Quarterly Financials | 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 | 4 | 6 | 11 | 7 | 3 | 13 | 14 | 8 | 5 | 6 | 9 | 5 | 9 | 7 | 31 | 12 | 8 | 7 |
Expenses | 3 | 5 | 8 | 4 | 2 | 10 | 12 | 7 | 4 | 4 | 7 | 4 | 6 | 5 | 27 | 9 | 5 | 4 |
EBITDA | 1 | 1 | 3 | 3 | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 4 | 3 | 3 | 3 |
Operating Profit % | 20 % | 15 % | 25 % | 36 % | 30 % | 17 % | 14 % | 18 % | 22 % | 22 % | 13 % | 16 % | 25 % | 18 % | 11 % | 9 % | 29 % | 34 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 |
Interest | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | 0 | 0 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 1 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -0 | 0 | 0 |
Net Profit | 0 | 0 | 1 | 2 | 1 | 2 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
EPS in ₹ | 0.04 | 0.20 | 0.77 | 1.14 | 0.38 | 1.01 | 0.52 | 0.18 | 0.27 | 0.28 | 0.33 | 0.29 | 0.47 | 0.47 | 1.19 | 0.85 | 0.54 | 0.52 |
Balance Sheet | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Total Assets | 122 | 166 | 172 | 189 | 168 | 205 | 198 | 253 |
Fixed Assets | 1 | 1 | 14 | 13 | 22 | 77 | 75 | 74 |
Current Assets | 90 | 133 | 140 | 154 | 129 | 117 | 107 | 158 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 3 | 9 | 9 |
Other Assets | 121 | 166 | 158 | 177 | 146 | 125 | 114 | 170 |
Total Liabilities | 82 | 114 | 117 | 132 | 109 | 94 | 78 | 132 |
Current Liabilities | 46 | 95 | 99 | 96 | 75 | 62 | 64 | 108 |
Non Current Liabilities | 36 | 19 | 18 | 36 | 33 | 32 | 15 | 24 |
Total Equity | 41 | 52 | 55 | 57 | 60 | 111 | 119 | 121 |
Reserve & Surplus | 38 | 35 | 38 | 40 | 42 | 93 | 102 | 104 |
Share Capital | 2 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | 1 | -1 | 0 | 0 | -0 | 1 | -1 | -0 | 0 |
Investing Activities | -0 | -13 | 0 | 2 | -4 | -5 | -3 | 0 | -6 | -9 |
Operating Activities | 1 | 9 | -41 | 8 | 6 | 6 | 18 | 4 | -16 | 9 |
Financing Activities | 0 | 4 | 40 | -10 | -2 | -2 | -14 | -5 | 22 | 0 |
% Holding | Mar 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 | 73.93 % | 73.93 % | 73.88 % | 73.88 % | 73.88 % | 73.88 % | 73.88 % | 73.88 % | 73.88 % | 73.88 % | 73.88 % | 73.88 % | 73.88 % | 73.88 % |
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 % |
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 | 26.07 % | 26.07 % | 26.12 % | 26.12 % | 26.12 % | 26.12 % | 26.12 % | 26.12 % | 26.12 % | 26.12 % | 26.12 % | 26.12 % | 26.12 % | 26.12 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
271.95 | 17,529.48 | 20.54 | 20,970.91 | 33.56 | 740 | 102.09 | 33.97 | |
4,222.20 | 8,862.00 | - | 37.89 | 35.71 | 15 | 71.43 | 41.01 | |
454.90 | 7,298.99 | 60.74 | 279.12 | -57.68 | 98 | 25.99 | 31.95 | |
178.04 | 6,695.67 | 24.78 | 1,360.22 | -29.82 | 303 | -27.44 | 42.53 | |
609.55 | 2,662.94 | 29.11 | 2,530.01 | 28.90 | 123 | -73.47 | 44.89 | |
129.03 | 2,454.47 | 17.28 | 635.71 | 183.78 | 123 | -9.38 | 33.17 | |
105.20 | 1,858.34 | 14.58 | 286.53 | 87.05 | 85 | 76.74 | 44.41 | |
70.03 | 1,596.12 | 28.55 | 1,256.76 | 11.23 | 53 | -21.77 | 30.32 | |
53.03 | 1,192.83 | 22.77 | 1,075.44 | 4.37 | 68 | -50.12 | 40.49 | |
219.63 | 924.72 | - | 0.02 | 0.02 | -4 | -37.50 | 36.34 |