Quarterly Financials | 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 | 16 | 19 | 16 | 19 | 103 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 52 | 26 | 7 | 31 | 20 | 8 | 2 | 27 | 72 | 35 |
Expenses | 16 | 18 | 14 | 21 | 33 | 0 | 0 | 19 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 51 | 25 | 7 | 31 | 18 | 7 | 1 | 25 | 71 | 34 |
EBITDA | 0 | 1 | 2 | -2 | 70 | 0 | 1 | -18 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 2 | 1 | 1 | 2 | 1 | 1 |
Operating Profit % | 2 % | 5 % | 13 % | -12 % | -12 % | 0 % | 77 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | -28 % | 1 % | 4 % | 2 % | -0 % | -8 % | 5 % | 38 % | 4 % | -1 % | -0 % |
Depreciation | 1 | 1 | 1 | 1 | 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 | 1 | 1 |
Profit Before Tax | -0 | 1 | 2 | -3 | 70 | 0 | 1 | -18 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 2 | 1 | 1 | 2 | 0 | 0 |
Tax | 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 | 1 | -0 | 0 |
Net Profit | -0 | 1 | 2 | -2 | 70 | 0 | 1 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 |
EPS in ₹ | -0.04 | 0.17 | 0.50 | 0.73 | 21.07 | 0.12 | 0.32 | -5.05 | 0.05 | 0.07 | 0.08 | 0.13 | 0.06 | 0.03 | 0.03 | 0.10 | 0.06 | 0.05 | 0.06 | 0.05 | 0.08 | 0.09 | 0.03 | 0.26 | 0.29 | 0.11 | 0.05 | 0.34 | 0.28 | 0.26 | 0.46 | 0.10 | 0.05 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 115 | 116 | 158 | 104 | 82 | 83 | 85 | 87 | 103 | 127 |
Fixed Assets | 18 | 24 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 64 | 50 | 71 | 85 | 55 | 57 | 60 | 86 | 103 | 127 |
Capital Work in Progress | 0 | 2 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 |
Other Assets | 97 | 90 | 112 | 104 | 82 | 83 | 84 | 83 | 99 | 123 |
Total Liabilities | 74 | 92 | 134 | 27 | 4 | 5 | 5 | 6 | 19 | 39 |
Current Liabilities | 60 | 91 | 133 | 27 | 1 | 1 | 1 | 6 | 19 | 15 |
Non Current Liabilities | 14 | 1 | 1 | 0 | 4 | 4 | 4 | 0 | 0 | 24 |
Total Equity | 41 | 24 | 24 | 77 | 78 | 79 | 79 | 81 | 84 | 87 |
Reserve & Surplus | 4 | -13 | -13 | 40 | 41 | 42 | 42 | 44 | 47 | 51 |
Share Capital | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 36 | 36 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 2 | 0 | 0 | 0 | -1 | -0 | -0 | 3 | -2 | 5 |
Investing Activities | 0 | -9 | 0 | 0 | 4 | 2 | 2 | 0 | 0 | 0 |
Operating Activities | 29 | 10 | 0 | 0 | 4 | -4 | -5 | 0 | -6 | 1 |
Financing Activities | -27 | -1 | 0 | 0 | -9 | 1 | 3 | 3 | 4 | 4 |
% Holding | Dec 2015 | 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 | 70.09 % | 59.02 % | 59.02 % | 59.02 % | 59.02 % | 70.09 % | 70.09 % | 70.09 % | 70.09 % | 66.84 % | 66.84 % | 66.84 % | 66.84 % | 66.84 % | 66.84 % |
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 | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 1.10 % | 1.10 % | 1.10 % | 1.10 % | 1.10 % | 1.10 % |
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 | 28.92 % | 39.98 % | 39.98 % | 39.98 % | 39.98 % | 28.92 % | 28.92 % | 28.92 % | 28.92 % | 32.06 % | 32.06 % | 32.06 % | 32.06 % | 32.06 % | 32.06 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
3,186.10 | 3,57,361.84 | 83.73 | 98,281.51 | -23.66 | 3,293 | 161.81 | 68.22 | |
764.50 | 26,804.12 | 45.84 | 7,235.51 | -17.91 | 672 | 19.12 | 45.38 | |
902.10 | 19,891.80 | 59.17 | 2,025.33 | 11.68 | 356 | 7.61 | 51.95 | |
455.00 | 14,894.80 | 118.18 | 1,969.61 | 29.98 | 111 | 62.86 | 38.64 | |
185.77 | 14,419.83 | 11.86 | 89,609.55 | 12.69 | 1,239 | -14.95 | 35.68 | |
90.04 | 13,447.50 | 55.68 | 204.33 | -94.36 | 192 | 122.99 | 38.84 | |
600.30 | 7,896.49 | 103.99 | 4,292.86 | 4.20 | 107 | 407.28 | 63.76 | |
515.55 | 7,309.72 | 50.30 | 10,407.32 | -2.08 | 203 | 33.68 | 38.43 | |
767.35 | 6,981.91 | 117.34 | 1,546.15 | 25.91 | 57 | 29.29 | 61.73 | |
543.65 | 6,791.18 | 66.19 | 1,401.13 | -14.43 | 93 | 37.99 | 71.13 |