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 | 11 | 8 | 8 | 7 | 9 | 7 | 16 | 13 | 3 | 5 | 3 | 15 | 7 | 5 | 4 | 2 | 23 | 5 | 6 | 7 | 8 | 6 | 5 | 5 | 7 | 8 | 9 | 8 | 20 | 11 | 11 | 11 | 11 | 11 | 11 | 8 | 8 | 8 | 9 |
Expenses | 10 | 7 | 7 | 6 | 8 | 6 | 8 | 14 | 8 | 6 | 6 | 13 | 6 | 5 | 6 | 5 | 14 | 4 | 4 | 5 | 7 | 3 | 3 | 4 | 6 | 4 | 6 | 5 | 17 | 7 | 6 | 3 | 3 | 3 | 2 | 2 | 1 | 2 | 2 |
EBITDA | 1 | 1 | 1 | 1 | 1 | 1 | 8 | -1 | -4 | -1 | -3 | 1 | 1 | 0 | -1 | -3 | 9 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 1 | 4 | 2 | 3 | 3 | 4 | 5 | 8 | 8 | 9 | 8 | 5 | 6 | 6 | 6 |
Operating Profit % | 1 % | 9 % | 8 % | 6 % | 9 % | 14 % | 7 % | -11 % | -106 % | -40 % | -96 % | 8 % | 12 % | -37 % | -85 % | -172 % | 10 % | 20 % | -0 % | 6 % | -0 % | 26 % | 15 % | 11 % | -38 % | -3 % | -68 % | -28 % | -586 % | -272 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 2 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 4 |
Profit Before Tax | -0 | 0 | 0 | -0 | 1 | 0 | 8 | -2 | -5 | -2 | -4 | 0 | 0 | -1 | -2 | -4 | 8 | 0 | 0 | 0 | -0 | 1 | 0 | 0 | -0 | 2 | 1 | 2 | 1 | 2 | 2 | 4 | 3 | 4 | 4 | 0 | 0 | 1 | 1 |
Tax | -0 | -0 | 0 | -0 | 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 | 1 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 0 | 0 | 0 | -0 | 0 | 0 | 8 | -2 | -5 | -2 | -4 | 0 | 0 | -1 | -2 | -4 | 7 | 0 | 0 | 0 | -0 | 1 | 0 | 0 | -0 | 2 | 1 | 2 | 1 | 2 | 2 | 4 | 3 | 3 | 3 | 0 | 0 | 1 | 1 |
EPS in ₹ | 0.06 | 0.06 | 0.03 | 0.00 | 0.00 | 0.06 | 1.71 | -0.47 | -1.18 | -0.55 | -0.82 | 0.10 | 0.02 | -0.13 | -0.52 | -0.88 | 1.63 | 0.05 | 0.02 | 0.07 | -0.02 | 0.24 | 0.07 | 0.02 | -0.02 | 0.52 | 0.58 | 0.20 | 0.08 | 0.28 | 0.31 | 0.53 | 0.44 | 0.44 | 0.46 | 0.06 | 0.06 | 0.07 | 0.12 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 210 | 182 | 228 | 253 | 287 | 291 | 278 | 256 | 380 | 389 |
Fixed Assets | 47 | 61 | 55 | 13 | 105 | 135 | 138 | 185 | 179 | 187 |
Current Assets | 94 | 65 | 116 | 59 | 52 | 57 | 41 | 63 | 53 | 53 |
Capital Work in Progress | 0 | 0 | 0 | 58 | 31 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 56 | 56 | 34 | 34 | 34 | 7 | 136 | 136 |
Other Assets | 162 | 121 | 117 | 126 | 117 | 122 | 107 | 65 | 64 | 66 |
Total Liabilities | 35 | 37 | 82 | 111 | 139 | 142 | 129 | 72 | 184 | 185 |
Current Liabilities | 34 | 35 | 71 | 101 | 127 | 127 | 108 | 24 | 23 | 26 |
Non Current Liabilities | 1 | 2 | 10 | 10 | 12 | 16 | 21 | 48 | 160 | 159 |
Total Equity | 174 | 145 | 146 | 142 | 148 | 148 | 150 | 185 | 196 | 204 |
Reserve & Surplus | 130 | 101 | 102 | 97 | 103 | 104 | 105 | 111 | 122 | 130 |
Share Capital | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 74 | 74 | 74 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -3 | 0 | -2 | -0 | 1 | -1 | 0 | 32 | -30 | 15 |
Investing Activities | -1 | -3 | -2 | -16 | -39 | -1 | -1 | -42 | -147 | 10 |
Operating Activities | 1 | 6 | 3 | 18 | 48 | 7 | 11 | 23 | 13 | 23 |
Financing Activities | -3 | -2 | -2 | -2 | -9 | -7 | -10 | 51 | 103 | -17 |
% Holding | Mar 2021 | Jun 2021 | Aug 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 | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 42.55 % | 43.77 % | 43.77 % | 43.77 % | 43.77 % | 43.77 % | 43.77 % | 43.77 % | 43.77 % | 43.54 % | 42.77 % | 35.07 % |
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 % | 0.05 % | 0.07 % | 0.14 % |
DIIs | 8.57 % | 8.57 % | 0.04 % | 0.04 % | 0.04 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.12 % | 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 % | 0.00 % |
Public / Retail | 91.43 % | 91.43 % | 99.96 % | 99.96 % | 57.41 % | 56.23 % | 56.23 % | 56.23 % | 56.23 % | 56.23 % | 56.23 % | 56.23 % | 56.11 % | 56.41 % | 57.16 % | 64.79 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
1,772.55 | 4,25,929.94 | 38.00 | 49,887.17 | 12.06 | 9,648 | 27.35 | 40.28 | |
1,461.75 | 1,18,825.56 | 25.74 | 26,520.66 | 14.17 | 4,155 | 12.95 | 38.47 | |
2,526.50 | 1,02,885.42 | 48.65 | 10,615.63 | 19.57 | 1,942 | 28.89 | 46.80 | |
1,194.15 | 1,01,290.13 | 18.97 | 28,905.40 | 12.36 | 5,578 | -9.47 | 32.64 | |
943.70 | 95,280.30 | 22.27 | 19,831.50 | 13.82 | 3,831 | 14.57 | 32.02 | |
2,038.65 | 92,929.19 | 35.38 | 20,141.50 | 19.94 | 1,936 | 73.52 | 37.01 | |
1,219.95 | 73,119.28 | 20.05 | 29,559.25 | 17.55 | 3,169 | 8.65 | 20.74 | |
5,591.55 | 66,062.65 | 30.38 | 12,978.42 | 9.84 | 1,811 | 14.16 | 35.74 | |
1,462.70 | 42,112.35 | - | 12,653.09 | 6.58 | -1,831 | 675.84 | 30.08 | |
1,569.90 | 39,910.21 | 59.43 | 7,829.81 | 22.92 | 529 | 80.05 | 52.38 |