Quarterly Financials | 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 | 46 | 44 | 41 | 42 | 57 | 84 | 67 | 82 | 77 | 102 | 97 | 78 | 90 | 98 | 95 |
Expenses | 35 | 75 | 80 | 141 | 177 | 122 | 124 | 124 | 78 | 72 | 74 | 75 | 62 | 103 | 83 |
EBITDA | 11 | -31 | -38 | -99 | -119 | -39 | -57 | -42 | -1 | 31 | 23 | 3 | 28 | -6 | 13 |
Operating Profit % | -17 % | -141 % | -249 % | -515 % | -569 % | -292 % | -337 % | -310 % | -144 % | -65 % | -110 % | -449 % | -130 % | -201 % | -176 % |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 9 | -33 | -40 | -100 | -121 | -40 | -58 | -43 | -2 | 29 | 22 | 2 | 27 | -7 | 12 |
Tax | 2 | 2 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 2 |
Net Profit | 8 | -35 | -40 | -100 | -121 | -39 | -58 | -43 | -2 | 29 | 22 | 2 | 27 | -15 | 10 |
EPS in ₹ | 0.21 | -1,545.50 | -1.04 | -2.58 | -2.83 | -0.89 | -1.32 | -0.97 | -0.05 | 0.66 | 0.49 | 0.04 | 0.60 | -0.33 | 0.22 |
Balance Sheet | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 969 | 968 | 2,064 | 2,999 | 6,924 | 7,387 | 7,806 |
Fixed Assets | 2 | 2 | 3 | 16 | 11 | 8 | 6 |
Current Assets | 702 | 385 | 1,129 | 1,812 | 4,677 | 2,189 | 2,869 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 885 | 659 | 914 | 1,146 | 2,416 | 3,903 | 4,840 |
Other Assets | 82 | 307 | 1,147 | 1,836 | 4,497 | 3,476 | 2,959 |
Total Liabilities | 47 | 11 | 21 | 58 | 29 | 24 | 76 |
Current Liabilities | 45 | 9 | 20 | 43 | 18 | 16 | 73 |
Non Current Liabilities | 2 | 3 | 2 | 14 | 11 | 8 | 4 |
Total Equity | 922 | 957 | 2,043 | 2,941 | 6,895 | 7,363 | 7,729 |
Reserve & Surplus | 921 | 956 | 2,042 | 2,940 | 6,805 | 7,273 | 7,639 |
Share Capital | 1 | 1 | 1 | 1 | 90 | 90 | 90 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 2 | 11 | 9 | -7 | 32 | 770 | -436 | -163 | -188 | 134 |
Investing Activities | -13 | -248 | -78 | -463 | 231 | -267 | -1,283 | -3,748 | -180 | 95 |
Operating Activities | -126 | -56 | 87 | -35 | -199 | -13 | 71 | -57 | -5 | 43 |
Financing Activities | 140 | 315 | 0 | 513 | 0 | 1,050 | 776 | 3,642 | -3 | -3 |
% Holding | Jul 2021 | Nov 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Promoter | 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 % |
FIIs | 0.00 % | 6.02 % | 10.56 % | 12.01 % | 14.08 % | 12.48 % | 20.35 % | 23.87 % | 29.67 % | 29.91 % | 32.97 % | 41.38 % | 46.01 % |
DIIs | 94.52 % | 18.22 % | 15.12 % | 14.88 % | 13.73 % | 15.47 % | 42.59 % | 40.55 % | 35.33 % | 35.86 % | 32.09 % | 24.34 % | 21.84 % |
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 % |
Public / Retail | 0.00 % | 70.75 % | 69.87 % | 70.80 % | 71.11 % | 70.99 % | 36.23 % | 34.74 % | 34.17 % | 33.39 % | 34.18 % | 33.69 % | 31.60 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
11,259.50 | 1,06,425.10 | 45.58 | 6,715.15 | 14.01 | 2,219 | 23.09 | 50.39 | |
1,805.60 | 84,316.49 | - | 3,818.25 | 35.55 | 64 | 604.03 | 61.78 | |
7,639.50 | 48,020.39 | 60.97 | 852.75 | - | 102 | 27,018.18 | 51.94 | |
1,727.25 | 47,714.73 | 72.01 | 4,931.81 | 44.83 | 599 | 51.86 | 42.32 | |
6,860.75 | 46,708.65 | 60.91 | 9,240.40 | 14.41 | 836 | -20.72 | 66.87 | |
1,065.80 | 43,832.48 | 67.45 | 5,232.75 | 16.23 | 679 | -15.40 | 51.81 | |
2,059.20 | 23,669.67 | 33.84 | 7,213.10 | 18.30 | 703 | -12.71 | 58.42 | |
1,554.90 | 22,023.32 | 69.32 | 1,900.02 | 27.66 | 297 | 30.86 | 46.84 | |
301.95 | 21,810.13 | 41.64 | 6,373.09 | 3.57 | 515 | 7.35 | 48.04 | |
652.85 | 18,684.71 | 45.20 | 8,738.61 | 16.21 | 309 | -12.06 | 48.04 |