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 | 175 | 1 | 11 | 13 | 109 | 0 | 10 | 21 | 16 | 0 | 31 | 109 | 103 | 0 | 0 | 12 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 152 | 1 | 9 | 2 | 69 | 44 | 46 | 185 | 134 | 175 | 184 |
Expenses | 175 | 1 | 11 | 13 | 112 | 0 | 11 | 22 | 16 | 0 | 31 | 109 | 109 | 0 | 3 | 13 | 5 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 2 | 6 | 1 | 0 | 62 | 41 | 27 | 121 | 128 | 173 | 169 |
EBITDA | -0 | 0 | -0 | -1 | -3 | -0 | -0 | -1 | 0 | -0 | 0 | 0 | -6 | -0 | -3 | -1 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | -1 | -0 | -0 | 150 | -5 | 8 | 1 | 7 | 3 | 19 | 64 | 6 | 2 | 16 |
Operating Profit % | 0 % | 0 % | -5 % | -4 % | -3 % | 0 % | -2 % | -6 % | -2 % | 0 % | 0 % | 0 % | -6 % | 0 % | 0 % | -11 % | -118 % | 0 % | 0 % | 0 % | -89 % | 0 % | 0 % | 0 % | -64 % | 0 % | 0 % | 0 % | -48 % | 0 % | 0 % | 0 % | 8 % | -8 % | 3 % | 2 % | 0 % | 1 % | 1 % |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 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 | 0 | 0 | 1 | 2 |
Profit Before Tax | -0 | 0 | -0 | -1 | -4 | -0 | -0 | -3 | 0 | -0 | 0 | 0 | -6 | -0 | -3 | -1 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -1 | -1 | -0 | -0 | 150 | -5 | 8 | 1 | 6 | 2 | 19 | 64 | 5 | 1 | 14 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 16 | 2 | 0 | 0 |
Net Profit | -0 | 0 | -0 | -1 | -5 | -0 | -0 | -3 | 0 | -0 | 0 | 0 | -6 | -0 | -3 | -1 | -3 | -0 | -0 | -0 | 0 | -0 | -0 | 1 | -1 | -1 | -0 | -0 | 150 | -5 | 8 | 1 | 6 | 2 | 18 | 48 | 4 | 1 | 14 |
EPS in ₹ | -0.01 | 0.01 | -0.01 | -0.02 | -0.21 | -0.01 | -0.01 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | 0.00 | -0.03 | -0.01 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | -0.02 | 1.18 | -0.04 | 0.06 | 0.01 | 0.05 | 0.02 | 0.14 | 0.38 | 0.03 | 0.01 | 0.11 |
Balance Sheet | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 1,028 | 917 | 488 | 464 | 442 | 392 | 368 | 345 | 365 | 1,367 | 1,796 | 3,906 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Current Assets | 349 | 247 | 24 | 7 | 9 | 9 | 0 | 1 | 8 | 1 | 54 | 131 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 9 | 0 | 328 | 248 | 218 | 195 | 209 | 1,056 | 1,502 | 3,768 |
Other Assets | 1,027 | 917 | 479 | 464 | 114 | 144 | 150 | 150 | 156 | 310 | 294 | 137 |
Total Liabilities | 658 | 546 | 49 | 30 | 12 | 1 | 1 | 1 | 8 | 2 | 19 | 73 |
Current Liabilities | 658 | 546 | 49 | 30 | 11 | 0 | 0 | 1 | 8 | 1 | 18 | 72 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Equity | 370 | 371 | 439 | 434 | 430 | 392 | 367 | 344 | 357 | 1,365 | 1,778 | 3,833 |
Reserve & Surplus | 265 | 266 | 325 | 320 | 316 | 278 | 253 | 230 | 243 | 1,238 | 1,651 | 3,706 |
Share Capital | 104 | 104 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 127 | 127 | 127 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | -0 | 0 | -0 | 0 | 0 | 1 | -1 | 25 | -0 |
Investing Activities | 345 | 11 | 25 | 11 | 8 | 0 | -5 | 167 | -18 | -184 |
Operating Activities | -413 | -11 | -25 | -11 | -8 | 0 | 4 | -166 | 68 | 180 |
Financing Activities | 68 | 0 | 0 | 0 | 0 | 0 | 2 | -2 | -25 | 4 |
% Holding | Mar 2021 | May 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 | Oct 2024 |
Promoter | 68.00 % | 60.91 % | 60.91 % | 60.91 % | 60.91 % | 60.91 % | 60.91 % | 60.91 % | 60.91 % | 60.91 % | 73.91 % | 73.91 % | 73.91 % | 73.91 % | 73.91 % | 73.91 % | 73.91 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.03 % | 0.02 % | 0.01 % | 0.00 % | 0.00 % | 0.09 % | 0.18 % | 0.18 % | 0.29 % | 0.40 % | 0.28 % | 0.24 % | 0.26 % | 0.27 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.35 % | 0.35 % | 0.35 % | 0.35 % | 0.35 % | 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 % | 0.00 % | 0.00 % |
Public / Retail | 32.00 % | 39.09 % | 39.09 % | 39.06 % | 39.07 % | 39.09 % | 39.09 % | 38.75 % | 38.65 % | 38.57 % | 25.56 % | 25.45 % | 25.69 % | 25.81 % | 25.85 % | 25.82 % | 25.82 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,879.80 | 3,34,291.13 | 58.19 | 98,281.51 | -23.66 | 3,293 | 496.75 | 48.83 | |
816.90 | 29,052.27 | 49.77 | 7,235.51 | -17.91 | 672 | 1.34 | 62.50 | |
818.60 | 18,110.36 | 53.87 | 2,025.33 | 11.68 | 356 | 7.61 | 35.66 | |
191.46 | 14,775.54 | 12.26 | 89,609.55 | 12.69 | 1,239 | -9.23 | 58.27 | |
387.65 | 12,677.88 | 100.59 | 1,969.61 | 29.98 | 111 | 62.86 | 34.47 | |
77.04 | 11,568.00 | 47.90 | 204.33 | -94.36 | 192 | 122.99 | 39.03 | |
551.20 | 7,648.48 | 50.28 | 10,407.32 | -2.08 | 203 | 5.32 | 63.78 | |
569.55 | 7,544.30 | 94.07 | 4,292.86 | 4.20 | 107 | 21.60 | 50.96 | |
47.58 | 5,984.08 | 54.70 | 1,093.75 | 175.46 | 175 | 3.16 | - | |
476.00 | 5,833.95 | 56.86 | 1,401.13 | -14.43 | 93 | 37.99 | 50.93 |