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 |
Revenue | 33 | 30 | 93 | 60 | 33 | 122 | 49 | 50 | 43 | 27 | 39 | 30 | 23 | 24 | 35 | 28 | 18 | 29 |
Expenses | 29 | 17 | 56 | 51 | 28 | 72 | 41 | 43 | 44 | 32 | 42 | 29 | 25 | 24 | 30 | 27 | 24 | 26 |
EBITDA | 4 | 13 | 37 | 9 | 6 | 49 | 8 | 7 | -1 | -4 | -3 | 1 | -2 | -0 | 4 | 1 | -6 | 3 |
Operating Profit % | 12 % | 43 % | 39 % | 14 % | 13 % | 39 % | 13 % | 11 % | -6 % | -21 % | -13 % | -4 % | -18 % | -14 % | 3 % | -20 % | -24 % | -13 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Profit Before Tax | 3 | 13 | 36 | 9 | 5 | 49 | 8 | 6 | -2 | -5 | -4 | 0 | -2 | -1 | 4 | 1 | -7 | 2 |
Tax | 1 | 3 | 11 | 1 | 1 | 13 | 2 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -0 | 1 |
Net Profit | 3 | 9 | 27 | 6 | 4 | 36 | 5 | 5 | -1 | -4 | -3 | 0 | -2 | -1 | 3 | 0 | -4 | 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 |
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 |
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 % |
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 % |
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 % |
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 % |
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 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
199.67 | 56,914.88 | - | 6,415.57 | 24.00 | 44 | 151.20 | 43.98 | |
712.85 | 5,060.70 | 23.47 | 961.37 | 9.35 | 204 | 22.31 | 26.73 | |
899.70 | 1,291.33 | 25.09 | 1,402.25 | 47.95 | 27 | 54.59 | 66.46 | |
571.15 | 907.00 | 60.18 | 123.80 | 60.48 | 8 | 116.85 | 53.69 | |
305.95 | 749.07 | 112.09 | 193.09 | 76.07 | 12 | - | 72.31 | |
385.10 | 356.11 | 475.35 | 102.44 | -13.50 | -2 | 333.80 | 78.03 | |
133.00 | 250.16 | 27.49 | 632.16 | 894.14 | 7 | - | 49.43 | |
51.21 | 187.45 | 37.98 | 55.01 | 9.24 | 4 | 172.00 | 59.71 | |
144.35 | 131.55 | 59.69 | 20.75 | 39.91 | 2 | - | 64.24 | |
289.25 | 121.72 | 42.85 | 9.65 | - | 1 | - | 51.55 |