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 |
---|---|---|---|---|---|---|---|---|
83.71 | 87,998.50 | - | 9,207.00 | 26.66 | -829 | -125.21 | 55.49 | |
115.97 | 44,725.00 | 48.20 | 2,877.00 | -12.35 | 911 | 0.07 | 51.65 | |
35.66 | 17,138.30 | 74.43 | 4,781.50 | 12.88 | 228 | 4,792.00 | - | |
286.00 | 13,517.00 | 33.93 | 2,539.00 | -7.00 | 495 | -25.14 | 44.35 | |
68.59 | 9,287.50 | 12.95 | 6,191.70 | 49.62 | 425 | -271.96 | 51.44 | |
137.06 | 8,675.70 | - | 468.70 | -27.73 | -1,038 | 233.52 | 65.59 | |
505.25 | 8,051.50 | 22.36 | 2,298.70 | 19.14 | 347 | 7.70 | 41.79 | |
171.93 | 6,245.90 | 212.16 | 261.20 | -9.96 | 30 | 5.17 | 58.83 | |
127.41 | 5,746.70 | 16.96 | 5,071.40 | 1.77 | 346 | -16.30 | 47.83 | |
376.90 | 5,388.50 | 34.04 | 12,304.10 | 8.13 | 190 | -8.63 | 38.55 |