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 |
Revenue | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 7 | 12 | 17 | 12 | 34 | 58 | 82 | 55 | 64 | 70 | 51 | 38 | 45 | 106 | 128 | 49 |
Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 7 | 11 | 15 | 10 | 31 | 54 | 76 | 51 | 59 | 63 | 46 | 33 | 39 | 95 | 118 | 41 |
EBITDA | -0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | 0 | 0 | 1 | 2 | 1 | 3 | 5 | 6 | 4 | 5 | 6 | 5 | 5 | 6 | 12 | 10 | 8 |
Operating Profit % | -136 % | 0 % | 47 % | 0 % | 0 % | -367 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | -270 % | 0 % | 7 % | 6 % | -3 % | 15 % | 9 % | 8 % | 7 % | 7 % | 7 % | 7 % | 9 % | 9 % | 13 % | 13 % | 11 % | 8 % | 16 % |
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 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 |
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 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 |
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 | 1 | 1 | 1 | 2 | 4 | 5 | 3 | 3 | 5 | 3 | 2 | 3 | 8 | 7 | 3 |
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 | 1 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 |
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 | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 3 | 3 | 1 | 2 | 2 | 6 | 4 | 2 |
EPS in ₹ | -1.04 | -0.23 | 0.27 | -0.15 | 0.15 | -0.07 | -0.02 | 0.02 | 0.07 | -0.11 | -0.06 | -0.09 | 0.27 | -0.03 | -0.05 | -0.09 | -0.07 | -0.03 | 0.06 | -0.41 | -0.79 | 0.08 | 0.13 | 0.34 | 0.04 | 0.03 | 0.06 | 0.11 | 0.14 | 0.08 | 0.10 | 0.14 | 0.05 | 0.07 | 0.09 | 0.22 | 0.16 | 0.09 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 7 | 7 | 7 | 7 | 7 | 11 | 38 | 179 | 224 | 286 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 36 | 53 | 54 |
Current Assets | 7 | 7 | 0 | 0 | 0 | 6 | 19 | 130 | 140 | 211 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 4 | 4 | 4 | 0 | 0 | 0 | 0 |
Other Assets | 7 | 7 | 7 | 3 | 3 | 7 | 23 | 143 | 170 | 232 |
Total Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 117 | 135 | 183 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 117 | 121 | 171 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 12 |
Total Equity | 7 | 7 | 7 | 7 | 6 | 11 | 28 | 62 | 89 | 103 |
Reserve & Surplus | 3 | 0 | 0 | 0 | -0 | 4 | 6 | 36 | 63 | 77 |
Share Capital | 3 | 6 | 6 | 6 | 6 | 7 | 22 | 26 | 26 | 26 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -1 | -0 | 0 | -0 | 0 | 1 | 1 | 15 | -6 | -6 |
Investing Activities | 0 | -0 | 0 | -4 | 0 | -0 | -12 | -23 | -22 | -8 |
Operating Activities | -1 | -0 | -0 | -0 | -0 | -5 | 0 | 11 | -18 | -63 |
Financing Activities | 0 | 0 | 0 | 4 | 0 | 7 | 13 | 27 | 33 | 64 |
% 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 | 66.86 % | 66.86 % | 71.64 % | 71.64 % | 70.09 % | 70.09 % | 70.09 % | 70.09 % | 70.09 % | 70.09 % | 70.45 % | 68.42 % | 67.46 % | 58.63 % |
FIIs | 0.00 % | 0.00 % | 0.03 % | 0.04 % | 0.16 % | 0.30 % | 0.30 % | 0.10 % | 0.10 % | 0.00 % | 0.00 % | 0.04 % | 0.05 % | 0.01 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.07 % | 0.01 % |
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 | 33.14 % | 33.14 % | 28.33 % | 28.33 % | 29.75 % | 29.61 % | 29.61 % | 29.81 % | 29.81 % | 29.90 % | 29.54 % | 31.53 % | 32.43 % | 41.35 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
4,706.80 | 1,31,192.86 | 31.36 | 17,611.65 | 17.12 | 4,001 | 19.94 | 38.91 | |
2,687.50 | 1,29,498.01 | 75.61 | 39,250.56 | 22.23 | 1,779 | 9.82 | 40.04 | |
5,520.85 | 1,13,236.74 | 27.75 | 38,643.16 | 11.28 | 3,742 | 47.34 | 38.40 | |
99.05 | 43,786.31 | - | 5,243.27 | 88.42 | -1,584 | -10,157.97 | 43.75 | |
47.51 | 1,254.20 | 89.09 | 321.63 | 34.41 | 13 | 47.44 | 27.99 | |
20.26 | 1,079.81 | 411.00 | 45.96 | 10.98 | 2 | -38.89 | 41.78 | |
46.05 | 256.32 | 21.66 | 105.54 | 37.85 | 12 | - | 33.55 | |
38.55 | 52.89 | 31.68 | 25.14 | 21.94 | 2 | -94.95 | - |