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 | 26 | 3 | 3 | 10 | 23 | 9 | 17 | 5 | 2 | 3 | 5 | 7 | 3 | 7 | 12 | 1 | 3 | 1 | 1 | 1 | 2 | 1 | 1 | 3 | 23 | 24 | 40 | 21 | 19 | 27 | 18 | 19 | 14 | 9 | 11 | 7 | 9 | 2 |
Expenses | 26 | 0 | 2 | 11 | 26 | 5 | 16 | 5 | 6 | 3 | 4 | 7 | 6 | 8 | 25 | 1 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 2 | 17 | 21 | 39 | 21 | 18 | 26 | 18 | 17 | 16 | 7 | 9 | 6 | 10 | 1 |
EBITDA | -1 | 3 | 1 | -1 | -3 | 4 | 2 | -0 | -3 | 1 | 1 | 1 | -3 | -1 | -13 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 7 | 3 | 2 | 1 | 1 | 1 | 1 | 2 | -2 | 2 | 2 | 1 | -1 | 1 |
Operating Profit % | -21 % | 0 % | -475 % | -41 % | -19 % | -29 % | -2 % | -24 % | -319 % | -16 % | 18 % | -6 % | -277 % | -21 % | -207 % | -130 % | -42 % | -100 % | 9 % | -457 % | -363 % | 0 % | 0 % | -10 % | 1 % | 8 % | -0 % | -3 % | 5 % | 1 % | -0 % | 3 % | -20 % | 12 % | 13 % | -8 % | -23 % | -40 % |
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 | 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 | 3 | 1 | -1 | -3 | 4 | 2 | -0 | -3 | 1 | 1 | 1 | -3 | -1 | -13 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 7 | 3 | 1 | 0 | 1 | 1 | 1 | 1 | -2 | 2 | 2 | 1 | -1 | 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 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -1 | 3 | 1 | -1 | -3 | 4 | 2 | -0 | -4 | 1 | 1 | 1 | -3 | -1 | -13 | 0 | 1 | 1 | 0 | 0 | -0 | 1 | 1 | 0 | 5 | 3 | 1 | 0 | 1 | 1 | 1 | 1 | -2 | 2 | 2 | 1 | -1 | 0 |
EPS in ₹ | -0.23 | 0.80 | 0.24 | -0.33 | -0.83 | 1.13 | 0.42 | -0.04 | -0.97 | 0.08 | 0.31 | 0.13 | -0.70 | -0.17 | -3.42 | 0.07 | 0.33 | 0.22 | 0.06 | 0.11 | -0.03 | 0.18 | 0.14 | 0.12 | 1.21 | 0.73 | 0.38 | 0.11 | 0.33 | 0.26 | 0.20 | 0.38 | -0.47 | 0.50 | 0.60 | 0.14 | -0.31 | 0.11 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Total Assets | 105 | 84 | 92 | 80 | 64 | 62 | 68 | 75 | 77 |
Fixed Assets | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
Current Assets | 77 | 59 | 66 | 54 | 52 | 51 | 59 | 64 | 62 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 4 | 5 |
Other Assets | 104 | 84 | 91 | 78 | 62 | 60 | 65 | 70 | 71 |
Total Liabilities | 33 | 11 | 17 | 9 | 5 | 1 | 1 | 1 | 1 |
Current Liabilities | 33 | 11 | 17 | 8 | 5 | 1 | 0 | 0 | 1 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Equity | 71 | 73 | 75 | 71 | 59 | 61 | 67 | 74 | 76 |
Reserve & Surplus | 52 | 53 | 55 | 52 | 39 | 41 | 48 | 55 | 56 |
Share Capital | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | 0 | -0 | 1 | -1 | -0 | 0 | -0 | 1 | -1 |
Investing Activities | 3 | 11 | 8 | 2 | 4 | 4 | 2 | 3 | 4 |
Operating Activities | -8 | -11 | -8 | -4 | -4 | -4 | -2 | -2 | -4 |
Financing Activities | 5 | 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 |
Promoter | 43.94 % | 43.94 % | 43.94 % | 43.94 % | 43.55 % | 43.55 % | 43.55 % | 43.55 % | 43.55 % | 43.55 % | 43.55 % | 43.55 % | 45.56 % | 46.26 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % |
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 | 56.06 % | 56.06 % | 56.06 % | 56.06 % | 56.20 % | 56.20 % | 56.20 % | 56.20 % | 56.20 % | 56.20 % | 56.20 % | 56.20 % | 54.19 % | 53.49 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
7,768.40 | 4,71,910.41 | 31.62 | 54,982.51 | 32.75 | 14,451 | 13.82 | 69.04 | |
1,982.80 | 3,07,573.00 | 36.87 | 1,10,383.00 | 34.50 | 15,595 | 13.48 | 76.23 | |
349.85 | 2,23,921.50 | 140.98 | 1,854.68 | 4,036.22 | 1,605 | -5.81 | 55.33 | |
1,641.75 | 1,35,892.41 | 37.15 | 19,419.87 | 48.18 | 3,411 | 33.41 | 71.64 | |
3,628.45 | 1,32,355.73 | 17.50 | 36,412.99 | 19.35 | 7,391 | 18.60 | 72.90 | |
10,815.30 | 1,18,903.35 | 15.93 | 1,713.46 | 224.92 | 7,365 | 14.04 | 59.44 | |
4,527.55 | 95,487.56 | 46.15 | 3,163.39 | 27.42 | 1,943 | 26.47 | 64.16 | |
2,047.50 | 81,968.89 | 18.35 | 15,162.74 | 26.62 | 4,468 | 14.45 | 61.56 | |
781.25 | 73,342.75 | 30.45 | 17,483.48 | 22.39 | 2,408 | 0.19 | 54.97 | |
236.24 | 60,750.99 | 17.64 | 34,560.58 | 14.43 | 3,439 | 17.06 | 65.69 |