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 | 23 | 12 | 13 | 14 | 25 | 12 | 15 | 14 | 24 | 12 | 10 | 17 | 42 | 33 | 44 | 44 | 47 | 41 | 30 | 54 | 72 | 79 | 77 | 52 | 2 | 2 | 2 | 2 | 2 | 3 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | 0 |
Expenses | 22 | 11 | 11 | 12 | 24 | 11 | 13 | 13 | 23 | 10 | 9 | 15 | 40 | 32 | 42 | 43 | 44 | 39 | 31 | 55 | 67 | 77 | 73 | 50 | 2 | 2 | 2 | 2 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 3 | 3 | 0 | 1 |
EBITDA | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | -1 | -0 | 5 | 2 | 4 | 2 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 1 | -0 | 0 | -1 | -3 | -3 | -0 | -0 |
Operating Profit % | -30 % | -50 % | -56 % | -41 % | -37 % | 13 % | -55 % | -19 % | -16 % | 12 % | 13 % | 8 % | 3 % | 4 % | 3 % | 3 % | 6 % | 4 % | -2 % | -1 % | 7 % | 2 % | 5 % | 4 % | 12 % | 18 % | 13 % | 1 % | -13 % | 8 % | -28 % | 53 % | -5 % | 11 % | -346 % | -1,857 % | -2,300 % | -48 % | -900 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | 1 | 1 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 2 | 0 | -2 | -2 | 4 | 0 | 2 | 1 | 0 | 0 | 0 | -0 | -1 | 0 | -0 | 0 | -0 | 0 | -1 | -3 | -3 | -0 | -0 |
Tax | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 1 | 0 | 0 |
Net Profit | -0 | 0 | 1 | 0 | -0 | 1 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 1 | -1 | -0 | 2 | 0 | -1 | -2 | 2 | 0 | 2 | 1 | 1 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | -1 | -3 | -4 | -0 | -0 |
EPS in ₹ | -0.14 | 0.29 | 0.38 | 0.07 | -0.25 | 0.53 | 0.16 | -0.25 | -0.14 | 0.06 | 0.10 | 0.06 | 0.25 | 0.43 | -0.62 | -0.09 | 1.03 | 0.15 | -0.48 | -1.02 | 1.01 | 0.10 | 1.25 | 0.35 | 0.99 | 0.11 | 0.07 | -0.11 | -0.56 | -0.05 | 0.10 | 0.56 | -0.25 | 0.02 | -1.38 | -3.43 | -5.10 | -0.13 | -0.58 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 67 | 65 | 62 | 74 | 105 | 117 | 21 | 21 | 21 | 7 |
Fixed Assets | 22 | 22 | 21 | 20 | 21 | 22 | 14 | 14 | 14 | 0 |
Current Assets | 43 | 31 | 38 | 52 | 82 | 92 | 6 | 6 | 7 | 6 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 45 | 44 | 40 | 53 | 83 | 94 | 6 | 6 | 7 | 7 |
Total Liabilities | 45 | 42 | 38 | 50 | 80 | 93 | 10 | 10 | 10 | 4 |
Current Liabilities | 37 | 26 | 30 | 42 | 72 | 84 | 8 | 8 | 7 | 2 |
Non Current Liabilities | 8 | 16 | 8 | 8 | 8 | 9 | 2 | 2 | 3 | 2 |
Total Equity | 22 | 23 | 23 | 24 | 25 | 24 | 11 | 11 | 11 | 3 |
Reserve & Surplus | 5 | 6 | 6 | 7 | 8 | 7 | 3 | 3 | 3 | -5 |
Share Capital | 17 | 17 | 17 | 17 | 17 | 17 | 8 | 8 | 8 | 8 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | -0 | -0 | 1 | 0 | -1 | 8 | 2 | 1 | 4 |
Investing Activities | 0 | -1 | -1 | -1 | -3 | -3 | 0 | -0 | 0 | 12 |
Operating Activities | -1 | 1 | 2 | 2 | 7 | 3 | 18 | 2 | -0 | -5 |
Financing Activities | 2 | 0 | -1 | 0 | -3 | -1 | -10 | -0 | 1 | -3 |
% Holding | Jan 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 |
Promoter | 10.40 % | 10.40 % | 15.68 % | 15.68 % | 15.68 % | 15.68 % | 15.68 % | 15.68 % | 15.68 % | 21.51 % | 7.36 % | 7.37 % | 7.36 % | 1.23 % | 1.23 % | 1.23 % |
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 % | 6.25 % | 6.25 % |
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 % | 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 % |
Public / Retail | 89.60 % | 89.60 % | 84.32 % | 84.32 % | 84.32 % | 84.32 % | 84.32 % | 84.32 % | 84.32 % | 78.49 % | 92.64 % | 92.63 % | 92.64 % | 98.77 % | 92.52 % | 92.52 % |
No dividends have been distributed by the company in the past 10 years
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
1,780.00 | 4,25,929.94 | 38.00 | 49,887.17 | 12.06 | 9,648 | 27.35 | 40.93 | |
1,465.50 | 1,18,825.56 | 25.74 | 26,520.66 | 14.17 | 4,155 | 12.95 | 37.73 | |
2,558.65 | 1,02,885.42 | 48.65 | 10,615.63 | 19.57 | 1,942 | 28.89 | 45.52 | |
1,195.35 | 1,01,290.13 | 18.97 | 28,905.40 | 12.36 | 5,578 | -9.47 | 29.85 | |
944.05 | 95,280.30 | 22.27 | 19,831.50 | 13.82 | 3,831 | 14.57 | 31.20 | |
2,043.00 | 92,929.19 | 35.38 | 20,141.50 | 19.94 | 1,936 | 73.52 | 37.89 | |
1,220.00 | 73,119.28 | 20.05 | 29,559.25 | 17.55 | 3,169 | 8.65 | 18.05 | |
5,604.75 | 66,062.65 | 30.38 | 12,978.42 | 9.84 | 1,811 | 14.16 | 40.42 | |
1,466.40 | 42,112.35 | - | 12,653.09 | 6.58 | -1,831 | 675.84 | 28.12 | |
1,573.55 | 39,910.21 | 59.43 | 7,829.81 | 22.92 | 529 | 80.05 | 52.22 |