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 | 8 | 2 | 2 | 0 | 4 | 4 | 1 | 6 | 2 | 3 | 4 | 3 | 4 | 3 | 2 | 2 | 2 | 3 | 7 | 1 | 48 | 2 | 3 | 1 | 1 | 1 | 1 | 22 | 2 | 24 | 0 | 10 | 1 | 4 | 0 | 0 | 11 | 1 |
Expenses | 4 | 3 | 2 | 2 | 5 | 2 | 2 | 3 | 29 | 3 | 5 | 1 | 3 | 3 | 3 | 2 | 8 | 9 | 6 | 2 | -2 | 8 | 7 | 4 | 4 | 3 | 2 | -1 | 8 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 4 | 11 |
EBITDA | 5 | -1 | -0 | -2 | -1 | 2 | -1 | 3 | -27 | -0 | -2 | 2 | 1 | 1 | -0 | -0 | -7 | -6 | 1 | -0 | 50 | -6 | -4 | -4 | -3 | -2 | -1 | 23 | -6 | 24 | -1 | 9 | 1 | 2 | -1 | -2 | 7 | -10 |
Operating Profit % | -13 % | -73 % | -33 % | -2,857 % | -52 % | 27 % | -393 % | 29 % | -4,462 % | -97 % | -109 % | 50 % | -49 % | -20 % | -114 % | -157 % | -1,263 % | -364 % | -1 % | -975 % | 189 % | -894 % | -122 % | -1,623 % | -1,520 % | -941 % | -708 % | 124 % | -1,216 % | -200 % | -146 % | -12 % | -48 % | -191 % | -354 % | -11,150 % | 24 % | -3,026 % |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 21 | 2 | -0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 1 | 1 | 1 | 1 | 2 |
Profit Before Tax | 4 | -1 | -1 | -2 | -1 | 0 | -2 | 1 | -28 | -2 | -4 | -0 | -1 | -2 | -2 | -2 | -9 | -8 | -1 | -2 | 29 | -8 | -4 | -5 | -4 | -3 | -2 | 21 | -7 | 22 | -2 | 7 | -6 | 1 | -2 | -3 | 6 | -12 |
Tax | 1 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 1 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 1 | 0 |
Net Profit | 4 | -1 | -1 | -2 | -1 | 0 | -2 | 1 | -28 | -2 | -4 | -0 | -1 | -2 | -3 | -2 | -9 | -8 | -2 | -2 | 29 | -8 | -4 | -5 | -4 | -3 | -2 | 21 | -7 | 22 | -2 | 7 | -6 | 0 | -2 | -3 | 5 | -12 |
EPS in ₹ | 4.79 | -1.05 | -0.88 | -2.97 | -1.77 | 0.25 | -2.56 | 1.21 | -37.89 | -3.03 | -5.23 | -0.35 | -1.91 | -2.50 | -3.39 | -2.90 | -12.09 | -11.15 | -2.71 | -3.20 | 38.49 | -11.40 | -5.47 | -6.52 | -5.77 | -3.69 | -1.93 | 20.76 | -6.62 | 20.73 | -1.53 | 6.64 | -5.47 | 0.42 | -2.15 | -2.89 | 4.64 | -10.82 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 122 | 120 | 139 | 151 | 139 | 99 | 84 | 97 | 117 | 127 |
Fixed Assets | 7 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 3 | 22 |
Current Assets | 60 | 36 | 33 | 39 | 33 | 30 | 26 | 26 | 37 | 18 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 2 | 3 | 102 | 110 | 101 | 65 | 54 | 67 | 80 | 87 |
Other Assets | 114 | 111 | 32 | 36 | 33 | 30 | 26 | 26 | 34 | 18 |
Total Liabilities | 7 | 90 | 80 | 100 | 183 | 128 | 134 | 134 | 133 | 143 |
Current Liabilities | 5 | 9 | 6 | 7 | 11 | 5 | 6 | 5 | 2 | 4 |
Non Current Liabilities | 3 | 81 | 75 | 93 | 172 | 122 | 129 | 129 | 131 | 139 |
Total Equity | 115 | 30 | 59 | 51 | -44 | -28 | -50 | -38 | -16 | -16 |
Reserve & Surplus | 87 | 2 | 52 | 44 | -52 | -36 | -57 | -49 | -27 | -27 |
Share Capital | 27 | 27 | 7 | 7 | 7 | 7 | 7 | 11 | 11 | 11 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -11 | -12 | -0 | 1 | -1 | 1 | -1 | 0 | 1 | -1 |
Investing Activities | -5 | -23 | 5 | -10 | -0 | -0 | -3 | -1 | 1 | -14 |
Operating Activities | 3 | 9 | 23 | 1 | 7 | 4 | -1 | 2 | 4 | 11 |
Financing Activities | -9 | 2 | -28 | 10 | -8 | -3 | 2 | -0 | -4 | 2 |
% 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 | 74.75 % | 74.75 % | 51.30 % | 51.30 % | 51.30 % | 51.30 % | 51.30 % | 51.30 % | 51.30 % | 51.30 % | 51.30 % | 51.30 % | 51.30 % | 51.30 % |
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 % |
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 % |
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 | 25.25 % | 25.25 % | 48.70 % | 48.70 % | 48.70 % | 48.70 % | 48.70 % | 48.70 % | 48.70 % | 48.70 % | 48.70 % | 48.70 % | 48.70 % | 48.70 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
844.85 | 2,14,040.20 | 75.19 | 6,958.34 | 15.74 | 1,630 | 22.54 | 43.17 | |
2,897.45 | 85,316.41 | 76.15 | 4,334.22 | 42.62 | 747 | 288.06 | 42.83 | |
1,750.80 | 75,511.32 | 56.35 | 9,425.30 | 7.45 | 1,629 | -3.40 | 42.26 | |
1,808.40 | 67,091.88 | 30.64 | 4,818.77 | 12.24 | 1,927 | 81.73 | 46.28 | |
1,672.30 | 59,130.61 | 54.16 | 4,109.87 | 49.20 | 1,326 | 8.13 | 40.75 | |
1,370.00 | 33,423.33 | 67.28 | 5,064.15 | 42.12 | 401 | 267.88 | 59.41 | |
721.05 | 24,002.44 | 79.69 | 1,520.74 | 51.34 | 265 | 81.58 | 64.61 | |
1,536.05 | 22,187.34 | - | 1,324.55 | -16.48 | 16 | 194.71 | 51.66 | |
1,790.85 | 18,463.44 | 400.51 | 3,217.88 | -5.42 | 49 | -49.71 | 43.55 | |
1,654.15 | 11,377.78 | 20.80 | 9,285.63 | 11.38 | 1,643 | 590.60 | 25.58 |