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 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 4 | 3 | 2 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Expenses | 5 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
EBITDA | -2 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | 1 | -0 | -0 | 0 | 2 | 0 | 0 | -0 | 2 | 0 | -0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 |
Operating Profit % | -159 % | -22 % | -1 % | -13 % | 0 % | 4 % | -13 % | -18 % | -20 % | -15 % | -7 % | 9 % | -8 % | -1 % | 8 % | -2 % | 12 % | 4 % | -4 % | 13 % | 10 % | 14 % | 20 % | 28 % | 26 % | 35 % | 21 % | 21 % | 22 % | 16 % | 16 % | 13 % | 28 % | 12 % | 24 % | 16 % | 21 % | 19 % | 25 % |
Depreciation | 1 | 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 | 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 |
Profit Before Tax | -3 | -0 | -0 | -1 | -1 | -0 | -1 | -1 | 1 | -1 | -0 | -0 | 1 | -0 | -0 | -0 | 2 | -0 | -0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -3 | -0 | -0 | -1 | -1 | -0 | -1 | -1 | 1 | -1 | -0 | -0 | 1 | -0 | -0 | -0 | 1 | -0 | -0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS in ₹ | -2.63 | -0.40 | -0.06 | -0.56 | -0.66 | -0.38 | -0.53 | -0.73 | 0.93 | -0.56 | -0.44 | -0.16 | 1.02 | -0.16 | -0.14 | -0.25 | 1.30 | -0.12 | -0.22 | 0.02 | 0.02 | 0.07 | 0.78 | 0.90 | 0.43 | 1.07 | 0.44 | 0.31 | 0.26 | 0.11 | 0.11 | -0.01 | 0.42 | 0.04 | 0.30 | 0.12 | 0.30 | 0.17 | 0.25 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 5 | 8 | 6 | 5 | 4 | 4 | 5 | 7 | 6 | 6 |
Fixed Assets | 1 | 4 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Current Assets | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 3 |
Other Assets | 4 | 4 | 2 | 2 | 1 | 2 | 2 | 3 | 2 | 2 |
Total Liabilities | 12 | 17 | 14 | 13 | 12 | 12 | 10 | 10 | 9 | 8 |
Current Liabilities | 10 | 12 | 10 | 8 | 7 | 7 | 7 | 4 | 3 | 3 |
Non Current Liabilities | 2 | 4 | 5 | 5 | 4 | 4 | 4 | 6 | 6 | 5 |
Total Equity | -7 | -8 | -8 | -8 | -7 | -8 | -6 | -3 | -3 | -2 |
Reserve & Surplus | -16 | -18 | -18 | -18 | -17 | -18 | -16 | -13 | -13 | -12 |
Share Capital | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
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 | -4 | -0 | 0 | -0 | -0 | -0 | -2 | -0 | -0 |
Operating Activities | -0 | 2 | -1 | 0 | 1 | 0 | 2 | 1 | 1 | 2 |
Financing Activities | 1 | 2 | 1 | -1 | -0 | -0 | -1 | 1 | -1 | -1 |
% 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 | 62.14 % | 62.14 % | 62.14 % | 62.14 % | 62.14 % | 62.14 % | 62.14 % | 62.14 % | 62.14 % | 62.14 % | 62.14 % | 62.14 % | 62.14 % | 62.14 % | 62.14 % |
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 % | 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 % | 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 % |
Public / Retail | 37.86 % | 37.86 % | 37.86 % | 37.86 % | 37.86 % | 37.86 % | 37.86 % | 37.86 % | 37.86 % | 37.86 % | 37.86 % | 37.86 % | 37.86 % | 37.86 % | 37.86 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,958.40 | 1,01,176.23 | 97.66 | 19,165.50 | 14.74 | 917 | 81.95 | 48.73 | |
1,036.60 | 97,869.39 | 92.87 | 5,584.09 | 18.76 | 1,058 | -1.59 | 66.68 | |
635.05 | 47,954.94 | 74.73 | 6,931.17 | 8.99 | 645 | 40.36 | 60.74 | |
2,876.15 | 32,035.17 | 108.65 | 1,434.54 | 24.59 | 258 | 40.62 | 64.50 | |
1,067.35 | 29,956.46 | 62.08 | 2,759.16 | 25.09 | 326 | 4.17 | 50.40 | |
3,072.50 | 25,812.33 | 64.30 | 2,295.81 | 11.52 | 362 | 18.16 | 36.09 | |
1,211.20 | 25,531.82 | 32.78 | 5,093.44 | 10.96 | 790 | -12.30 | 40.70 | |
438.90 | 22,205.85 | 98.13 | 3,723.75 | 22.86 | 205 | 789.44 | 56.55 | |
548.05 | 21,699.53 | 68.65 | 2,511.20 | 12.94 | 336 | 9.80 | 56.31 | |
1,630.35 | 15,736.45 | 67.96 | 1,333.96 | 10.75 | 218 | 25.10 | 73.50 |