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 | 13 | 11 | 6 | 9 | 9 | 8 | 8 | 8 | 13 | 10 | 6 | 9 | 9 | 8 | 7 | 9 | 13 | 10 | 6 | 8 | 8 | 3 | 5 | 0 | 2 | 3 | 9 | 1 | 15 | 1 | 3 | 1 | 3 | 0 | 1 | 2 | 1 | 1 |
Expenses | 12 | 11 | 6 | 7 | 9 | 7 | 8 | 8 | 13 | 9 | 6 | 9 | 8 | 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 |
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 |
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 % |
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 |
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 |
Profit Before Tax | 0 | -0 | -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 |
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 |
Net Profit | 0 | -0 | -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 |
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 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 40 | 42 | 40 | 41 | 41 | 33 | 32 | 130 | 124 | 122 |
Fixed Assets | 12 | 20 | 20 | 19 | 18 | 17 | 16 | 125 | 117 | 115 |
Current Assets | 8 | 10 | 6 | 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 | 29 | 32 | 33 | 36 | 36 | 31 | 31 | 5 | 5 | 4 |
Current Liabilities | 17 | 22 | 24 | 28 | 32 | 30 | 30 | 4 | 3 | 4 |
Non Current Liabilities | 12 | 10 | 9 | 8 | 3 | 1 | 1 | 1 | 1 | 1 |
Total Equity | 11 | 10 | 8 | 5 | 5 | 3 | 1 | 125 | 119 | 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 | 0 | -1 | 6 | 0 | 25 | 1 | 0 |
Operating Activities | 2 | -1 | 2 | 0 | 2 | -3 | 1 | 5 | -4 | -0 |
Financing Activities | 0 | -2 | -2 | -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 | 51.99 % | 51.99 % | 51.99 % | 51.99 % | 51.99 % | 49.49 % | 49.93 % | 49.93 % | 49.89 % | 49.89 % | 49.89 % | 49.88 % | 49.88 % | 49.94 % | 50.02 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
33.10 | 16,862.89 | 50.91 | 6,866.59 | 8.02 | 350 | -19.10 | 38.72 | |
437.45 | 12,664.41 | 17.26 | 9,830.62 | -4.83 | 637 | 75.53 | 39.89 | |
360.10 | 9,417.06 | 32.50 | 7,778.58 | -7.69 | 353 | -25.44 | 49.60 | |
365.90 | 7,266.61 | 21.24 | 3,600.79 | 18.33 | 338 | 5.51 | 43.67 | |
400.30 | 2,262.01 | 15.63 | 2,907.90 | 20.66 | 132 | 45.74 | 51.03 | |
59.47 | 972.65 | - | 2,727.22 | -12.04 | -136 | 62.61 | 37.12 | |
260.15 | 936.44 | - | 3,065.57 | 7.90 | -51 | 137.92 | 37.07 | |
188.34 | 881.98 | - | 4,094.27 | 5.51 | -21 | -20.25 | 37.82 | |
1,518.00 | 866.88 | 13.60 | 846.21 | -1.76 | 63 | 3.76 | 27.33 | |
908.20 | 837.38 | 84.33 | 868.56 | -0.36 | -9 | -129.07 | 40.62 |