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 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 13 | 8 | 1 | -0 | -0 | -2 | 0 | 0 | 16 | 0 | 5 | 4 | 1 | 0 | 1 | 1 | 2 | 4 | 6 | 4 | 10 | 3 | 5 | 5 | 5 | 3 | 2 | 3 | 18 | 2 |
Expenses | 0 | 0 | 0 | 0 | -1 | 3 | -2 | 1 | 12 | 4 | 0 | 1 | 1 | -3 | 0 | 0 | 14 | 0 | 4 | 5 | 2 | 0 | 1 | 1 | 2 | 2 | 4 | 2 | 7 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 16 | 1 |
EBITDA | 1 | 0 | 0 | 0 | 1 | -2 | 2 | 1 | 2 | 4 | 0 | -1 | -1 | 1 | 0 | 0 | 1 | -0 | 1 | -0 | -0 | -0 | 1 | 0 | -0 | 2 | 2 | 1 | 3 | 2 | 3 | 4 | 4 | 2 | 1 | 2 | 2 | 2 |
Operating Profit % | 22 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 4 % | 43 % | 0 % | 325 % | -43 % | -50 % | -15 % | -10 % | 3 % | 0 % | 24 % | -13 % | -70 % | -750 % | 41 % | -1 % | 2 % | 40 % | 36 % | 38 % | 25 % | 54 % | 63 % | 70 % | 74 % | 55 % | 46 % | 46 % | 9 % | 49 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 0 | 0 | 0 | 1 | -2 | 2 | 1 | 2 | 4 | 0 | -1 | -2 | 1 | -0 | -0 | 1 | -0 | 1 | -1 | -0 | -0 | 1 | -0 | -0 | 1 | 2 | 1 | 2 | 2 | 3 | 4 | 3 | 2 | 1 | 2 | 2 | 2 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 |
Net Profit | 1 | 0 | 0 | 0 | 1 | -2 | 2 | 1 | 2 | 3 | 0 | -1 | -2 | 1 | -0 | -0 | 1 | -0 | 1 | -1 | -0 | -0 | 1 | -0 | -0 | 1 | 2 | 1 | 2 | 1 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 |
EPS in ₹ | 1.12 | 0.00 | 0.18 | 0.60 | 1.42 | -1.99 | 1.96 | 0.53 | 1.48 | 3.21 | 0.11 | -1.35 | -1.89 | 0.67 | -0.12 | -1.10 | 0.79 | -0.10 | 0.72 | -0.48 | -0.29 | -0.37 | 0.42 | -0.07 | -0.09 | 1.06 | 1.36 | 0.93 | 1.53 | 1.14 | 2.20 | 2.51 | 2.26 | 0.42 | 0.34 | 0.34 | 0.33 | 0.32 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 20 | 39 | 37 | 39 | 39 | 40 | 39 | 43 | 66 | 111 |
Fixed Assets | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Current Assets | 20 | 39 | 14 | 28 | 28 | 23 | 25 | 40 | 47 | 88 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 23 | 9 | 4 | 1 | 1 | 2 | 1 | 3 |
Other Assets | 20 | 39 | 14 | 29 | 33 | 37 | 37 | 40 | 65 | 107 |
Total Liabilities | 0 | 10 | 6 | 7 | 6 | 7 | 7 | 5 | 18 | 10 |
Current Liabilities | 0 | 7 | 6 | 7 | 5 | 7 | 6 | 5 | 18 | 10 |
Non Current Liabilities | 0 | 3 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Total Equity | 20 | 29 | 31 | 32 | 33 | 33 | 32 | 38 | 48 | 101 |
Reserve & Surplus | 12 | 17 | 19 | 20 | 21 | 21 | 20 | 26 | 36 | 65 |
Share Capital | 8 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 36 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -4 | 0 | 1 | -1 | -0 | 3 | -1 | 2 | -4 | -0 |
Investing Activities | 16 | 4 | 6 | -1 | 6 | 3 | 0 | -1 | -6 | -32 |
Operating Activities | -20 | -4 | -6 | -0 | -6 | 1 | -2 | 3 | 3 | -7 |
Financing Activities | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 39 |
% 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 |
Promoter | 51.66 % | 51.72 % | 53.82 % | 56.63 % | 56.63 % | 59.45 % | 60.77 % | 61.34 % | 61.51 % | 66.10 % | 66.10 % | 66.10 % | 66.48 % | 68.16 % |
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 % | 0.02 % | 0.02 % |
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 | 48.34 % | 48.28 % | 46.18 % | 43.37 % | 43.37 % | 40.55 % | 39.23 % | 38.66 % | 38.49 % | 33.90 % | 33.90 % | 33.90 % | 33.50 % | 31.82 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
913.75 | 2,21,602.28 | 77.85 | 6,958.34 | 15.74 | 1,630 | 22.54 | 62.91 | |
3,252.45 | 87,856.50 | 78.42 | 4,334.22 | 42.62 | 747 | 288.06 | 63.84 | |
1,817.65 | 79,695.86 | 59.47 | 9,425.30 | 7.45 | 1,629 | -3.40 | 48.48 | |
1,887.85 | 68,737.18 | 31.39 | 4,818.77 | 12.24 | 1,927 | 81.73 | 59.86 | |
1,753.15 | 66,198.18 | 60.63 | 4,109.87 | 49.20 | 1,326 | 8.13 | 46.59 | |
1,431.15 | 34,624.92 | 69.70 | 5,064.15 | 42.12 | 401 | 267.88 | 76.66 | |
727.60 | 24,084.49 | 79.96 | 1,520.74 | 51.34 | 265 | 81.58 | 70.17 | |
1,612.90 | 22,435.34 | - | 1,324.55 | -16.48 | 16 | 194.71 | 70.86 | |
1,864.75 | 19,715.54 | 426.67 | 3,217.88 | -5.42 | 49 | -49.71 | 50.75 | |
1,741.90 | 11,707.66 | 21.41 | 9,285.63 | 11.38 | 1,643 | 590.60 | 32.18 |