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 | 13 | 11 | 6 | 9 | 9 | 8 | 8 | 8 | 13 | 10 | 6 | 9 | 9 | 8 | 7 | 9 | 13 | 10 | 6 | 8 | 8 | 3 | 5 | 0 | 3 | 3 | 9 | 1 | 16 | 1 | 3 | 1 | 3 | 0 | 1 | 2 | 1 | 1 | 1 |
Expenses | 12 | 11 | 6 | 7 | 9 | 7 | 8 | 8 | 13 | 9 | 6 | 9 | 9 | 8 | 7 | 9 | 9 | 9 | 7 | 8 | 9 | 3 | 5 | 1 | 2 | 3 | 6 | 1 | 6 | 1 | 2 | 2 | 4 | 0 | 1 | 2 | 2 | 1 | 1 |
EBITDA | 1 | 0 | 0 | 2 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 4 | 0 | -0 | -0 | -1 | -0 | -0 | -0 | 0 | -0 | 3 | 0 | 10 | 0 | 1 | -0 | -1 | 0 | 0 | -0 | -1 | -0 | -0 |
Operating Profit % | -3 % | 2 % | -0 % | 1 % | 2 % | -4 % | -5 % | 1 % | -1 % | 3 % | -14 % | -7 % | 11 % | 1 % | 1 % | -1 % | -5 % | 3 % | -3 % | -5 % | -7 % | -2 % | -6 % | -127 % | 14 % | -3 % | -5,900 % | 10 % | 14,000 % | 1 % | -9 % | -26 % | -19 % | 40 % | 29 % | -16 % | -117 % | -15 % | -18 % |
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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 1 | 0 | 0 |
Interest | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | -1 | -1 | 1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -0 | 2 | 0 | -1 | -1 | -1 | -0 | -1 | -1 | 0 | -0 | 3 | -0 | 13 | -0 | 1 | -1 | -1 | -0 | 0 | 0 | -2 | -0 | -1 |
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 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 0 | -1 | -1 | 1 | -1 | -1 | -1 | -1 | -0 | -1 | -1 | -1 | -0 | -1 | -1 | -0 | 2 | 0 | -1 | -1 | -1 | -0 | -1 | -1 | 0 | -0 | 3 | -0 | 6 | -0 | 1 | -1 | -1 | -0 | 0 | 0 | -2 | -0 | -1 |
EPS in ₹ | 0.02 | -1.72 | -3.06 | 4.32 | -4.04 | -2.91 | -4.18 | -2.96 | -0.58 | -2.25 | -3.43 | -4.05 | 0.00 | -0.28 | -0.28 | -0.12 | 0.71 | 0.01 | -0.19 | -0.24 | -0.37 | -0.15 | -2.42 | -0.23 | 0.02 | -0.13 | 9.70 | -0.73 | 20.14 | -1.02 | 2.47 | -2.46 | -4.28 | -0.73 | 0.02 | -0.01 | -6.01 | -1.47 | -1.66 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 40 | 42 | 40 | 41 | 41 | 34 | 32 | 130 | 124 | 122 |
Fixed Assets | 12 | 20 | 20 | 19 | 18 | 17 | 16 | 125 | 117 | 115 |
Current Assets | 8 | 11 | 7 | 7 | 12 | 5 | 4 | 4 | 4 | 4 |
Capital Work in Progress | 10 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 18 | 21 | 20 | 21 | 22 | 15 | 15 | 5 | 7 | 7 |
Total Liabilities | 40 | 42 | 40 | 41 | 41 | 34 | 32 | 130 | 124 | 122 |
Current Liabilities | 17 | 22 | 24 | 28 | 32 | 30 | 30 | 4 | 4 | 4 |
Non Current Liabilities | 12 | 10 | 9 | 8 | 4 | 1 | 1 | 1 | 1 | 1 |
Total Equity | 11 | 10 | 8 | 5 | 5 | 3 | 1 | 125 | 120 | 118 |
Reserve & Surplus | 8 | 8 | 5 | 2 | 2 | -0 | -2 | 122 | 117 | 115 |
Share Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities | -2 | 3 | 0 | 1 | -1 | 6 | 0 | 25 | 1 | 0 |
Operating Activities | 2 | -1 | 2 | 0 | 2 | -3 | 1 | 5 | -4 | -0 |
Financing Activities | 0 | -2 | -3 | -1 | -2 | -4 | -1 | -29 | 3 | -0 |
% 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 | Sept 2024 |
Promoter | 47.73 % | 47.73 % | 47.73 % | 47.73 % | 47.73 % | 50.23 % | 49.80 % | 49.80 % | 49.83 % | 49.83 % | 49.83 % | 49.84 % | 49.84 % | 49.78 % | 49.70 % |
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 % |
DIIs | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % |
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 % |
Public / Retail | 43.23 % | 43.28 % | 43.28 % | 43.68 % | 44.58 % | 43.47 % | 44.04 % | 44.10 % | 44.32 % | 44.31 % | 44.36 % | 44.34 % | 44.28 % | 44.32 % | 44.45 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
34.03 | 17,254.90 | 53.81 | 6,866.60 | 8.02 | 350 | -7.75 | 48.50 | |
513.80 | 14,612.00 | 18.35 | 9,830.60 | -4.83 | 637 | 44.97 | 51.32 | |
417.30 | 10,824.10 | 37.34 | 7,778.60 | -7.69 | 353 | -25.42 | 56.44 | |
351.45 | 6,788.30 | 21.97 | 3,600.80 | 18.33 | 338 | -28.63 | 48.96 | |
379.75 | 3,102.30 | 23.61 | 2,979.80 | -10.92 | 134 | 2,536.84 | - | |
438.90 | 2,513.00 | 16.16 | 2,907.90 | 20.66 | 132 | 33.12 | 47.64 | |
67.01 | 1,118.10 | - | 2,727.20 | -12.04 | -136 | 61.94 | 50.64 | |
1,120.00 | 1,023.30 | 94.12 | 868.60 | -0.36 | -9 | -158.16 | 58.74 | |
267.85 | 968.40 | - | 3,065.60 | 7.90 | -51 | 2.78 | 45.34 | |
1,640.55 | 940.30 | 14.54 | 846.20 | -1.75 | 63 | 7.63 | 52.13 |