Quarterly Financials | 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 | 3 | 12 | 5 | 13 | 8 | 6 | 6 | 4 | 5 | 4 | 6 | 7 | 8 | 10 | 10 | 11 |
Expenses | 3 | 10 | 5 | 10 | 6 | 6 | 5 | 5 | 5 | 4 | 6 | 6 | 7 | 9 | 9 | 9 |
EBITDA | -0 | 2 | 0 | 3 | 1 | 1 | 0 | -1 | -0 | -0 | 1 | 1 | 1 | 1 | 1 | 2 |
Operating Profit % | -13 % | 19 % | 5 % | 21 % | 17 % | 6 % | 6 % | -23 % | -3 % | -10 % | 8 % | 10 % | 11 % | 10 % | 12 % | 18 % |
Depreciation | 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 |
Profit Before Tax | -1 | 2 | 0 | 3 | 1 | 0 | 0 | -1 | -0 | -1 | 0 | 0 | 1 | 1 | 1 | 2 |
Tax | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -0 | 2 | 0 | 2 | 1 | 0 | 0 | -1 | -0 | -1 | 0 | 0 | 0 | 1 | 1 | 1 |
EPS in ₹ | -0.44 | 1.54 | 0.03 | 1.74 | 0.72 | 0.15 | 0.10 | -0.95 | -0.36 | -0.52 | 0.08 | 0.29 | 0.43 | 0.57 | 0.85 | 1.21 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 5 | 6 | 8 | 15 | 21 | 29 | 33 | 35 | 35 | 37 |
Fixed Assets | 2 | 2 | 2 | 3 | 5 | 9 | 13 | 16 | 19 | 19 |
Current Assets | 2 | 4 | 6 | 11 | 15 | 14 | 18 | 16 | 15 | 17 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Other Assets | 3 | 3 | 6 | 12 | 17 | 20 | 18 | 16 | 16 | 18 |
Total Liabilities | 2 | 3 | 4 | 6 | 8 | 6 | 8 | 9 | 11 | 11 |
Current Liabilities | 2 | 3 | 4 | 5 | 7 | 6 | 8 | 8 | 10 | 7 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 4 |
Total Equity | 3 | 3 | 4 | 9 | 14 | 23 | 25 | 26 | 24 | 26 |
Reserve & Surplus | 1 | 2 | 1 | 5 | 10 | 12 | 14 | 15 | 14 | 15 |
Share Capital | 1 | 1 | 3 | 4 | 4 | 11 | 11 | 11 | 11 | 11 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | 1 | 1 | 1 | 0 | -2 | 2 | -1 | -0 | 1 |
Investing Activities | -1 | -1 | -0 | -2 | -2 | -5 | -5 | -2 | -1 | -1 |
Operating Activities | 1 | 2 | 1 | -0 | 2 | -6 | 7 | 3 | 1 | -1 |
Financing Activities | -0 | -0 | 0 | 3 | -1 | 9 | -1 | -2 | -0 | 3 |
% 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 | 64.18 % | 64.19 % | 64.19 % | 64.19 % | 64.19 % | 64.19 % | 64.19 % | 64.19 % | 64.19 % | 64.19 % | 64.19 % | 64.19 % | 64.19 % | 64.19 % | 64.19 % |
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 | 35.82 % | 35.81 % | 35.81 % | 35.81 % | 35.81 % | 35.81 % | 35.81 % | 35.81 % | 35.81 % | 35.81 % | 35.81 % | 35.81 % | 35.81 % | 35.81 % | 35.81 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,812.60 | 587.26 | 38.04 | 200.99 | -7.28 | 34 | 442.11 | 25.80 | |
80.90 | 82.28 | 25.35 | 30.18 | 46.44 | 1 | 303.12 | 37.66 |