Quarterly Financials | 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 | 3 | 14 | 2 | 2 | 2 | 11 | 9 | 15 | 13 | 57 | 6 | 18 | 14 | 13 | 3 | 4 | 2 | 2 | 2 | 1 | 1 | 0 | 1 | 1 | 60 | 33 | 33 | 35 |
Expenses | 0 | 11 | 0 | 1 | 1 | 6 | 5 | 10 | 10 | 60 | 4 | 13 | 12 | 15 | 2 | 4 | 2 | 2 | 1 | 1 | 3 | 4 | 1 | 1 | 51 | 27 | 25 | 24 |
EBITDA | 2 | 3 | 2 | 1 | 1 | 5 | 4 | 5 | 3 | -3 | 3 | 5 | 2 | -2 | 2 | 1 | 0 | -0 | 0 | -0 | -2 | -4 | -0 | -0 | 9 | 7 | 8 | 11 |
Operating Profit % | -10 % | 2 % | 0 % | -272 % | 0 % | 32 % | 30 % | 22 % | 14 % | -7 % | 26 % | 22 % | 3 % | -29 % | -12 % | -73 % | -65 % | -86 % | -21 % | 0 % | 0 % | 0 % | 0 % | 0 % | 13 % | 18 % | 20 % | 25 % |
Depreciation | 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 | 1 | 1 |
Interest | 2 | 1 | 2 | 1 | 0 | 3 | 2 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 4 |
Profit Before Tax | 0 | 2 | 1 | 0 | 0 | 2 | 2 | 3 | 2 | -5 | 2 | 3 | 1 | -2 | 1 | 1 | 0 | -0 | 0 | -0 | -2 | -4 | -0 | -0 | 7 | 3 | 4 | 6 |
Tax | 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 | -1 | 1 | 2 |
Net Profit | 0 | 1 | 0 | 1 | 0 | 2 | 2 | 3 | 2 | -2 | 2 | 0 | 1 | -3 | 1 | 0 | 0 | -0 | 0 | -0 | -1 | -3 | -0 | -0 | 5 | 2 | 3 | 4 |
EPS in ₹ | 0.01 | 0.03 | 0.01 | 0.01 | 0.01 | 0.04 | 0.05 | 0.06 | 0.06 | -0.04 | 0.04 | 0.01 | 0.02 | -0.07 | 0.02 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | -0.04 | -0.07 | -0.01 | 0.00 | 0.12 | 0.06 | 0.06 | 0.10 |
Balance Sheet | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 0 | 216 | 191 | 214 | 151 | 156 | 133 | 190 | 232 |
Fixed Assets | 0 | 0 | 0 | 13 | 8 | 9 | 7 | 7 | 32 |
Current Assets | 0 | 191 | 161 | 170 | 113 | 117 | 110 | 163 | 182 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 26 | 28 | 31 | 27 | 30 | 15 | 19 | 3 |
Other Assets | 0 | 191 | 163 | 170 | 116 | 118 | 110 | 165 | 197 |
Total Liabilities | 0 | 216 | 191 | 214 | 151 | 156 | 133 | 190 | 232 |
Current Liabilities | 0 | 6 | 16 | 17 | 3 | 20 | 2 | 63 | 99 |
Non Current Liabilities | 0 | 66 | 57 | 77 | 23 | 10 | 4 | 5 | 3 |
Total Equity | 0 | 145 | 118 | 120 | 125 | 126 | 127 | 123 | 130 |
Reserve & Surplus | -0 | 145 | 78 | 81 | 86 | 86 | 88 | 84 | 90 |
Share Capital | 0 | 0 | 39 | 39 | 39 | 39 | 39 | 39 | 39 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | 0 | 0 | 3 | -2 | -1 | 0 | 11 | 2 |
Investing Activities | 0 | 0 | 0 | 7 | -7 | 25 | -8 | 32 | -2 | -16 |
Operating Activities | 0 | 0 | 0 | 18 | -4 | 34 | 25 | -22 | 13 | 22 |
Financing Activities | 0 | 0 | 0 | -25 | 14 | -60 | -17 | -10 | 0 | -4 |
% 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 | 61.90 % | 61.90 % | 61.90 % | 61.90 % | 61.90 % | 61.90 % | 61.90 % | 61.90 % | 61.90 % | 61.90 % | 61.90 % | 61.90 % | 61.90 % | 61.90 % | 61.90 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 2.51 % | 2.51 % | 0.89 % | 0.90 % | 0.85 % |
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 | 24.68 % | 25.40 % | 25.81 % | 25.79 % | 26.10 % | 26.26 % | 27.91 % | 28.16 % | 27.99 % | 27.86 % | 27.59 % | 28.35 % | 29.56 % | 30.16 % | 30.52 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
830.70 | 2,13,966.20 | 59.35 | 6,958.30 | 15.74 | 1,630 | 122.09 | 45.44 | |
1,400.70 | 1,46,922.40 | 68.50 | 10,469.50 | 8.93 | 1,554 | 108.63 | 57.01 | |
2,247.80 | 83,159.50 | 35.83 | 4,818.80 | 12.24 | 1,927 | 29.03 | 64.90 | |
2,855.95 | 82,975.10 | 64.68 | 4,334.20 | 42.62 | 747 | 359.78 | 47.31 | |
1,794.50 | 80,277.30 | 118.01 | 9,425.30 | 7.45 | 1,629 | -74.23 | 55.42 | |
1,591.05 | 59,804.30 | 56.62 | 4,109.90 | 49.20 | 1,326 | -4.29 | 40.34 | |
1,236.70 | 31,821.20 | 66.06 | 5,064.10 | 42.12 | 401 | 2.31 | 47.85 | |
847.30 | 28,638.50 | 82.60 | 1,520.70 | 51.33 | 265 | 75.00 | 76.80 | |
1,257.10 | 18,075.30 | 333.43 | 1,324.60 | -16.48 | 16 | 121.11 | 41.30 | |
1,541.55 | 15,272.10 | 281.54 | 3,217.90 | -5.42 | 49 | 75.17 | 37.48 |