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 |
Revenue | 23 | 17 | 23 | 22 | 20 | 19 | 19 | 20 | 28 | 18 | 25 | 20 | 27 | 25 | 23 | 26 | 33 | 21 | 25 | 35 | 23 | 12 | 20 | 25 | 30 | 20 | 25 | 33 | 36 | 36 | 34 | 38 | 52 | 35 | 38 | 43 | 60 | 53 |
Expenses | 22 | 18 | 21 | 23 | 21 | 19 | 20 | 21 | 25 | 18 | 25 | 19 | 24 | 24 | 22 | 24 | 31 | 20 | 24 | 31 | 25 | 11 | 19 | 23 | 27 | 20 | 22 | 30 | 34 | 33 | 32 | 36 | 48 | 33 | 35 | 37 | 54 | 48 |
EBITDA | 1 | -1 | 1 | -0 | -0 | -0 | -1 | -1 | 3 | -0 | 1 | 2 | 3 | 2 | 1 | 2 | 2 | 1 | 1 | 4 | -2 | 2 | 1 | 2 | 3 | 0 | 3 | 3 | 2 | 3 | 2 | 3 | 4 | 2 | 4 | 5 | 5 | 5 |
Operating Profit % | -4 % | -20 % | -5 % | -11 % | -17 % | -18 % | -22 % | -21 % | 9 % | -3 % | 2 % | 6 % | 10 % | 6 % | 3 % | 6 % | 6 % | 5 % | 3 % | 13 % | -9 % | 12 % | 5 % | 7 % | 8 % | 1 % | 12 % | 9 % | 4 % | 6 % | 7 % | 7 % | 7 % | 4 % | 8 % | 12 % | 8 % | 9 % |
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 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 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 | 0 | 0 |
Profit Before Tax | 1 | -1 | 1 | -1 | -1 | -1 | -2 | -2 | 2 | -1 | -0 | 1 | 2 | 1 | 0 | 1 | 1 | 0 | 0 | 4 | -3 | 1 | 1 | 1 | 2 | 0 | 3 | 3 | 1 | 2 | 2 | 2 | 4 | 1 | 3 | 5 | 5 | 5 |
Tax | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 0 | 1 | 2 | 1 | 1 |
Net Profit | 1 | -1 | 1 | -1 | -1 | -1 | -2 | -2 | 2 | -1 | -0 | 1 | 2 | 1 | 0 | 1 | 2 | 0 | 0 | 3 | -3 | 1 | 1 | 1 | 2 | 0 | 2 | 2 | 1 | 2 | 1 | 2 | 2 | 1 | 2 | 3 | 4 | 4 |
EPS in ₹ | 8.10 | -18.95 | 11.94 | -8.86 | -9.58 | -11.62 | -19.72 | -25.02 | 22.22 | -10.11 | -2.25 | 11.50 | 23.68 | 10.38 | 3.60 | 10.36 | 19.75 | 1.47 | 0.96 | 36.60 | -28.63 | 3.93 | 5.86 | 10.84 | 9.63 | 0.04 | 11.00 | 10.00 | 2.79 | 9.00 | 2.00 | 11.00 | 12.00 | 1.97 | 5.00 | 6.00 | 7.43 | 7.30 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 45 | 49 | 50 | 64 | 69 | 75 | 61 | 69 | 89 | 120 |
Fixed Assets | 2 | 3 | 3 | 4 | 4 | 4 | 3 | 4 | 5 | 6 |
Current Assets | 42 | 46 | 47 | 56 | 57 | 62 | 50 | 53 | 65 | 91 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 3 | 6 | 6 | 6 | 7 | 13 | 22 |
Other Assets | 43 | 47 | 47 | 56 | 59 | 64 | 51 | 57 | 72 | 91 |
Total Liabilities | 30 | 36 | 39 | 41 | 43 | 48 | 30 | 34 | 48 | 57 |
Current Liabilities | 26 | 32 | 36 | 39 | 41 | 45 | 28 | 31 | 46 | 54 |
Non Current Liabilities | 4 | 4 | 4 | 3 | 2 | 3 | 2 | 3 | 2 | 3 |
Total Equity | 15 | 13 | 11 | 22 | 26 | 27 | 31 | 35 | 41 | 63 |
Reserve & Surplus | 14 | 12 | 10 | 21 | 25 | 26 | 30 | 34 | 40 | 62 |
Share Capital | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | -0 | -4 | 3 | 4 | -1 | 6 | -1 | 0 | -1 |
Investing Activities | -0 | -1 | -1 | -5 | -4 | -1 | 0 | -2 | -6 | -14 |
Operating Activities | 0 | -3 | -4 | 1 | 7 | 1 | 10 | 3 | 7 | -5 |
Financing Activities | -0 | 4 | 1 | 7 | 1 | -1 | -5 | -1 | -1 | 19 |
% 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 |
Promoter | 49.48 % | 49.48 % | 49.48 % | 49.48 % | 49.48 % | 49.48 % | 49.48 % | 49.48 % | 49.48 % | 49.48 % | 49.48 % | 49.48 % | 47.20 % | 47.20 % |
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 % |
DIIs | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % |
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 % |
Public / Retail | 50.46 % | 50.46 % | 50.46 % | 50.46 % | 50.46 % | 50.46 % | 50.46 % | 50.46 % | 50.46 % | 50.46 % | 50.46 % | 50.46 % | 52.74 % | 52.74 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
5,098.80 | 60,751.24 | 100.32 | 9,556.03 | 15.83 | 643 | 82.52 | 58.75 | |
1,156.05 | 26,037.67 | 120.90 | 1,344.95 | 41.19 | 151 | 474.96 | 47.18 | |
514.35 | 21,783.12 | 60.37 | 3,668.28 | 76.93 | 331 | 46.19 | 41.27 | |
1,391.70 | 16,521.60 | 47.92 | 2,990.90 | 35.90 | 328 | 24.58 | 56.81 | |
1,188.60 | 16,457.81 | 56.06 | 3,893.11 | 37.95 | 288 | 8.45 | 28.54 | |
696.45 | 15,708.00 | 44.14 | 1,981.48 | 27.86 | 356 | 0.55 | 69.60 | |
779.60 | 14,717.91 | 51.33 | 3,525.74 | -1.35 | 283 | 43.48 | 58.80 | |
640.25 | 9,363.20 | 45.08 | 2,391.73 | 17.78 | 195 | 34.39 | 41.35 | |
80.11 | 9,276.08 | 105.25 | 631.68 | 98.39 | 80 | 4,555.74 | 52.01 | |
210.53 | 8,396.80 | 61.46 | 3,572.42 | 57.40 | 96 | 181.56 | 35.67 |