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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 6 | 0 | 0 | 1 | 0 | 0 | 0 | 3 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 17 | 0 | 0 |
Expenses | 3 | 5 | 8 | 41 | 3 | 0 | 0 | 0 | 4 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 5 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
EBITDA | -2 | -4 | -8 | -41 | -2 | -0 | 0 | 0 | -4 | -0 | 0 | -0 | -2 | 26 | -0 | -0 | -8 | -0 | -0 | -0 | -4 | 6 | -0 | 0 | -0 | -0 | -1 | -0 | 3 | -0 | -0 | 1 | -1 | -1 | -1 | -0 | 16 | -0 | -0 |
Operating Profit % | -435 % | -1,377 % | 0 % | -27,060 % | -2,273 % | 0 % | -125 % | -700 % | -18,650 % | -338 % | 51 % | 0 % | -3,520 % | -25 % | -260 % | -229 % | -11,686 % | -733 % | -550 % | -114 % | -9,960 % | 55 % | -750 % | -133 % | -929 % | -1,500 % | -3,400 % | -500 % | -760 % | -833 % | -1,433 % | -475 % | -3,367 % | -3,750 % | -3,467 % | -500 % | -680 % | -1,700 % | -450 % |
Depreciation | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 1 | 0 | -0 | 0 | 0 | -1 | 7 | 0 | -7 | 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 | -4 | -4 | -8 | -41 | -3 | 0 | -7 | -0 | 3 | -1 | 0 | -0 | -2 | 25 | -0 | -0 | -8 | -1 | -1 | -0 | -5 | 5 | -0 | -0 | -1 | -1 | -1 | -0 | 2 | -0 | -0 | 0 | -1 | -1 | -1 | -0 | 16 | -0 | -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 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -4 | -4 | -8 | -41 | -3 | 0 | -7 | -0 | 3 | -1 | 0 | -0 | -2 | 25 | -0 | -0 | -2 | -1 | -1 | -0 | -4 | 4 | -0 | -0 | -3 | -1 | -1 | -0 | 2 | -0 | -0 | 0 | -1 | -1 | -0 | -0 | 12 | -0 | -1 |
EPS in ₹ | -1.02 | -1.12 | -2.21 | -11.76 | -2.06 | 0.03 | -2.06 | -0.03 | 0.90 | -0.16 | 0.02 | -0.08 | -0.54 | 7.32 | -0.10 | -0.12 | -0.59 | -0.13 | -0.14 | -0.10 | -1.21 | 1.10 | -0.12 | -0.09 | -0.88 | -0.16 | -0.23 | -0.10 | 0.51 | -0.10 | -0.07 | 0.07 | -0.41 | -0.29 | -0.02 | -0.08 | 352.00 | -13.12 | -13.81 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 179 | 123 | 120 | 106 | 103 | 95 | 79 | 77 | 76 | 65 |
Fixed Assets | 4 | 4 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 |
Current Assets | 94 | 40 | 36 | 17 | 25 | 22 | 8 | 4 | 4 | 4 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 61 | 61 | 61 | 54 | 54 | 51 | 50 | 46 |
Other Assets | 175 | 120 | 52 | 39 | 36 | 36 | 21 | 22 | 22 | 15 |
Total Liabilities | 179 | 123 | 120 | 106 | 103 | 95 | 79 | 77 | 76 | 65 |
Current Liabilities | 92 | 91 | 92 | 80 | 55 | 54 | 39 | 36 | 36 | 13 |
Non Current Liabilities | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Equity | 85 | 30 | 26 | 25 | 48 | 40 | 40 | 41 | 40 | 52 |
Reserve & Surplus | 50 | -4 | -8 | -9 | 13 | 6 | 6 | 6 | 5 | 17 |
Share Capital | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
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 | 4 | 1 | 1 | -0 | -0 | 1 | 0 | 4 | 1 | 4 |
Operating Activities | -4 | -2 | -2 | -1 | -1 | -1 | 5 | -3 | -0 | 3 |
Financing Activities | -0 | -0 | 2 | 1 | 1 | 0 | -5 | -1 | -1 | -7 |
% 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 | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % |
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 | 0.00 % | 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 % |
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 | 39.56 % | 38.95 % | 38.65 % | 38.46 % | 39.33 % | 39.43 % | 39.23 % | 39.15 % | 39.03 % | 38.79 % | 38.19 % | 38.64 % | 37.43 % | 37.11 % | 37.42 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
872.45 | 1,25,190.90 | 88.17 | 6,951.70 | 16.86 | 1,202 | 225.53 | 62.50 | |
428.35 | 26,843.80 | 39.91 | 2,626.00 | 25.26 | 678 | 41.02 | 61.93 | |
992.75 | 22,049.20 | 293.30 | 1,437.00 | 21.99 | 278 | -480.49 | 58.14 | |
159.02 | 12,527.00 | 82.40 | 1,083.60 | 22.62 | 182 | 32.58 | 74.47 | |
363.75 | 8,125.80 | 240.07 | 826.30 | 15.20 | 24 | -78.21 | 57.74 | |
376.60 | 7,665.20 | 67.32 | 2,819.60 | 7.46 | 116 | -46.26 | 55.34 | |
715.70 | 5,392.80 | 76.54 | 548.80 | 14.86 | 71 | 23.96 | 71.24 | |
206.95 | 4,504.00 | 166.46 | 978.70 | 28.54 | -235 | 114.32 | 61.29 | |
203.27 | 4,204.30 | 59.55 | 591.70 | 12.83 | 69 | 81.08 | 72.98 | |
181.91 | 3,242.60 | 76.67 | 404.30 | -0.25 | 50 | 29.55 | 49.90 |