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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 18 | 1 | 1 | 1 | 1 | 1 | 1 | 9 | 2 | 1 | 4 | 5 | 10 | 8 | 5 |
Expenses | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 |
EBITDA | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 17 | 0 | -1 | 0 | 0 | -0 | -0 | 8 | 0 | 0 | 3 | 3 | 8 | 7 | 4 |
Operating Profit % | -1,375 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | -1,900 % | 0 % | 0 % | -1,450 % | -1,663 % | -1,363 % | -1,600 % | -1,638 % | -1,913 % | -1,325 % | -1,338 % | -1,788 % | -1,700 % | -1,138 % | -2,138 % | 0 % | 0 % | 0 % | 0 % | 0 % | -443 % | -260 % | -403 % | -345 % | -122 % | -305 % | -31 % |
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 | 1 | 1 |
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 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 17 | 0 | -1 | -0 | 0 | -0 | -0 | 8 | 0 | 0 | 3 | 3 | 7 | 6 | 3 |
Tax | 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 |
Net Profit | -0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 17 | 0 | -1 | -0 | 0 | -0 | -0 | 8 | 0 | 0 | 3 | 3 | 7 | 6 | 3 |
EPS in ₹ | -0.03 | 0.08 | 0.07 | 0.13 | 0.02 | 0.14 | 0.05 | 0.11 | 1.76 | 0.10 | -1.03 | 1.34 | 0.41 | -1.37 | -0.13 | -0.22 | -0.17 | -0.10 | -0.56 | -0.03 | -1.11 | 0.79 | 0.02 | -0.12 | 5.39 | 1.51 | -0.16 | -0.37 | -0.01 | -0.07 | -0.16 | 1.62 | 0.02 | 0.04 | 0.43 | 0.55 | 1.25 | 1.00 | 0.47 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 41 | 42 | 62 | 66 | 58 | 53 | 87 | 94 | 123 | 183 |
Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 10 | 12 | 27 |
Current Assets | 38 | 40 | 38 | 39 | 36 | 35 | 53 | 48 | 86 | 132 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
Investments | 0 | 0 | 20 | 23 | 18 | 14 | 24 | 30 | 50 | 47 |
Other Assets | 40 | 41 | 41 | 42 | 39 | 38 | 58 | 53 | 61 | 103 |
Total Liabilities | 41 | 42 | 62 | 66 | 58 | 53 | 87 | 94 | 123 | 183 |
Current Liabilities | 2 | 2 | 2 | 3 | 2 | 4 | 4 | 4 | 4 | 19 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Total Equity | 39 | 40 | 60 | 63 | 56 | 49 | 84 | 90 | 119 | 161 |
Reserve & Surplus | 35 | 36 | 56 | 60 | 53 | 45 | 77 | 84 | 104 | 155 |
Share Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | -4 | -4 | 2 | 0 | -1 | 23 | -20 | -2 | 1 |
Investing Activities | 3 | 5 | 4 | 4 | 0 | -7 | 19 | -20 | -6 | -22 |
Operating Activities | -3 | -8 | -8 | -2 | -0 | 6 | -4 | -3 | -9 | -9 |
Financing Activities | 0 | -0 | 0 | -0 | 0 | 0 | 9 | 3 | 13 | 33 |
% Holding | Feb 2021 | Mar 2021 | Jun 2021 | Aug 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Aug 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 41.87 % | 41.87 % | 41.87 % | 46.86 % | 46.86 % | 46.86 % | 46.31 % | 46.31 % | 51.30 % | 51.30 % | 51.30 % | 51.30 % | 56.29 % | 56.29 % | 56.29 % | 56.29 % | 56.29 % | 60.57 % |
FIIs | 0.23 % | 0.23 % | 0.23 % | 0.21 % | 0.21 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.17 % | 0.00 % | 0.15 % | 0.15 % | 0.00 % | 0.18 % | 0.18 % | 0.14 % |
DIIs | 3.65 % | 3.65 % | 3.65 % | 3.15 % | 3.15 % | 3.04 % | 3.04 % | 2.87 % | 2.60 % | 2.60 % | 2.60 % | 2.60 % | 2.34 % | 2.33 % | 2.33 % | 2.33 % | 2.33 % | 0.22 % |
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 | 43.54 % | 43.51 % | 40.85 % | 35.93 % | 35.95 % | 34.71 % | 36.08 % | 37.61 % | 34.76 % | 33.21 % | 32.88 % | 33.15 % | 29.76 % | 29.86 % | 30.78 % | 30.99 % | 31.08 % | 28.26 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
4,229.20 | 2,81,968.90 | 33.12 | 32,277.70 | 12.87 | 7,621 | 22.14 | 37.12 | |
1,188.85 | 44,522.70 | 80.43 | 2,731.10 | 3.26 | 613 | -16.72 | 51.05 | |
4,011.30 | 16,854.40 | 59.25 | 4,096.60 | 4.44 | 282 | -1.54 | 39.16 | |
1,643.45 | 5,157.60 | 134.13 | 586.60 | -1.11 | 56 | -8.29 | 44.75 | |
990.65 | 3,913.50 | 89.32 | 261.80 | 13.48 | 30 | 44.32 | 36.86 | |
577.30 | 2,495.70 | 198.96 | 344.40 | 75.36 | 45 | -1,622.22 | 38.51 | |
1,695.00 | 2,255.30 | 69.80 | 285.40 | 167.98 | 19 | 217.86 | 42.78 | |
464.05 | 1,779.50 | 158.79 | 219.90 | - | 11 | -111.11 | - | |
126.65 | 1,494.20 | 140.44 | 66.60 | 13.46 | 10 | -81.82 | 51.18 | |
859.55 | 1,448.70 | - | 41.30 | 409.88 | 12 | - | 88.12 |