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 | Sept 2024 |
Revenue | 3 | 3 | 5 | 6 | 6 | 5 | 4 | 3 | 0 | 0 | 5 | 2 | 3 | 3 | 2 | 5 | 1 | 6 | 9 | 1 | 22 | 6 | 9 | 5 | 12 | 9 | 12 | 12 | 6 | 8 | 4 | 8 | 10 | 6 | 9 | 13 | 6 | 17 | 26 |
Expenses | 2 | 1 | 1 | 2 | 2 | 16 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 5 | 2 | 5 | 5 | 23 | 2 | 3 | 4 | 9 | 3 | 4 | 6 | 6 | 5 | 5 | 5 | 4 | 5 | 7 | 5 | 6 | 7 | 9 |
EBITDA | 1 | 2 | 5 | 4 | 4 | -11 | 3 | 2 | -1 | -2 | 3 | 1 | 1 | 2 | -0 | 4 | -4 | 3 | 4 | -4 | -1 | 4 | 6 | 1 | 3 | 5 | 8 | 6 | -0 | 3 | -1 | 3 | 7 | 1 | 2 | 8 | -1 | 11 | 18 |
Operating Profit % | -463 % | 13 % | 76 % | 18 % | 67 % | -418 % | 50 % | -205 % | -1,340 % | -4,150 % | 68 % | 18 % | 30 % | 65 % | -4 % | 71 % | -552 % | 52 % | 45 % | -894 % | -4 % | 59 % | 65 % | 22 % | 22 % | 42 % | 68 % | 51 % | -6 % | 40 % | -50 % | 41 % | 61 % | 24 % | 27 % | 62 % | -10 % | 51 % | 67 % |
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 | 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 | 0 |
Profit Before Tax | 1 | 2 | 4 | 4 | 4 | -11 | 3 | 2 | -1 | -2 | 3 | 1 | 1 | 2 | -0 | 4 | -4 | 3 | 4 | -4 | -1 | 3 | 5 | 1 | 2 | 5 | 8 | 6 | -1 | 3 | -1 | 3 | 6 | 1 | 2 | 8 | -1 | 10 | 17 |
Tax | 0 | 0 | 1 | 1 | -1 | 1 | 1 | -0 | -2 | 0 | 0 | 0 | 0 | 0 | -0 | 1 | -1 | 1 | 1 | -1 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 2 | -0 | 1 | 1 | 1 | 2 | 0 | 0 | 1 | -0 | 2 | -0 |
Net Profit | 1 | 1 | 4 | 3 | 6 | -12 | 3 | 3 | 0 | -2 | 3 | 1 | 2 | 2 | -0 | 3 | -3 | 2 | 3 | -3 | -2 | 3 | 4 | 1 | 2 | 4 | 6 | 4 | -1 | 3 | -1 | 2 | 4 | 1 | 2 | 6 | -1 | 8 | 17 |
EPS in ₹ | 0.35 | 0.54 | 1.34 | 1.29 | 2.14 | -4.71 | 0.96 | 1.00 | 0.01 | -0.63 | 1.04 | 0.16 | 0.69 | 0.59 | -0.08 | 1.12 | -1.01 | 0.92 | 1.26 | -1.06 | -0.59 | 0.96 | 1.69 | 0.28 | 0.70 | 1.65 | 2.42 | 1.42 | -0.21 | 0.82 | -0.38 | 0.66 | 1.33 | 0.29 | 0.63 | 1.93 | -0.22 | 2.44 | 5.03 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 142 | 114 | 72 | 70 | 82 | 53 | 74 | 120 | 132 | 154 |
Fixed Assets | 4 | 3 | 3 | 3 | 1 | 3 | 2 | 2 | 2 | 2 |
Current Assets | 7 | 62 | 55 | 53 | 16 | 37 | 49 | 68 | 68 | 42 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Investments | 0 | 0 | 9 | 9 | 19 | 11 | 21 | 49 | 61 | 105 |
Other Assets | 138 | 111 | 60 | 58 | 63 | 39 | 50 | 68 | 68 | 48 |
Total Liabilities | 90 | 48 | 13 | 7 | 9 | 11 | 22 | 16 | 16 | 18 |
Current Liabilities | 72 | 42 | 9 | 5 | 7 | 11 | 22 | 14 | 13 | 11 |
Non Current Liabilities | 19 | 6 | 4 | 2 | 2 | 0 | 0 | 2 | 4 | 6 |
Total Equity | 52 | 66 | 59 | 63 | 73 | 42 | 52 | 104 | 116 | 136 |
Reserve & Surplus | 39 | 53 | 46 | 49 | 60 | 28 | 39 | 88 | 100 | 120 |
Share Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 16 | 16 | 17 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 0 | -1 | -0 | 0 | 9 | 12 | -14 | -7 | 0 |
Investing Activities | 2 | 2 | 20 | 0 | -4 | -2 | -21 | -45 | 2 | -4 |
Operating Activities | -6 | 27 | 7 | 5 | -2 | 14 | 32 | -3 | -8 | 4 |
Financing Activities | 4 | -29 | -28 | -5 | 6 | -3 | -0 | 34 | -1 | 1 |
% Holding | Mar 2021 | Jun 2021 | Sept 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 % | 0.00 % | 0.00 % |
FIIs | 1.40 % | 2.90 % | 3.87 % | 3.30 % | 3.42 % | 4.47 % | 4.89 % | 4.74 % | 5.31 % | 5.82 % | 5.56 % | 8.42 % | 7.01 % | 5.85 % | 6.01 % | 5.23 % |
DIIs | 0.06 % | 0.06 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.33 % | 0.23 % | 0.23 % | 0.08 % | 0.08 % | 0.08 % | 0.08 % | 4.88 % | 4.88 % |
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 % | 0.00 % |
Public / Retail | 98.54 % | 97.05 % | 96.08 % | 96.65 % | 96.53 % | 95.48 % | 95.06 % | 94.94 % | 94.46 % | 93.95 % | 94.37 % | 91.50 % | 92.91 % | 94.08 % | 89.11 % | 89.89 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,895.95 | 4,27,525.38 | 27.81 | 54,982.51 | 32.75 | 14,451 | 13.04 | 43.49 | |
1,739.75 | 2,76,254.47 | 32.50 | 1,10,383.00 | 34.50 | 15,595 | 11.30 | 42.62 | |
316.05 | 2,04,162.80 | 127.02 | 1,854.68 | 4,036.22 | 1,605 | 3.13 | 40.42 | |
10,488.30 | 1,16,842.81 | 15.77 | 1,713.46 | 224.92 | 7,365 | -4.89 | 52.02 | |
3,007.95 | 1,15,421.61 | 14.73 | 36,412.99 | 19.35 | 7,391 | 20.17 | 34.49 | |
1,260.70 | 1,07,811.94 | 27.98 | 19,419.87 | 48.18 | 3,411 | 25.22 | 30.22 | |
4,484.55 | 96,475.53 | 43.67 | 3,163.39 | 27.42 | 1,943 | 32.09 | 53.25 | |
1,804.55 | 73,196.90 | 16.39 | 15,162.74 | 26.62 | 4,468 | 14.45 | 29.84 | |
699.40 | 66,605.57 | 30.14 | 17,483.48 | 22.39 | 2,408 | -32.93 | 41.79 | |
201.11 | 52,952.99 | 14.26 | 34,560.58 | 14.43 | 3,439 | 40.83 | 39.26 |