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 | 3 | 4 | 9 | 9 | 2 | 2 | 11 | 9 | 3 | 2 | 31 | 3 | 10 | 3 | 16 | 3 | 9 | 3 | 19 | 2 | 8 | 2 | 14 | 2 | 16 | 2 | 18 | 3 | 11 | 2 | 28 | 2 | 3 | 14 | 31 | 4 | 17 | 4 |
Expenses | 4 | 4 | 4 | 4 | 6 | 4 | 4 | 5 | 6 | 6 | 5 | 8 | 5 | 5 | 5 | 5 | 6 | 4 | 5 | 6 | 5 | 3 | 4 | 4 | 13 | 3 | 5 | 5 | 10 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 8 | 6 |
EBITDA | -2 | -0 | 4 | 5 | -4 | -1 | 7 | 3 | -3 | -3 | 25 | -6 | 6 | -2 | 11 | -3 | 3 | -2 | 14 | -3 | 3 | -1 | 11 | -3 | 4 | -1 | 13 | -3 | 1 | -3 | 23 | -3 | -2 | 9 | 26 | -1 | 9 | -2 |
Operating Profit % | 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 % |
Depreciation | 1 | 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 | 0 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 2 | 0 |
Profit Before Tax | -3 | -1 | 4 | 5 | -5 | -2 | 6 | 3 | -4 | -4 | 24 | -7 | 4 | -3 | 10 | -4 | 2 | -2 | 14 | -4 | 2 | -2 | 10 | -4 | 3 | -2 | 13 | -3 | 0 | -4 | 22 | -4 | -3 | 8 | 25 | -2 | 7 | -2 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | -0 | 2 | 0 | 1 | 1 | 0 | 0 | 5 | -1 | -0 | 2 | 2 | 2 | 5 | 0 |
Net Profit | -3 | -1 | 4 | 5 | -3 | -2 | 6 | 3 | -1 | -4 | 22 | -7 | -14 | -3 | 10 | -4 | 1 | -2 | 14 | -4 | -1 | -2 | 10 | -4 | 3 | -2 | 13 | -6 | 0 | -3 | 17 | -3 | -3 | 6 | 23 | -4 | 4 | -3 |
EPS in ₹ | -1.01 | -0.21 | 1.63 | 1.93 | -1.26 | -0.68 | 2.51 | 1.21 | -2.61 | -1.45 | 8.68 | -2.61 | -5.76 | -1.12 | 4.07 | -1.40 | 0.29 | -0.99 | 5.41 | -1.63 | -0.54 | -0.72 | 3.96 | -1.41 | 1.25 | -0.89 | 5.05 | -2.25 | 0.17 | -1.36 | 6.89 | -1.15 | -1.19 | 2.33 | 9.16 | -1.49 | 1.40 | -1.23 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 178 | 183 | 204 | 200 | 201 | 201 | 213 | 418 | 418 | 447 |
Fixed Assets | 13 | 10 | 13 | 32 | 29 | 29 | 27 | 216 | 214 | 218 |
Current Assets | 46 | 42 | 27 | 43 | 42 | 48 | 88 | 70 | 64 | 77 |
Capital Work in Progress | 0 | 5 | 19 | 0 | 0 | 0 | 0 | 2 | 10 | 10 |
Investments | 33 | 26 | 82 | 88 | 101 | 109 | 128 | 138 | 134 | 161 |
Other Assets | 132 | 142 | 91 | 80 | 71 | 63 | 58 | 64 | 60 | 59 |
Total Liabilities | 41 | 41 | 44 | 43 | 36 | 33 | 26 | 69 | 68 | 67 |
Current Liabilities | 40 | 40 | 40 | 39 | 32 | 28 | 22 | 24 | 24 | 23 |
Non Current Liabilities | 1 | 1 | 4 | 4 | 4 | 5 | 4 | 45 | 44 | 44 |
Total Equity | 137 | 142 | 160 | 157 | 165 | 168 | 187 | 349 | 351 | 380 |
Reserve & Surplus | 112 | 117 | 135 | 132 | 140 | 143 | 162 | 324 | 326 | 355 |
Share Capital | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 0 | -0 | 11 | -4 | -2 | -5 | 1 | 1 | -1 |
Investing Activities | -8 | 17 | 14 | 32 | 16 | 9 | -0 | 23 | 18 | 30 |
Operating Activities | 7 | -16 | -15 | -21 | -20 | -11 | -4 | -21 | -17 | -30 |
Financing Activities | 0 | -0 | 1 | -0 | -1 | -0 | -1 | -1 | -0 | -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 |
Promoter | 62.69 % | 62.69 % | 62.69 % | 62.69 % | 62.69 % | 62.69 % | 62.69 % | 62.67 % | 62.69 % | 62.69 % | 59.50 % | 59.50 % | 62.69 % | 62.69 % |
FIIs | 0.49 % | 0.49 % | 0.49 % | 0.43 % | 0.15 % | 0.15 % | 0.15 % | 0.15 % | 0.15 % | 0.15 % | 0.15 % | 0.10 % | 0.10 % | 0.03 % |
DIIs | 2.01 % | 2.01 % | 2.01 % | 2.01 % | 2.01 % | 2.01 % | 2.04 % | 2.04 % | 2.04 % | 2.04 % | 2.04 % | 2.01 % | 2.01 % | 2.01 % |
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 | 34.81 % | 34.81 % | 34.81 % | 34.86 % | 35.14 % | 35.14 % | 35.11 % | 35.14 % | 35.11 % | 35.11 % | 38.31 % | 38.39 % | 35.19 % | 35.26 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
93.93 | 99,286.05 | - | 9,206.96 | 26.66 | -829 | -2,104.57 | 47.85 | |
334.25 | 16,590.44 | 38.92 | 2,538.97 | -7.00 | 495 | -24.37 | 43.62 | |
76.16 | 10,545.33 | 9.18 | 6,191.69 | 49.62 | 424 | 377.88 | 40.29 | |
591.40 | 9,762.43 | 27.61 | 2,298.69 | 19.14 | 347 | 7.72 | 62.41 | |
182.83 | 6,057.66 | - | 18,320.16 | -13.24 | -796 | -121.72 | 61.93 | |
414.30 | 6,021.31 | 36.54 | 12,304.09 | 8.13 | 190 | -28.25 | 47.60 | |
126.27 | 5,850.34 | 16.63 | 5,071.42 | 1.77 | 346 | 8.19 | 35.68 | |
3,130.85 | 5,237.51 | 50.73 | 9,367.71 | 18.37 | 113 | -24.81 | 50.94 | |
983.80 | 5,005.28 | 15.90 | 1,211.62 | 7.67 | 300 | 5.79 | 35.22 | |
704.50 | 4,906.76 | - | 874.80 | 54.62 | -18 | 133.57 | 45.19 |