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 | Sept 2024 |
Revenue | 46 | 44 | 41 | 42 | 57 | 84 | 67 | 82 | 77 | 102 | 97 | 78 | 90 | 98 | 96 | 105 |
Expenses | 35 | 75 | 80 | 141 | 177 | 122 | 124 | 124 | 78 | 72 | 74 | 75 | 62 | 103 | 83 | 98 |
EBITDA | 11 | -31 | -39 | -99 | -119 | -39 | -57 | -42 | -1 | 31 | 23 | 3 | 28 | -6 | 13 | 7 |
Operating Profit % | -17 % | -141 % | -249 % | -515 % | -569 % | -292 % | -337 % | -310 % | -144 % | -65 % | -110 % | -449 % | -130 % | -201 % | -176 % | -161 % |
Depreciation | 1 | 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 | 0 |
Profit Before Tax | 9 | -33 | -40 | -100 | -121 | -40 | -58 | -43 | -2 | 29 | 22 | 2 | 27 | -7 | 12 | 6 |
Tax | 2 | 2 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 2 | 1 |
Net Profit | 8 | -35 | -40 | -100 | -121 | -39 | -58 | -43 | -2 | 29 | 22 | 2 | 27 | -15 | 10 | 5 |
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 | 0.12 |
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 | 4 | 16 | 12 | 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 | 1,147 | 2,416 | 3,903 | 4,841 |
Other Assets | 82 | 307 | 1,147 | 1,836 | 4,497 | 3,477 | 2,960 |
Total Liabilities | 969 | 968 | 2,064 | 2,999 | 6,924 | 7,387 | 7,806 |
Current Liabilities | 45 | 9 | 20 | 43 | 18 | 17 | 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 | 135 |
Investing Activities | -14 | -248 | -78 | -463 | 231 | -267 | -1,283 | -3,748 | -180 | 95 |
Operating Activities | -126 | -56 | 87 | -57 | -199 | -13 | 71 | -57 | -5 | 43 |
Financing Activities | 141 | 315 | 0 | 513 | 0 | 1,050 | 776 | 3,642 | -4 | -4 |
% 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 | Sept 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 % | 0.00 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 22.21 % | 21.11 % | 14.50 % | 14.05 % | 7.62 % | 48.97 % | 51.58 % | 49.71 % |
DIIs | 0.00 % | 3.55 % | 3.03 % | 3.74 % | 3.03 % | 5.52 % | 14.95 % | 14.02 % | 15.41 % | 11.53 % | 14.13 % | 16.75 % | 16.27 % | 18.41 % |
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 | 0.00 % | 8.74 % | 7.05 % | 7.34 % | 7.29 % | 7.30 % | 7.51 % | 6.42 % | 6.06 % | 5.64 % | 5.65 % | 5.39 % | 4.74 % | 4.81 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
12,523.30 | 1,06,404.90 | 42.67 | 6,715.20 | 14.01 | 2,219 | 38.37 | 62.33 | |
1,892.70 | 88,717.90 | 497.15 | 3,818.20 | 35.55 | 64 | 341.71 | 73.12 | |
8,705.50 | 58,094.90 | 73.80 | 9,240.40 | 14.41 | 836 | 24.32 | 79.79 | |
7,129.05 | 41,805.90 | 51.20 | 852.70 | - | 102 | 29,700.00 | 44.63 | |
964.00 | 38,487.80 | 59.50 | 5,232.80 | 16.24 | 679 | -1.87 | 38.61 | |
1,426.10 | 36,769.50 | 50.66 | 4,931.80 | 44.83 | 599 | 44.13 | 38.57 | |
369.60 | 25,502.90 | 48.14 | 6,373.10 | 3.57 | 515 | 9.25 | 59.45 | |
1,745.05 | 24,363.20 | 71.07 | 1,900.00 | 27.66 | 297 | 37.72 | 69.55 | |
1,885.60 | 20,747.80 | 29.81 | 7,213.10 | 18.30 | 703 | 1.63 | 53.73 | |
647.00 | 17,929.00 | 45.35 | 8,738.60 | 16.21 | 309 | -14.25 | 61.64 |