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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 240 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses | 4 | 1 | 2 | 2 | 0 | 1 | 0 | 0 | 3 | 1 | 0 | 0 | 17 | 0 | 1 | 1 | 4 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 207 | 0 | 0 | 0 | 1 | 0 | 0 |
EBITDA | -3 | -1 | -2 | -2 | -0 | -1 | -0 | 0 | -3 | -0 | -0 | -0 | -16 | -0 | -0 | 0 | -4 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 1 | -0 | -0 | 0 | 33 | -0 | 0 | -0 | -1 | 0 | -0 |
Operating Profit % | -5,867 % | -1,750 % | -20,500 % | -2,713 % | -289 % | 0 % | 0 % | 18 % | 0 % | -87 % | -107 % | 0 % | -8,647 % | -5 % | -34 % | 9 % | -2,130 % | -70 % | 40 % | -170 % | 15 % | 0 % | -26 % | 0 % | -80 % | 0 % | 0 % | 69 % | 84 % | 0 % | 0 % | 27 % | 0 % | 0 % | 0 % | 0 % | 0 % | 12 % | 0 % |
Depreciation | 0 | 0 | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -7 | -5 | -6 | -6 | -7 | -5 | -5 | -4 | -8 | -5 | -4 | -5 | -21 | -4 | -4 | -4 | -9 | -5 | -4 | -5 | -3 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -3 | -1 | -1 | -0 | 34 | -0 | -0 | -0 | -1 | 0 | -0 |
Tax | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -6 | 0 | 1 | -0 | -20 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -0 | 0 | 0 |
Net Profit | -7 | -5 | -6 | -6 | -6 | -5 | -4 | -4 | -7 | -4 | -4 | -5 | -15 | -4 | -5 | -4 | 11 | -4 | -4 | -4 | -5 | -4 | -4 | -5 | -3 | -4 | -5 | -4 | -5 | -1 | -1 | -0 | 34 | -0 | -0 | -0 | -1 | 0 | -0 |
EPS in ₹ | -3.34 | -2.36 | -2.86 | -2.92 | -2.83 | -2.56 | -2.68 | -2.10 | -3.43 | -2.16 | -2.10 | -2.28 | -7.29 | -2.09 | -1.76 | -1.96 | 5.09 | -2.05 | -2.03 | -2.22 | -2.61 | -1.89 | -2.16 | -2.31 | -1.62 | -1.91 | -2.26 | -1.75 | -2.69 | -0.43 | -0.26 | -0.24 | 16.73 | -0.17 | -0.02 | -0.05 | -0.27 | 0.00 | -0.10 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 397 | 397 | 382 | 269 | 290 | 285 | 282 | 280 | 69 | 66 |
Fixed Assets | 40 | 36 | 32 | 27 | 13 | 10 | 7 | 5 | 2 | 1 |
Current Assets | 267 | 272 | 256 | 103 | 101 | 101 | 100 | 99 | 3 | 3 |
Capital Work in Progress | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Investments | 0 | 0 | 54 | 0 | 54 | 54 | 54 | 54 | 28 | 28 |
Other Assets | 357 | 361 | 296 | 242 | 222 | 221 | 221 | 221 | 40 | 37 |
Total Liabilities | 247 | 269 | 275 | 190 | 210 | 224 | 238 | 253 | 12 | 10 |
Current Liabilities | 216 | 239 | 245 | 167 | 188 | 202 | 215 | 231 | 12 | 10 |
Non Current Liabilities | 31 | 30 | 29 | 23 | 22 | 22 | 22 | 22 | 0 | 0 |
Total Equity | 150 | 128 | 107 | 79 | 79 | 61 | 44 | 27 | 58 | 57 |
Reserve & Surplus | 130 | 108 | 87 | 59 | 59 | 41 | 24 | 7 | 38 | 37 |
Share Capital | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
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 | 1 | 0 | -4 | 36 | -5 | -0 | 0 | -4 | 67 | 2 |
Operating Activities | 3 | -0 | 17 | -5 | 26 | 1 | 0 | 4 | -68 | -2 |
Financing Activities | -4 | -0 | -13 | -31 | -21 | -0 | -0 | -0 | 1 | 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 | 15.14 % | 15.14 % | 15.14 % | 15.14 % | 16.13 % | 15.68 % | 15.68 % | 15.14 % | 15.14 % | 15.14 % | 15.14 % | 15.14 % | 15.14 % | 15.14 % | 15.14 % |
FIIs | 14.54 % | 14.54 % | 13.52 % | 9.59 % | 9.57 % | 9.57 % | 9.57 % | 9.58 % | 9.57 % | 9.57 % | 9.57 % | 8.60 % | 8.60 % | 8.60 % | 8.60 % |
DIIs | 13.79 % | 13.79 % | 13.79 % | 13.79 % | 13.79 % | 13.79 % | 13.79 % | 10.91 % | 9.32 % | 9.32 % | 9.32 % | 4.43 % | 4.43 % | 4.43 % | 4.43 % |
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 | 56.53 % | 56.53 % | 57.55 % | 61.48 % | 60.50 % | 60.95 % | 60.95 % | 64.38 % | 65.97 % | 65.97 % | 65.97 % | 71.84 % | 71.84 % | 71.84 % | 71.84 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
283.00 | 28,048.29 | - | 1,447.99 | -31.55 | -360 | 44.19 | 61.76 | |
1,274.40 | 22,034.39 | 48.48 | 2,535.58 | 153.41 | 63 | 2,277.06 | 50.56 | |
2.02 | 2,638.25 | - | 967.03 | 3.93 | -302 | -26.26 | 43.44 | |
1,762.20 | 824.76 | 28.44 | 180.67 | 25.46 | 21 | 17.05 | 53.20 | |
326.65 | 509.44 | 32.91 | 160.92 | 18.08 | 16 | 60.08 | 48.50 | |
513.00 | 418.02 | 42.68 | 46.77 | 47.87 | 6 | 95.80 | 33.78 | |
121.90 | 177.70 | 417.42 | 47.64 | 31.72 | 1 | -36.05 | 34.85 | |
40.66 | 86.05 | - | 2.03 | -99.17 | -1 | 229.73 | 35.99 | |
50.05 | 61.28 | - | 22.13 | 18.57 | 10 | 56.77 | 43.09 |