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 | 1 | 28 | 65 | 45 | 2 | 1 | 2 | 1 | 2 | 1 | 3 | 5 | 17 | 13 | 27 | 8 | 11 | 7 | 3 | 4 | 6 | 0 | 1 | 1 | 1 | 0 | 0 | 2 | 4 | 1 | 0 | 0 | 0 | 3 | -0 | 0 | 0 | 0 |
Expenses | 1 | 26 | 58 | 42 | 2 | 1 | 2 | 2 | 4 | 3 | 5 | 8 | 20 | 14 | 27 | 9 | 13 | 8 | 4 | 5 | 7 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 14 | 1 | 0 | 0 | 1 | 3 | 0 | 0 | 1 | 0 |
EBITDA | 0 | 2 | 7 | 3 | -0 | -0 | -0 | -0 | -2 | -2 | -2 | -3 | -3 | -1 | -1 | -1 | -2 | -2 | -1 | -1 | -1 | -1 | 0 | -0 | -1 | -0 | -0 | -3 | -11 | -1 | -0 | -0 | -1 | -0 | -0 | -0 | -1 | -0 |
Operating Profit % | 0 % | 8 % | 10 % | 6 % | -37 % | -45 % | -613 % | -275 % | -145 % | -460 % | -391 % | -67 % | -19 % | -11 % | -3 % | -19 % | -20 % | -29 % | -67 % | -59 % | -56 % | -370 % | -2 % | -1,075 % | -311 % | -1,475 % | -469 % | -762 % | -428 % | -2,267 % | 0 % | -338 % | -1,300 % | -16 % | -617 % | 0 % | 0 % | 0 % |
Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 5 | 2 | 3 | 3 | 6 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 2 | 1 |
Profit Before Tax | -7 | -2 | 2 | -2 | -8 | -4 | -4 | -5 | -5 | -6 | -4 | -5 | -5 | -3 | -2 | -3 | -3 | -4 | -4 | -3 | -5 | -3 | -2 | -3 | -4 | -3 | -3 | -6 | -14 | -3 | -2 | -2 | -5 | -2 | -3 | -3 | -4 | -3 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -7 | -2 | 2 | -2 | -8 | -4 | -4 | -5 | -5 | -6 | -4 | -5 | -5 | -3 | -2 | -3 | -3 | -4 | -4 | -3 | -5 | -3 | -2 | -3 | -4 | -3 | -3 | -6 | -14 | -3 | -2 | -2 | -5 | -2 | -3 | -3 | -4 | -3 |
EPS in ₹ | -0.94 | -0.32 | 0.31 | -0.30 | -1.10 | -0.53 | -0.59 | -0.62 | -0.73 | -0.87 | -0.59 | -0.69 | -0.72 | -0.39 | -0.34 | -0.36 | -0.43 | -0.52 | -0.50 | -0.47 | -0.74 | -0.41 | -0.30 | -0.34 | -0.59 | -0.35 | -0.36 | -0.80 | -1.84 | -0.35 | -0.29 | -0.33 | -0.73 | -0.32 | -0.35 | -0.35 | -0.52 | -0.34 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 242 | 279 | 272 | 274 | 267 | 256 | 236 | 211 | 207 | 200 |
Fixed Assets | 207 | 198 | 206 | 209 | 206 | 202 | 198 | 177 | 172 | 168 |
Current Assets | 13 | 60 | 45 | 40 | 37 | 30 | 13 | 8 | 6 | 2 |
Capital Work in Progress | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Investments | 0 | 0 | 27 | 12 | 12 | 12 | 1 | 1 | 1 | 1 |
Other Assets | 34 | 80 | 39 | 53 | 48 | 41 | 36 | 33 | 32 | 30 |
Total Liabilities | 168 | 174 | 179 | 183 | 187 | 190 | 182 | 182 | 190 | 195 |
Current Liabilities | 38 | 38 | 44 | 48 | 18 | 14 | 3 | 1 | 1 | 1 |
Non Current Liabilities | 130 | 136 | 135 | 136 | 169 | 176 | 179 | 181 | 189 | 195 |
Total Equity | 74 | 105 | 93 | 91 | 80 | 66 | 54 | 29 | 16 | 5 |
Reserve & Surplus | -0 | 31 | 19 | 1 | -10 | -24 | -36 | -61 | -74 | -85 |
Share Capital | 74 | 74 | 74 | 90 | 90 | 90 | 90 | 90 | 90 | 90 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 46 | -44 | -2 | 0 | 0 | -0 | 0 | -0 | -0 |
Investing Activities | -1 | -1 | -43 | 10 | -1 | 0 | 12 | 3 | 0 | 0 |
Operating Activities | -4 | 11 | -6 | -17 | -9 | -1 | 2 | -2 | -3 | 0 |
Financing Activities | 4 | 37 | 4 | 5 | 10 | 1 | -14 | -1 | 2 | -1 |
% 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 | Sept 2024 |
Promoter | 48.56 % | 48.56 % | 48.58 % | 48.56 % | 48.54 % | 48.54 % | 48.49 % | 48.46 % | 48.46 % | 48.34 % | 48.25 % | 48.22 % | 48.17 % | 48.17 % | 48.17 % |
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 % | 0.00 % |
DIIs | 0.13 % | 0.13 % | 0.13 % | 0.13 % | 0.13 % | 0.13 % | 0.13 % | 0.13 % | 0.13 % | 0.13 % | 0.13 % | 0.13 % | 0.13 % | 0.13 % | 0.13 % |
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 % |
Public / Retail | 51.31 % | 51.31 % | 51.29 % | 51.31 % | 51.33 % | 51.33 % | 51.38 % | 51.41 % | 51.41 % | 51.53 % | 51.62 % | 51.65 % | 51.69 % | 51.69 % | 51.69 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,613.35 | 1,74,462.38 | 30.35 | 1,32,242.58 | 9.08 | 9,926 | -11.98 | 39.44 | |
226.62 | 4,676.98 | - | 1,799.42 | -35.18 | 2,949 | 112.97 | 50.48 | |
1,707.00 | 3,715.41 | - | 0.00 | - | 0 | - | 42.26 | |
60.79 | 2,676.00 | 21.38 | 2,885.92 | 48.86 | 85 | 1,573.97 | 57.38 | |
598.85 | 1,293.85 | 24.16 | 1,777.64 | -14.99 | 43 | 79.88 | 42.42 | |
42.70 | 1,104.51 | - | 3,880.07 | -5.58 | -203 | 65.24 | 44.48 | |
54.87 | 439.83 | 26.19 | 311.51 | -29.12 | 18 | -74.76 | 41.00 | |
50.80 | 438.88 | 18.87 | 586.00 | -29.94 | 13 | 829.75 | 50.85 | |
94.45 | 255.96 | - | 0.40 | 403.04 | -3 | 197.44 | 60.39 | |
11.80 | 153.86 | - | 554.58 | -39.04 | -54 | 6.00 | 40.44 |