Quarterly Financials | 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 | 16 | 16 | 10 | 9 | 8 | 9 | 7 | 8 | 9 | 9 | 17 | 13 | 11 | 11 | 14 | 18 | 24 | 27 |
Expenses | 12 | 7 | 7 | 10 | 14 | 13 | 17 | 10 | 24 | 8 | 28 | 10 | 22 | 9 | 12 | 10 | 125 | 14 |
EBITDA | 4 | 10 | 3 | -1 | -7 | -5 | -9 | -2 | -15 | 1 | -12 | 3 | -11 | 3 | 3 | 8 | -101 | 13 |
Operating Profit % | 12 % | 35 % | 26 % | -32 % | -125 % | -109 % | -295 % | -56 % | -577 % | -68 % | -351 % | -65 % | -257 % | -79 % | -69 % | -102 % | -1,833 % | -75 % |
Depreciation | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Profit Before Tax | 2 | 8 | 2 | -2 | -8 | -6 | -10 | -3 | -16 | 0 | -12 | 2 | -11 | 2 | 1 | 7 | -102 | 12 |
Tax | 1 | 1 | 1 | 1 | -1 | 0 | 0 | 0 | 0 | -0 | 1 | -0 | -0 | 0 | 1 | 0 | 1 | 2 |
Net Profit | 1 | 7 | 1 | -2 | -6 | -5 | -8 | -2 | -19 | 1 | -15 | 2 | -12 | 2 | 1 | 6 | -105 | 10 |
EPS in ₹ | 0.21 | 2.56 | 2.82 | -0.83 | -1.86 | -1.58 | -1.30 | -0.78 | -5.76 | 0.08 | 2.23 | 0.35 | -1.83 | 0.23 | 0.09 | 0.78 | -14.17 | 1.26 |
Balance Sheet | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 102 | 107 | 246 | 270 | 372 | 572 | 919 | 926 | 1,628 |
Fixed Assets | 2 | 2 | 1 | 1 | 5 | 1 | 3 | 1 | 5 |
Current Assets | 96 | 100 | 124 | 99 | 53 | 221 | 395 | 339 | 1,055 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 56 | 73 | 198 | 240 | 336 | 444 | 870 | 806 | 685 |
Other Assets | 43 | 32 | 46 | 29 | 31 | 126 | 46 | 119 | 938 |
Total Liabilities | 24 | 15 | 23 | 17 | 29 | 102 | 20 | 10 | 25 |
Current Liabilities | 23 | 14 | 22 | 15 | 28 | 100 | 19 | 9 | 21 |
Non Current Liabilities | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 1 | 4 |
Total Equity | 78 | 92 | 222 | 253 | 343 | 470 | 899 | 916 | 1,603 |
Reserve & Surplus | 76 | 90 | 211 | 242 | 332 | 458 | 886 | 889 | 1,572 |
Share Capital | 2 | 2 | 11 | 11 | 11 | 12 | 13 | 26 | 31 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 3 | 6 | -2 | -5 | 0 | 1 | -1 | -54 | -3 | 369 |
Investing Activities | -6 | 18 | -11 | -44 | -15 | -4 | -158 | -321 | -24 | -362 |
Operating Activities | 25 | 8 | 8 | -8 | 3 | 8 | 49 | -48 | -18 | -18 |
Financing Activities | -16 | -20 | 0 | 46 | 12 | -3 | 108 | 314 | 39 | 750 |
% Holding | Jan 2020 | Mar 2021 | Jun 2021 | Sept 2021 | Nov 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Oct 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Promoter | 24.16 % | 20.70 % | 20.70 % | 20.70 % | 19.38 % | 19.32 % | 19.32 % | 19.20 % | 19.17 % | 19.14 % | 19.05 % | 19.05 % | 19.01 % | 17.16 % | 17.16 % | 16.43 % | 10.05 % |
FIIs | 0.00 % | 6.02 % | 8.96 % | 8.29 % | 10.95 % | 11.10 % | 10.35 % | 10.15 % | 10.34 % | 10.15 % | 8.58 % | 8.58 % | 10.96 % | 9.93 % | 10.46 % | 9.44 % | 6.05 % |
DIIs | 75.84 % | 8.11 % | 3.54 % | 5.84 % | 4.63 % | 5.09 % | 3.89 % | 5.50 % | 5.46 % | 6.33 % | 8.19 % | 10.68 % | 9.11 % | 16.00 % | 15.90 % | 16.80 % | 16.77 % |
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 % | 0.00 % |
Public / Retail | 0.00 % | 65.17 % | 66.79 % | 65.17 % | 65.04 % | 64.49 % | 66.44 % | 65.15 % | 65.03 % | 64.39 % | 64.18 % | 61.69 % | 60.92 % | 56.91 % | 56.48 % | 57.32 % | 67.13 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
1,664.85 | 9,95,083.56 | 77.57 | 1,51,417.81 | 8.09 | 8,558 | 210.32 | 73.53 | |
10.38 | 89,057.10 | - | 42,764.90 | 0.65 | -31,238 | 17.96 | 18.62 | |
1,359.05 | 68,535.00 | 163.57 | 7,337.50 | 9.20 | 504 | 101.90 | 69.03 | |
1,975.25 | 57,849.30 | 70.31 | 21,251.29 | 16.76 | 950 | -12.79 | 52.24 | |
1,268.00 | 49,222.29 | - | 0.00 | - | 0 | - | 74.79 | |
87.11 | 17,565.05 | - | 1,207.81 | 7.56 | -1,228 | -7.38 | 39.14 | |
450.90 | 15,198.04 | 81.09 | 2,002.20 | 26.90 | 189 | 23.37 | 36.65 | |
1,032.50 | 8,176.18 | 89.39 | 1,217.91 | 6.79 | 89 | 13.23 | 61.19 | |
20.45 | 3,777.40 | 39.52 | 2,118.95 | 8.17 | 99 | -18.07 | 40.79 | |
52.93 | 3,528.00 | - | 1,373.10 | -11.32 | -3,268 | 9.21 | 37.30 |