Quarterly Financials | 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 | 9 | 2 | 13 | 8 | 9 | 3 | 13 | 11 | 12 | 6 | 12 | 11 | 14 | 7 | 13 | 6 | 16 | 12 | 21 | 16 | 23 | 16 | 48 | 13 | 30 |
Expenses | 7 | 2 | 11 | 7 | 8 | 3 | 11 | 10 | 10 | 3 | 10 | 9 | 12 | 5 | 10 | 5 | 13 | 10 | 16 | 10 | 19 | 11 | 41 | 10 | 24 |
EBITDA | 1 | 0 | 2 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 5 | 6 | 5 | 5 | 7 | 4 | 5 |
Operating Profit % | 12 % | 21 % | 17 % | 11 % | 17 % | 23 % | 17 % | 7 % | 16 % | 39 % | 20 % | 21 % | 18 % | 24 % | 19 % | 25 % | 19 % | 19 % | 22 % | 38 % | 19 % | 29 % | 15 % | 26 % | 18 % |
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 |
Interest | 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 |
Profit Before Tax | 1 | 0 | 2 | 1 | 1 | 0 | 2 | 0 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 2 | 4 | 5 | 4 | 4 | 6 | 2 | 4 |
Tax | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | -0 | 0 |
Net Profit | 1 | 0 | 2 | 1 | 1 | 0 | 2 | 0 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 3 | 4 | 3 | 3 | 5 | 2 | 4 |
EPS in ₹ | 0.65 | 0.16 | 1.54 | 0.72 | 0.31 | 0.27 | 1.61 | 0.31 | 1.41 | 1.43 | 1.53 | 1.23 | 1.59 | 0.77 | 1.40 | 0.91 | 1.68 | 1.47 | 2.87 | 4.07 | 2.50 | 2.73 | 4.73 | 2.05 | 3.37 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 9 | 19 | 30 | 35 | 38 | 48 | 54 | 67 | 76 | 129 |
Fixed Assets | 2 | 3 | 3 | 11 | 15 | 23 | 23 | 25 | 25 | 49 |
Current Assets | 6 | 16 | 27 | 24 | 23 | 23 | 25 | 35 | 44 | 68 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 6 | 7 | 9 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Other Assets | 6 | 16 | 27 | 24 | 23 | 23 | 26 | 35 | 44 | 69 |
Total Liabilities | 4 | 7 | 6 | 8 | 8 | 14 | 13 | 21 | 20 | 59 |
Current Liabilities | 4 | 6 | 6 | 8 | 7 | 11 | 9 | 14 | 15 | 40 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 3 | 5 | 7 | 5 | 19 |
Total Equity | 5 | 13 | 24 | 27 | 30 | 34 | 40 | 45 | 57 | 70 |
Reserve & Surplus | 4 | 8 | 18 | 16 | 19 | 23 | 29 | 34 | 46 | 59 |
Share Capital | 1 | 4 | 5 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -1 | 1 | 1 | -2 | 0 | -0 | 0 | 2 | 1 | 3 |
Investing Activities | -2 | -4 | -2 | -7 | -3 | -9 | -7 | -4 | -2 | -30 |
Operating Activities | -0 | -3 | -4 | 5 | 3 | 8 | 8 | -0 | 6 | -1 |
Financing Activities | 1 | 8 | 7 | 0 | -0 | 1 | -0 | 7 | -3 | 34 |
% 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 |
Promoter | 74.78 % | 74.78 % | 74.78 % | 74.84 % | 74.84 % | 74.84 % | 74.84 % | 74.84 % | 74.84 % | 74.84 % | 74.84 % | 74.84 % | 74.84 % | 74.84 % |
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 % |
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 % |
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 % |
Public / Retail | 25.22 % | 25.22 % | 25.22 % | 25.16 % | 25.16 % | 25.16 % | 25.16 % | 25.16 % | 25.16 % | 25.16 % | 25.16 % | 25.16 % | 25.16 % | 25.16 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
89.94 | 93,658.12 | - | 9,206.96 | 26.66 | -829 | -2,104.57 | 39.23 | |
317.25 | 15,420.17 | 36.17 | 2,538.97 | -7.00 | 495 | -24.37 | 37.01 | |
73.16 | 10,163.83 | 8.85 | 6,191.69 | 49.62 | 424 | 377.88 | 33.76 | |
593.10 | 9,557.64 | 27.03 | 2,298.69 | 19.14 | 347 | 7.72 | 61.95 | |
171.13 | 5,882.76 | - | 18,320.16 | -13.24 | -796 | -121.72 | 45.09 | |
126.82 | 5,873.28 | 16.69 | 5,071.42 | 1.77 | 346 | 8.19 | 38.23 | |
403.00 | 5,849.05 | 35.50 | 12,304.09 | 8.13 | 190 | -28.25 | 38.54 | |
3,041.35 | 5,146.88 | 49.85 | 9,367.71 | 18.37 | 113 | -24.81 | 42.92 | |
926.00 | 4,931.72 | 15.67 | 1,211.62 | 7.67 | 300 | 5.79 | 28.85 | |
672.05 | 4,739.65 | - | 874.80 | 54.62 | -18 | 133.57 | 38.92 |