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 | 3 | 3 | 3 | 3 | 3 | 5 | 4 | 2 | 6 | 5 | 4 | 5 | 5 | 4 | 4 | 5 | 8 | 5 | 5 | 5 | 6 | 3 | 7 | 7 | 8 | 5 | 9 | 8 | 7 | 12 | 17 | 8 | 7 | 12 | 9 | 9 | 12 | 6 | 14 |
Expenses | 4 | 3 | 3 | 3 | 6 | 6 | 4 | 2 | 4 | 5 | 3 | 6 | 4 | 3 | 3 | 3 | 6 | 5 | 5 | 3 | 4 | 2 | 4 | 4 | 6 | 4 | 6 | 5 | 6 | 10 | 14 | 8 | 8 | 9 | 8 | 5 | 11 | 5 | 12 |
EBITDA | -1 | 0 | -0 | 0 | -2 | -0 | 0 | -0 | 2 | 0 | 1 | -1 | 1 | 1 | 1 | 2 | 2 | 1 | 0 | 1 | 2 | 1 | 3 | 3 | 2 | 1 | 2 | 3 | 1 | 2 | 3 | -0 | -1 | 3 | 2 | 3 | 1 | 1 | 2 |
Operating Profit % | -63 % | -24 % | -76 % | -35 % | -125 % | -22 % | -23 % | -141 % | 0 % | -25 % | -25 % | -78 % | -15 % | -10 % | -25 % | -32 % | -92 % | -226 % | -68 % | -48 % | -18 % | -59 % | 16 % | 10 % | -2 % | -52 % | -9 % | 4 % | -41 % | -5 % | 2 % | -38 % | -19 % | 2 % | -10 % | -44 % | -14 % | -25 % | -5 % |
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 | 4 | 0 | 0 | 0 |
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 | -1 | 0 | -0 | 0 | -3 | -0 | -0 | -1 | 2 | 0 | 1 | -1 | 1 | 1 | 0 | 1 | 2 | 1 | -0 | 1 | 2 | 1 | 3 | 3 | 2 | 1 | 2 | 2 | 0 | 2 | 2 | -1 | -1 | 3 | 2 | -1 | 1 | 1 | 2 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | -0 | 0 | 1 | -0 | -0 | 1 | -0 | -1 | 0 | 0 | 0 |
Net Profit | -1 | 0 | -0 | 0 | -3 | -0 | -0 | -1 | 1 | 0 | 1 | -1 | 1 | 1 | 0 | 1 | 1 | 1 | -0 | 1 | 1 | 1 | 3 | 3 | -0 | 1 | 1 | 2 | 0 | 1 | 2 | -0 | -1 | 2 | 2 | -0 | 1 | 0 | 1 |
EPS in ₹ | -0.75 | 0.15 | -0.21 | 0.11 | -2.33 | -0.39 | -0.06 | -0.65 | 1.70 | 0.15 | 0.62 | -1.13 | 0.70 | 0.64 | 1.98 | 1.21 | 1.11 | 0.63 | -0.02 | 0.95 | 1.04 | 0.66 | 2.85 | 2.47 | -0.12 | 0.60 | 1.18 | 1.66 | 0.29 | 1.18 | 1.54 | -0.33 | -1.01 | 1.66 | 1.53 | -0.09 | 0.75 | 0.37 | 1.23 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 50 | 47 | 51 | 50 | 50 | 55 | 76 | 75 | 80 | 91 |
Fixed Assets | 7 | 7 | 7 | 6 | 5 | 5 | 5 | 7 | 8 | 9 |
Current Assets | 36 | 34 | 34 | 37 | 39 | 44 | 62 | 60 | 63 | 63 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 |
Investments | 0 | 0 | 5 | 5 | 4 | 2 | 2 | 4 | 5 | 16 |
Other Assets | 43 | 40 | 40 | 39 | 42 | 48 | 67 | 64 | 67 | 67 |
Total Liabilities | 18 | 16 | 16 | 14 | 12 | 15 | 24 | 16 | 19 | 17 |
Current Liabilities | 14 | 11 | 11 | 9 | 7 | 10 | 20 | 11 | 14 | 13 |
Non Current Liabilities | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 |
Total Equity | 32 | 31 | 35 | 35 | 38 | 40 | 52 | 59 | 61 | 74 |
Reserve & Surplus | 21 | 21 | 24 | 25 | 28 | 29 | 40 | 47 | 49 | 62 |
Share Capital | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | -1 | 0 | 1 | -1 | 0 | 6 | -5 | 0 | -0 |
Investing Activities | 24 | 3 | 3 | 4 | 10 | 6 | 1 | -4 | 1 | 1 |
Operating Activities | -22 | -1 | -2 | -3 | -10 | -5 | -1 | -2 | -0 | -1 |
Financing Activities | -2 | -2 | -1 | 0 | -0 | -0 | 6 | 1 | -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 | Oct 2024 | Nov 2024 |
Promoter | 70.75 % | 70.75 % | 70.75 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % | 65.90 % | 66.06 % | 57.83 % | 56.38 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 4.86 % | 4.87 % | 4.87 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 3.31 % | 3.23 % |
DIIs | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.00 % | 0.00 % | 0.00 % | 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 % | 0.00 % | 0.00 % |
Public / Retail | 29.23 % | 29.23 % | 29.23 % | 29.22 % | 29.21 % | 29.21 % | 34.07 % | 34.07 % | 34.07 % | 34.07 % | 34.07 % | 34.07 % | 34.07 % | 34.09 % | 33.92 % | 38.86 % | 40.39 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
456.05 | 5,84,640.50 | 28.44 | 73,608.84 | 0.95 | 20,751 | 1.81 | 31.85 | |
5,869.85 | 31,157.10 | 33.01 | 4,633.84 | 24.21 | 884 | 22.89 | 36.75 | |
314.25 | 5,405.83 | 22.24 | 1,500.07 | 9.59 | 302 | -37.38 | 38.00 | |
205.10 | 303.59 | 67.67 | 49.58 | -8.34 | 5 | -33.45 | 40.77 |