Quarterly Financials | 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 | 0 | 1 | -0 | 2 | 1 | 0 | 1 | 2 | 2 | 2 | 3 | 4 | 4 | 5 | 6 | 8 | 8 | 10 | 13 | 19 | 24 | 29 | 34 | 42 | 46 |
Expenses | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 4 | 3 | 5 | 5 | 5 | 6 | 9 | 11 | 11 | 13 | 16 | 19 | 23 | 25 |
EBITDA | -0 | 0 | -1 | 1 | 0 | -1 | -1 | -1 | -0 | 0 | -0 | 0 | 1 | 0 | 2 | 2 | 2 | 1 | 2 | 8 | 11 | 13 | 14 | 19 | 21 |
Operating Profit % | -567 % | 52 % | 131 % | 2 % | -76 % | -170 % | -65 % | -34 % | -4 % | 15 % | -1 % | 9 % | 22 % | -11 % | 26 % | 30 % | 27 % | 8 % | 19 % | 42 % | 46 % | 44 % | 42 % | 45 % | 46 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 4 | 4 | 5 | 6 | 7 | 9 | 10 | 11 | 13 | 15 |
Profit Before Tax | -0 | 0 | -1 | 1 | 0 | -1 | -1 | -2 | -1 | -0 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -4 | -4 | 0 | 2 | 2 | 3 | 4 | 4 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
Net Profit | -0 | 0 | -1 | 1 | 0 | -1 | -1 | -2 | -1 | -0 | -1 | -1 | -1 | -1 | -1 | -0 | -2 | -3 | -3 | 0 | 2 | 1 | 2 | 4 | 4 |
EPS in ₹ | 0.00 | 0.21 | -0.36 | 0.41 | 0.02 | -0.52 | -0.52 | -0.87 | -0.44 | -0.24 | -0.55 | -0.25 | -0.54 | -0.67 | -0.41 | -0.21 | -0.72 | -1.31 | -1.15 | 0.18 | 0.66 | 0.55 | 0.77 | 1.49 | 1.41 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 19 | 19 | 19 | 19 | 20 | 45 | 73 | 140 | 331 | 669 |
Fixed Assets | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 3 | 7 | 20 |
Current Assets | 19 | 19 | 19 | 19 | 17 | 13 | 6 | 11 | 70 | 143 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 3 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 11 |
Other Assets | 19 | 19 | 19 | 19 | 19 | 42 | 69 | 135 | 319 | 639 |
Total Liabilities | 0 | 0 | 0 | 0 | 1 | 18 | 49 | 105 | 254 | 500 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 6 | 14 | 48 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 1 | 17 | 46 | 99 | 241 | 452 |
Total Equity | 19 | 19 | 19 | 19 | 19 | 27 | 24 | 35 | 76 | 169 |
Reserve & Surplus | 2 | 2 | 2 | 2 | 2 | 7 | 4 | 13 | 51 | 138 |
Share Capital | 17 | 17 | 17 | 17 | 17 | 20 | 20 | 22 | 25 | 30 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | 0 | 0 | 2 | 14 | -7 | -8 | 4 | 50 | 39 |
Investing Activities | -0 | 0 | -0 | 0 | -1 | -2 | -1 | -3 | -11 | -21 |
Operating Activities | -3 | 0 | 0 | 1 | 14 | -32 | -35 | -59 | -124 | -224 |
Financing Activities | 4 | -0 | -0 | 0 | -0 | 27 | 29 | 66 | 185 | 284 |
% 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 | 68.69 % | 68.69 % | 68.69 % | 63.86 % | 63.86 % | 58.61 % | 58.61 % | 58.61 % | 54.28 % | 54.04 % | 55.11 % | 46.86 % | 47.83 % | 47.72 % | 44.68 % |
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 | 0.05 % | 0.05 % | 0.05 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.83 % | 0.85 % | 0.85 % | 1.20 % |
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 | 31.26 % | 31.26 % | 31.26 % | 36.14 % | 36.14 % | 41.39 % | 41.39 % | 41.39 % | 45.72 % | 45.96 % | 44.89 % | 52.31 % | 51.32 % | 51.43 % | 54.12 % |
No dividends have been distributed by the company in the past 10 years
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
7,756.00 | 4,80,861.09 | 32.22 | 54,982.51 | 32.75 | 14,451 | 13.82 | 68.30 | |
2,010.70 | 3,16,514.31 | 37.94 | 1,10,383.00 | 34.50 | 15,595 | 13.48 | 71.55 | |
359.15 | 2,22,269.66 | 139.94 | 1,854.68 | 4,036.22 | 1,605 | -5.81 | 62.30 | |
1,609.00 | 1,38,102.72 | 37.76 | 19,419.87 | 48.18 | 3,411 | 33.41 | 63.26 | |
3,621.05 | 1,36,320.55 | 18.03 | 36,412.99 | 19.35 | 7,391 | 18.60 | 72.04 | |
10,543.45 | 1,20,371.26 | 16.13 | 1,713.46 | 224.92 | 7,365 | 14.04 | 52.13 | |
4,420.55 | 96,615.45 | 46.69 | 3,163.39 | 27.42 | 1,943 | 26.47 | 52.25 | |
2,057.75 | 82,197.72 | 18.40 | 15,162.74 | 26.62 | 4,468 | 14.45 | 62.79 | |
786.30 | 74,294.01 | 30.85 | 17,483.48 | 22.39 | 2,408 | 0.19 | 56.84 | |
236.30 | 61,506.47 | 17.86 | 34,560.58 | 14.43 | 3,439 | 17.06 | 65.75 |