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 | 26 | 9 | 8 | 1 | 12 | 4 | 8 | 4 | 22 | 9 | 5 | 3 | 12 | 6 | 7 | 15 | 9 | 8 | 9 | 6 | 6 | 2 | 3 | 9 | 5 | 4 | 6 | 4 | 19 | 160 | 116 | 0 | 0 | 0 | 1 | 36 | 7 | 3 | 3 |
Expenses | 21 | 3 | 3 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 5 | 2 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 13 | 491 | 99 | 1 | 2 | 104 | 3 | 3 | 2 | 3 | 3 | 4 |
EBITDA | 5 | 6 | 5 | -1 | 11 | 2 | 6 | 2 | 21 | 7 | 4 | 1 | 9 | 4 | 5 | 13 | 4 | 6 | 6 | 4 | 5 | 1 | 2 | 8 | 3 | 2 | 5 | -9 | -472 | 61 | 115 | -2 | -104 | -3 | -2 | 34 | 4 | -1 | -1 |
Operating Profit % | 17 % | 61 % | 63 % | -81 % | 13 % | 24 % | 70 % | 40 % | 93 % | 80 % | 74 % | 39 % | 78 % | 71 % | 70 % | 73 % | 43 % | 76 % | 66 % | 67 % | 77 % | 57 % | 68 % | 86 % | 64 % | 68 % | 78 % | -268 % | -2,514 % | 38 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % |
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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 7 | 7 | 2 | 6 | 7 | 4 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 0 | 0 | 0 | 1 | 1 | 3 | 1 | 1 | 1 |
Profit Before Tax | -0 | 1 | 0 | -6 | 6 | -3 | 1 | -3 | 16 | 2 | -3 | -6 | 7 | -2 | -2 | 10 | -4 | -2 | -1 | -3 | -3 | -6 | -5 | 1 | -4 | -5 | -2 | -16 | -480 | 54 | 115 | -2 | -105 | -4 | -3 | 31 | 3 | -2 | -2 |
Tax | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 1 | 2 | -3 | 0 | 0 | 0 | 0 | 12 | 7 | 10 | -14 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -0 | 1 | 0 | -6 | 5 | -3 | 1 | -3 | 27 | 2 | -3 | -6 | 8 | -2 | -2 | 10 | -4 | -2 | -1 | -3 | -6 | -6 | -6 | -1 | -1 | -5 | -2 | -16 | -480 | 43 | 108 | -2 | -111 | -4 | -3 | 31 | 8 | -1 | -2 |
EPS in ₹ | -0.02 | -0.04 | 0.03 | -0.23 | 0.24 | -0.13 | 0.06 | -0.06 | 1.17 | 0.07 | -0.13 | -0.24 | 0.31 | -0.09 | -0.07 | 0.39 | -0.17 | -0.07 | -0.05 | -0.14 | -0.22 | -0.26 | -0.24 | -0.05 | -0.05 | -0.19 | -0.08 | -0.64 | -19.60 | 1.74 | 4.39 | -0.06 | -4.51 | -0.15 | -0.11 | 1.21 | 0.30 | -0.05 | -0.07 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 949 | 908 | 918 | 917 | 911 | 908 | 902 | 411 | 291 | 349 |
Fixed Assets | 48 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 3 | 2 |
Current Assets | 8 | 75 | 77 | 76 | 72 | 70 | 73 | 65 | 62 | 60 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 812 | 820 | 822 | 823 | 821 | 824 | 815 | 332 | 230 | 31 |
Other Assets | 89 | 86 | 94 | 92 | 88 | 82 | 84 | 76 | 59 | 316 |
Total Liabilities | 301 | 304 | 294 | 293 | 301 | 310 | 319 | 330 | 122 | 134 |
Current Liabilities | 74 | 90 | 102 | 116 | 104 | 166 | 207 | 269 | 56 | 52 |
Non Current Liabilities | 227 | 215 | 192 | 178 | 197 | 144 | 112 | 61 | 66 | 82 |
Total Equity | 648 | 604 | 624 | 624 | 610 | 598 | 583 | 81 | 169 | 215 |
Reserve & Surplus | 403 | 359 | 379 | 379 | 365 | 353 | 338 | -164 | -76 | -46 |
Share Capital | 245 | 245 | 245 | 245 | 245 | 245 | 245 | 245 | 245 | 260 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -1 | -0 | 1 | -0 | 0 | -1 | 4 | -3 | 1 | -1 |
Investing Activities | -33 | -1 | -3 | -1 | -0 | -3 | 9 | -15 | -85 | 8 |
Operating Activities | 93 | 1 | 4 | 5 | 10 | 6 | 2 | 0 | 182 | -1 |
Financing Activities | -61 | -0 | 0 | -4 | -9 | -3 | -7 | 11 | -96 | -8 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Oct 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 57.53 % | 57.53 % | 57.53 % | 57.53 % | 57.53 % | 57.53 % | 57.53 % | 57.53 % | 59.97 % | 59.39 % | 59.39 % | 61.40 % | 61.40 % | 61.40 % | 61.40 % | 61.40 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.99 % | 0.99 % | 0.94 % | 0.94 % | 1.06 % | 0.97 % | 0.02 % |
DIIs | 0.18 % | 0.18 % | 0.18 % | 0.18 % | 0.18 % | 0.18 % | 0.18 % | 0.18 % | 0.18 % | 0.18 % | 0.18 % | 0.17 % | 0.17 % | 0.17 % | 0.17 % | 0.15 % |
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 | 42.28 % | 42.28 % | 42.28 % | 42.28 % | 42.28 % | 42.28 % | 42.28 % | 42.28 % | 39.85 % | 39.44 % | 39.44 % | 37.49 % | 37.49 % | 37.37 % | 37.46 % | 38.42 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
778.80 | 1,88,977.67 | 52.43 | 6,958.34 | 15.74 | 1,630 | 122.10 | 38.98 | |
1,256.10 | 1,25,187.24 | 58.26 | 10,469.50 | 8.93 | 1,554 | 108.63 | 58.17 | |
2,714.45 | 74,802.88 | 53.86 | 4,334.22 | 42.62 | 747 | 359.51 | 40.71 | |
1,935.45 | 70,244.32 | 30.25 | 4,818.77 | 12.24 | 1,927 | 29.05 | 48.28 | |
1,650.10 | 68,257.82 | 100.23 | 9,425.30 | 7.45 | 1,629 | -74.23 | 41.64 | |
1,527.55 | 52,893.94 | 50.04 | 4,109.87 | 49.20 | 1,326 | -4.30 | 43.35 | |
1,174.75 | 28,047.95 | 58.15 | 5,064.15 | 42.12 | 401 | 2.29 | 43.89 | |
673.85 | 22,402.39 | 64.62 | 1,520.74 | 51.34 | 265 | 75.00 | 38.68 | |
1,269.65 | 18,109.72 | 333.90 | 1,324.55 | -16.48 | 16 | 120.82 | 36.00 | |
1,518.85 | 15,331.79 | 267.90 | 3,217.88 | -5.42 | 49 | 74.52 | 37.08 |