Quarterly Financials | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Revenue | 21 | 26 | 15 | 36 | 19 | 21 | 16 | 20 | 29 | 299 |
Expenses | 14 | 15 | 9 | 11 | 9 | 9 | 9 | 12 | 13 | 11 |
EBITDA | 8 | 11 | 6 | 25 | 10 | 12 | 7 | 9 | 16 | 289 |
Operating Profit % | -12 % | -9 % | -36 % | 33 % | -25 % | 5 % | -58 % | -96 % | 14 % | -42 % |
Depreciation | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
Interest | 2 | 3 | 4 | 4 | 3 | 3 | 4 | 4 | 5 | 2 |
Profit Before Tax | 5 | 7 | 2 | 20 | 5 | 8 | 2 | 3 | 9 | 285 |
Tax | 0 | 0 | 0 | 20 | 0 | 3 | 0 | 0 | 0 | 42 |
Net Profit | 4 | 6 | 0 | 22 | 11 | 6 | 2 | 4 | 7 | 242 |
EPS in ₹ | 0.50 | 0.43 | 0.02 | 1.51 | 0.78 | 0.38 | 0.15 | 0.28 | 0.50 | 16.16 |
Balance Sheet | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 552 | 643 | 689 | 688 | 1,471 | 1,529 |
Fixed Assets | 44 | 59 | 75 | 76 | 93 | 90 |
Current Assets | 187 | 110 | 107 | 89 | 314 | 240 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 320 | 473 | 497 | 500 | 1,109 | 1,109 |
Other Assets | 188 | 112 | 116 | 113 | 269 | 330 |
Total Liabilities | 552 | 643 | 689 | 688 | 1,471 | 1,529 |
Current Liabilities | 156 | 217 | 47 | 37 | 90 | 89 |
Non Current Liabilities | 3 | 18 | 42 | 46 | 148 | 181 |
Total Equity | 393 | 409 | 599 | 606 | 1,234 | 1,259 |
Reserve & Surplus | -26 | -39 | -51 | -45 | 1,087 | 1,112 |
Share Capital | 68 | 78 | 78 | 78 | 0 | 147 |
Cash Flow | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 3 | 51 | 2 | -2 | 1 | -0 |
Investing Activities | -352 | -168 | -49 | 4 | -105 | 60 |
Operating Activities | 9 | -24 | 6 | 6 | -20 | -36 |
Financing Activities | 346 | 243 | 45 | -13 | 125 | -24 |
% Holding | Oct 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 49.51 % | 49.51 % | 49.42 % | 45.26 % |
FIIs | 21.26 % | 27.61 % | 27.54 % | 27.55 % |
DIIs | 0.00 % | 0.26 % | 0.04 % | 5.78 % |
Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 15.24 % | 15.21 % | 15.52 % | 14.15 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
846.95 | 2,10,179.00 | 58.26 | 6,958.30 | 15.74 | 1,630 | 122.09 | 59.36 | |
1,296.30 | 1,28,341.20 | 59.81 | 10,469.50 | 8.93 | 1,554 | 108.63 | 60.20 | |
2,862.55 | 80,676.90 | 58.09 | 4,334.20 | 42.62 | 747 | 359.78 | 51.85 | |
2,060.35 | 75,252.90 | 32.46 | 4,818.80 | 12.24 | 1,927 | 29.03 | 61.09 | |
1,724.15 | 74,010.20 | 108.80 | 9,425.30 | 7.45 | 1,629 | -74.23 | 55.50 | |
1,745.50 | 61,407.60 | 58.11 | 4,109.90 | 49.20 | 1,326 | -4.29 | 64.61 | |
1,284.85 | 30,479.20 | 63.12 | 5,064.10 | 42.12 | 401 | 2.31 | 62.21 | |
715.65 | 24,291.30 | 70.07 | 1,520.70 | 51.33 | 265 | 75.00 | 55.58 | |
1,366.10 | 18,947.90 | 349.59 | 1,324.60 | -16.48 | 16 | 121.11 | 52.60 | |
1,692.35 | 15,688.90 | 289.05 | 3,217.90 | -5.42 | 49 | 75.17 | 57.72 |