2 | 3 | 2 | 2 | 2 | 2 | 9 | 7 | 11 | 7 | 2 | 5 | 8 | 5 | 5 | 5 | 7 | 16 | 47 | 77 | 92 | 37 | 63 |
Expenses | 63 | 41 | 27 | 15 | 9 | 12 | 33 | 17 | 15 | 11 | 3 | 3 | 2 | 7 | 3 | 1 | 1 | 0 | 2 | 5 | 2 | 0 | 8 | 5 | 14 | 5 | 0 | 7 | 9 | 4 | 3 | 5 | 7 | 13 | 46 | 75 | 84 | 34 | 61 |
EBITDA | -0 | -3 | 2 | 2 | 0 | -1 | 1 | -0 | 3 | 1 | -1 | -0 | -0 | -0 | -1 | 3 | 1 | 3 | 0 | -4 | -0 | 1 | 2 | 2 | -3 | 2 | 1 | -2 | -1 | 1 | 2 | 0 | 0 | 3 | 1 | 2 | 8 | 3 | 2 |
Operating Profit % | -1 % | -8 % | 6 % | 10 % | 4 % | -5 % | 4 % | -1 % | 9 % | 7 % | -31 % | -16 % | -9 % | -5 % | -30 % | 68 % | 34 % | 90 % | 2 % | -190 % | -13 % | 79 % | 17 % | 23 % | -27 % | 33 % | 87 % | -38 % | -17 % | 24 % | 44 % | 6 % | 0 % | 19 % | 2 % | 2 % | 1 % | 8 % | 3 % |
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 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -1 | -3 | 2 | 2 | 0 | -1 | 1 | -0 | 2 | 1 | -1 | -0 | -1 | -1 | -1 | 3 | 0 | 2 | -0 | -4 | -1 | 1 | 1 | 1 | -3 | 2 | 1 | -2 | -2 | 1 | 2 | -0 | -0 | 3 | 1 | 2 | 7 | 3 | 1 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | -1 | 0 | 0 | -0 | 0 | 1 | 0 | 2 | 1 | 1 | 0 |
Net Profit | -1 | -3 | 2 | 2 | 0 | -1 | 1 | -0 | 1 | 0 | -1 | -0 | -1 | -1 | -1 | 2 | -0 | 2 | -0 | -4 | -1 | 1 | 1 | 1 | -4 | 1 | 0 | -2 | -1 | 1 | 2 | 0 | -0 | 2 | 1 | -1 | 7 | 2 | 1 |
EPS in ₹ | -0.72 | -4.41 | 2.37 | 2.26 | 0.19 | -0.85 | 1.80 | -0.48 | 1.73 | 0.64 | -1.48 | -0.64 | -0.86 | -1.69 | -1.99 | 3.28 | -0.49 | 2.26 | -0.62 | -5.63 | -1.45 | 0.68 | 1.24 | 0.86 | -5.67 | 1.35 | 0.28 | -3.30 | -0.31 | 0.79 | 2.41 | 0.03 | -0.65 | 2.97 | 0.72 | -1.02 | 10.07 | 2.70 | 1.21 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 94 | 95 | 103 | 98 | 98 | 101 | 101 | 105 | 106 | 123 |
Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 |
Current Assets | 93 | 91 | 99 | 96 | 96 | 17 | 20 | 26 | 30 | 50 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 94 | 94 | 102 | 97 | 97 | 100 | 100 | 105 | 106 | 122 |
Total Liabilities | 94 | 95 | 103 | 98 | 98 | 101 | 101 | 105 | 106 | 123 |
Current Liabilities | 2 | 2 | 9 | 5 | 5 | 12 | 12 | 18 | 17 | 25 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Equity | 93 | 93 | 94 | 92 | 93 | 89 | 89 | 87 | 89 | 97 |
Reserve & Surplus | 86 | 86 | 87 | 86 | 86 | 83 | 82 | 80 | 82 | 91 |
Share Capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 3 | -3 | -0 | 0 | -0 | 1 | 0 | 0 | 0 | 0 |
Investing Activities | 1 | -3 | 0 | 1 | -0 | 1 | 0 | 0 | 0 | -0 |
Operating Activities | 3 | -0 | -0 | -2 | -0 | -0 | 0 | -2 | -0 | -0 |
Financing Activities | -0 | -0 | -0 | 1 | 0 | 0 | 0 | 2 | 0 | 1 |
% 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 | Aug 2024 | Sept 2024 |
Promoter | 70.68 % | 70.68 % | 70.68 % | 70.68 % | 70.68 % | 70.68 % | 70.68 % | 70.68 % | 70.68 % | 70.68 % | 70.68 % | 70.68 % | 70.68 % | 70.68 % | 53.84 % | 53.84 % |
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 % |
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 % |
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 | 21.83 % | 21.71 % | 21.22 % | 21.22 % | 21.30 % | 21.30 % | 21.30 % | 21.32 % | 20.62 % | 20.62 % | 20.53 % | 20.46 % | 19.93 % | 19.63 % | 26.79 % | 35.93 % |
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 |