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 | Sept 2024 |
Revenue | 9 | 16 | 22 | 18 | 29 | 42 | 24 | 9 | 37 | 65 | 16 | 14 | 19 | 91 | 227 | 66 | 116 | 96 | 2 | 1 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Expenses | 8 | 15 | 23 | 18 | 19 | 39 | 24 | 9 | 31 | 65 | 15 | 12 | 14 | 90 | 227 | 87 | 118 | 95 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -0 | 1 | 0 | 0 | 0 | 0 | 0 |
EBITDA | 1 | 1 | -1 | 0 | 10 | 3 | 0 | 1 | 6 | -0 | 1 | 2 | 4 | 1 | 0 | -22 | -2 | 1 | 1 | 0 | -1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 |
Operating Profit % | 11 % | 5 % | -3 % | -0 % | 33 % | 6 % | 0 % | -5 % | 12 % | -0 % | 8 % | 13 % | 21 % | 1 % | -0 % | -34 % | -2 % | -0 % | 25 % | -14 % | -294 % | 3 % | 57 % | 37 % | 78 % | 58 % | 43 % | 52 % | 87 % | 20 % | 43 % | 50 % | 120 % | -15 % | 68 % | 62 % | 75 % | 60 % | 38 % |
Depreciation | 22 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 |
Profit Before Tax | -21 | -2 | -4 | -3 | 7 | -1 | -3 | -2 | 3 | -4 | -1 | 0 | 2 | -0 | -1 | -23 | -3 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -0 | 0 | -1 | -0 | -0 | -0 | -0 | -0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -21 | -2 | -4 | -3 | 7 | -1 | -3 | -2 | 3 | -4 | -1 | 0 | 3 | -0 | -1 | -24 | 5 | -2 | -6 | -0 | 1 | -1 | -0 | -1 | 0 | -0 | -1 | -1 | -0 | -1 | -1 | -0 | -0 | -1 | -0 | -0 | 0 | -0 | -0 |
EPS in ₹ | -35.15 | -3.82 | -6.08 | -5.15 | 11.19 | -1.32 | -4.80 | -3.22 | 5.11 | -5.87 | -2.33 | -0.06 | 4.59 | -0.27 | -1.74 | -39.11 | 9.03 | -3.15 | -9.58 | -0.29 | 1.89 | -1.84 | -0.53 | -2.20 | 0.71 | -0.66 | -0.86 | -0.86 | -0.72 | -0.96 | -1.16 | -0.46 | -0.10 | -1.24 | -0.37 | -0.34 | 0.01 | -0.18 | -0.47 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 359 | 331 | 326 | 326 | 349 | 298 | 296 | 294 | 292 | 291 |
Fixed Assets | 162 | 151 | 141 | 139 | 135 | 131 | 126 | 122 | 118 | 115 |
Current Assets | 54 | 43 | 45 | 48 | 65 | 25 | 26 | 25 | 26 | 27 |
Capital Work in Progress | 1 | 0 | 2 | 5 | 5 | 4 | 5 | 6 | 7 | 7 |
Investments | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Other Assets | 196 | 177 | 180 | 180 | 207 | 162 | 164 | 164 | 165 | 167 |
Total Liabilities | 359 | 331 | 326 | 326 | 349 | 298 | 296 | 294 | 292 | 291 |
Current Liabilities | 41 | 4 | 3 | 7 | 49 | 4 | 4 | 4 | 4 | 3 |
Non Current Liabilities | 630 | 629 | 629 | 629 | 629 | 630 | 630 | 630 | 630 | 630 |
Total Equity | -312 | -302 | -307 | -310 | -329 | -335 | -338 | -340 | -341 | -343 |
Reserve & Surplus | -318 | -308 | -313 | -316 | -335 | -341 | -344 | -346 | -347 | -349 |
Share Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | -0 | -0 | -0 | 6 | -5 | 0 | 0 | -0 | 0 |
Investing Activities | -3 | 16 | -2 | -7 | -3 | 4 | -0 | -1 | -1 | 0 |
Operating Activities | 3 | -17 | 2 | 7 | 9 | -9 | 0 | 1 | 1 | 0 |
Financing Activities | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
% 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 | 72.02 % | 72.05 % | 72.05 % | 72.05 % | 72.05 % | 72.31 % | 72.77 % | 73.21 % | 73.28 % | 73.28 % | 73.28 % | 73.28 % | 73.28 % | 73.28 % | 73.28 % |
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 | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.00 % | 0.00 % | 0.02 % | 0.02 % | 0.02 % |
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 | 26.09 % | 26.06 % | 26.10 % | 26.09 % | 26.10 % | 25.86 % | 25.39 % | 24.95 % | 24.90 % | 24.90 % | 24.94 % | 24.79 % | 24.82 % | 24.81 % | 24.85 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
641.70 | 83,711.60 | 52.76 | 9,795.00 | -1.14 | 1,502 | 20.28 | 54.39 | |
1,866.95 | 67,445.10 | 67.67 | 12,849.40 | 6.51 | -88 | 1,509.13 | 58.91 | |
313.60 | 40,264.00 | 41.03 | 51,555.20 | -12.84 | 171 | 337.95 | 46.20 | |
343.50 | 5,114.60 | 25.23 | 13,885.60 | 29.09 | 136 | 111.54 | 69.33 | |
386.35 | 1,060.10 | 254.23 | 182.40 | -37.41 | 5 | -100.00 | 99.91 | |
141.02 | 702.20 | 15.04 | 688.80 | -14.04 | 45 | -2.04 | 54.33 | |
290.20 | 702.10 | 22.63 | 1,706.10 | -23.76 | 31 | 746.67 | 60.52 | |
539.85 | 691.30 | 42.37 | 401.00 | -4.46 | -1 | 850.00 | 81.28 | |
57.69 | 544.00 | 47.68 | 3,038.40 | -3.45 | 2 | 208.51 | 54.89 | |
194.20 | 395.50 | 26.65 | 575.60 | -8.56 | 15 | -7.69 | 74.31 |