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 | 3 | 2 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 3 | 2 | 3 | 8 | 9 | 10 | 18 | 15 | 63 | 26 | 42 | 64 | 150 | 110 | 128 |
Expenses | 2 | 2 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 2 | 2 | 4 | 10 | 5 | 10 | 13 | 12 | 58 | 22 | 35 | 56 | 129 | 94 | 109 |
EBITDA | 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 | -1 | -2 | 4 | 1 | 4 | 3 | 5 | 4 | 6 | 9 | 21 | 16 | 19 |
Operating Profit % | 5 % | 3 % | 3 % | 4 % | 5 % | 8 % | 4 % | 8 % | 4 % | 3 % | -3 % | 3 % | -8 % | -19 % | -16 % | -17 % | -16 % | -7 % | -7 % | -17 % | 1,933 % | 0 % | 0 % | 0 % | 14 % | 8 % | -34 % | -25 % | 39 % | 6 % | 22 % | 18 % | 8 % | 14 % | 14 % | 11 % | 14 % | 14 % | 14 % |
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 | 2 | 1 | 1 | 1 | 1 | 1 | 3 | 4 | 4 |
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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Profit Before Tax | 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 | -1 | -2 | 3 | 0 | 2 | 1 | 3 | 2 | 4 | 6 | 17 | 11 | 13 |
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 | 1 | 0 | 1 | 1 | 1 | 1 | 4 | 1 | 4 |
Net Profit | 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 | -1 | -2 | 3 | 0 | 1 | 1 | 2 | 1 | 3 | 5 | 12 | 8 | 9 |
EPS in ₹ | 0.04 | 0.01 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.05 | -0.01 | 0.01 | 0.01 | 0.00 | -0.04 | 0.03 | 0.02 | 0.02 | -0.53 | 0.00 | -0.09 | -0.08 | 0.30 | 0.14 | -1.09 | -1.96 | 3.01 | 0.19 | 1.05 | 0.90 | 2.22 | 1.10 | 2.83 | 4.11 | 9.28 | 5.99 | 6.80 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 13 | 12 | 11 | 11 | 11 | 10 | 12 | 41 | 156 | 291 |
Fixed Assets | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 39 | 119 |
Current Assets | 11 | 10 | 9 | 8 | 6 | 7 | 10 | 21 | 73 | 123 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 22 |
Investments | 2 | 2 | 1 | 0 | 1 | 0 | 2 | 0 | 6 | 21 |
Other Assets | 11 | 10 | 9 | 11 | 10 | 10 | 10 | 29 | 101 | 130 |
Total Liabilities | 2 | 2 | 0 | 0 | 0 | 0 | 2 | 31 | 79 | 124 |
Current Liabilities | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 22 | 51 | 60 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 9 | 28 | 64 |
Total Equity | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 77 | 167 |
Reserve & Surplus | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 66 | 154 |
Share Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 12 | 13 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -1 | -0 | 1 | -0 | -0 | -0 | 0 | 1 | 7 | 2 |
Investing Activities | -1 | -0 | 2 | -0 | -1 | 3 | -1 | 1 | -62 | -105 |
Operating Activities | 0 | 1 | 0 | -0 | 1 | -3 | 0 | 5 | -8 | 5 |
Financing Activities | -0 | -0 | -1 | -0 | -0 | -0 | 2 | -5 | 77 | 102 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Feb 2023 | Mar 2023 | Jun 2023 | Sept 2023 | Nov 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Jul 2024 | Aug 2024 | Sept 2024 |
Promoter | 62.64 % | 62.64 % | 62.85 % | 62.85 % | 62.85 % | 62.85 % | 62.97 % | 62.97 % | 55.32 % | 55.32 % | 55.32 % | 55.32 % | 49.96 % | 49.96 % | 49.96 % | 49.96 % | 50.68 % | 53.08 % | 53.08 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 1.48 % | 1.42 % | 2.04 % | 3.88 % | 9.81 % | 10.43 % | 11.03 % | 9.58 % | 8.43 % | 7.89 % | 7.80 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.91 % | 0.99 % | 1.54 % | 1.63 % | 1.23 % | 0.87 % | 0.79 % | 0.78 % | 0.78 % | 0.74 % | 0.60 % | 0.51 % | 0.49 % |
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 % | 0.00 % |
Public / Retail | 37.36 % | 37.36 % | 37.15 % | 37.15 % | 37.15 % | 37.15 % | 36.12 % | 36.04 % | 41.65 % | 41.63 % | 41.41 % | 39.92 % | 39.44 % | 38.83 % | 38.23 % | 39.72 % | 40.29 % | 38.52 % | 38.64 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
3,983.45 | 2,71,322.03 | 31.87 | 32,277.68 | 12.87 | 7,621 | 22.14 | 34.27 | |
926.90 | 35,411.77 | 63.98 | 2,731.11 | 3.26 | 613 | -16.70 | 31.78 | |
3,721.55 | 15,407.22 | 53.95 | 4,096.56 | 4.44 | 282 | -1.47 | 41.85 | |
1,758.45 | 5,372.62 | 139.51 | 586.56 | -1.12 | 56 | -8.26 | 61.31 | |
954.05 | 3,940.32 | 86.92 | 261.77 | 13.49 | 30 | 44.98 | 41.56 | |
568.10 | 2,524.16 | 200.89 | 344.41 | 75.36 | 45 | -1,642.70 | 37.70 | |
1,593.30 | 2,257.42 | 69.87 | 285.42 | 168.12 | 19 | 217.50 | 37.90 | |
607.85 | 1,129.98 | 66.16 | 106.98 | 50.46 | 17 | 1.03 | 49.07 | |
2,443.40 | 1,030.49 | 46.31 | 111.40 | 76.71 | 19 | 23.55 | 45.57 |