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 | Sept 2024 |
Revenue | 33 | 30 | 93 | 60 | 33 | 122 | 49 | 50 | 43 | 27 | 39 | 30 | 23 | 24 | 35 | 28 | 18 | 29 | 36 |
Expenses | 29 | 17 | 56 | 51 | 28 | 72 | 41 | 43 | 44 | 32 | 42 | 29 | 25 | 24 | 30 | 27 | 24 | 26 | 35 |
EBITDA | 4 | 13 | 37 | 9 | 6 | 49 | 8 | 7 | -1 | -4 | -3 | 1 | -2 | -0 | 4 | 1 | -6 | 3 | 1 |
Operating Profit % | 12 % | 43 % | 39 % | 14 % | 13 % | 39 % | 13 % | 11 % | -6 % | -21 % | -13 % | -4 % | -18 % | -14 % | 3 % | -20 % | -24 % | -13 % | -8 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 3 | 13 | 36 | 9 | 5 | 49 | 8 | 6 | -2 | -5 | -4 | 0 | -2 | -1 | 4 | 1 | -7 | 2 | -0 |
Tax | 1 | 3 | 11 | 1 | 1 | 13 | 2 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -0 | 1 | 1 |
Net Profit | 3 | 9 | 27 | 6 | 4 | 36 | 5 | 5 | -1 | -4 | -3 | 0 | -2 | -1 | 3 | 0 | -4 | 1 | -1 |
EPS in ₹ | 3.61 | 13.50 | 38.26 | 8.78 | 4.48 | 36.15 | 5.49 | 4.84 | -1.17 | -3.87 | -2.78 | 0.03 | -1.80 | -0.74 | 2.64 | 0.08 | -4.41 | 1.19 | -0.65 |
Balance Sheet | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 0 | 0 | 1 | 34 | 186 | 220 | 207 | 204 |
Fixed Assets | 0 | 0 | 0 | 1 | 3 | 10 | 8 | 6 |
Current Assets | 0 | 0 | 1 | 33 | 181 | 206 | 184 | 189 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 1 | 34 | 62 | 97 |
Other Assets | 0 | 0 | 1 | 33 | 181 | 175 | 136 | 101 |
Total Liabilities | 0 | 0 | 1 | 19 | 23 | 16 | 11 | 11 |
Current Liabilities | 0 | 0 | 1 | 9 | 19 | 12 | 9 | 9 |
Non Current Liabilities | 0 | 0 | 0 | 9 | 4 | 4 | 3 | 3 |
Total Equity | 0 | 0 | 0 | 15 | 163 | 204 | 195 | 193 |
Reserve & Surplus | 0 | 0 | 0 | 15 | 153 | 194 | 185 | 183 |
Share Capital | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 |
Cash Flow | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | 0 | -0 | 17 | -9 | -8 | 14 |
Investing Activities | 0 | 0 | -0 | -0 | -110 | -3 | -18 | 18 |
Operating Activities | -0 | 0 | 0 | -8 | 35 | 2 | 12 | -3 |
Financing Activities | 0 | 0 | 0 | 8 | 92 | -7 | -2 | -1 |
% Holding | Jan 2020 | Feb 2021 | 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 | 93.33 % | 70.00 % | 70.00 % | 70.00 % | 70.00 % | 70.00 % | 70.00 % | 70.00 % | 70.00 % | 62.98 % | 62.98 % | 62.98 % | 63.24 % | 63.24 % | 63.24 % | 63.24 % | 63.77 % |
FIIs | 0.00 % | 11.23 % | 10.51 % | 12.42 % | 13.57 % | 13.02 % | 12.22 % | 12.04 % | 1.67 % | 0.10 % | 0.10 % | 0.10 % | 0.10 % | 0.08 % | 0.08 % | 0.08 % | 0.70 % |
DIIs | 6.67 % | 7.50 % | 8.09 % | 6.76 % | 5.51 % | 5.51 % | 5.23 % | 5.23 % | 0.58 % | 0.03 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.04 % | 0.04 % |
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 % | 11.28 % | 11.40 % | 10.83 % | 10.92 % | 11.47 % | 12.55 % | 12.74 % | 27.74 % | 36.88 % | 36.90 % | 36.90 % | 36.65 % | 36.67 % | 36.67 % | 36.65 % | 35.50 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
168.00 | 48,647.35 | - | 6,415.57 | 24.00 | 44 | 66.28 | 33.51 | |
606.45 | 4,347.20 | 23.94 | 961.37 | 9.35 | 204 | 1.90 | 42.31 | |
864.05 | 1,221.26 | 22.52 | 1,740.91 | 24.15 | 48 | 26.39 | 45.87 | |
664.75 | 992.04 | 56.46 | 173.32 | 40.00 | 15 | 43.97 | 47.24 | |
1,012.05 | 907.69 | 52.50 | 126.37 | 56.38 | 11 | 214.00 | 61.29 | |
294.10 | 718.14 | 107.46 | 193.09 | 76.07 | 12 | - | 45.75 | |
274.05 | 278.50 | 495.61 | 102.44 | -13.50 | -2 | -116.61 | 41.38 | |
105.00 | 194.19 | 21.97 | 1,478.33 | 133.85 | 9 | - | 35.59 | |
169.00 | 169.16 | 76.76 | 20.75 | 39.91 | 2 | - | 63.26 | |
37.93 | 150.93 | 26.63 | 55.01 | 9.24 | 4 | 151.02 | 33.36 |