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 | 10 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 3 | 2 | 2 | 3 | 0 | 2 | 4 | 3 | 1 | 2 | 3 | 5 | 1 | 2 | 3 | 6 | 2 | 3 | 4 | 12 | 15 |
Expenses | 9 | 7 | 7 | 7 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 15 | 6 | 3 | 2 | 6 | 2 | 4 | 5 | 5 | 2 | 2 | 2 | 7 | 2 | 3 | 4 | 3 | 2 | 4 | 4 | 8 | 14 |
EBITDA | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -8 | -2 | -1 | -1 | -3 | -1 | -2 | -1 | -1 | -1 | -1 | 1 | -2 | -1 | -1 | -1 | 3 | -0 | -1 | -0 | 4 | 1 |
Operating Profit % | 9 % | 9 % | 9 % | 9 % | 7 % | 7 % | 8 % | 9 % | 8 % | 9 % | 9 % | 7 % | 7 % | 7 % | 8 % | 8 % | -108 % | -73 % | -59 % | -29 % | -92 % | -794 % | -128 % | -15 % | -38 % | -39 % | -48 % | -19 % | -34 % | -60 % | -27 % | -23 % | 48 % | -13 % | -25 % | -7 % | 34 % | 8 % |
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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -3 | -1 | -1 | -4 | -2 | -3 | -1 | -2 | -1 | -1 | 0 | -2 | -1 | -1 | -1 | 2 | -1 | -2 | -1 | 3 | 1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -3 | -1 | -1 | -3 | -2 | -3 | -1 | -2 | -1 | -1 | 0 | -2 | -1 | -1 | -1 | 2 | -1 | -2 | -1 | 3 | 1 |
EPS in ₹ | 0.09 | 0.04 | 0.05 | 0.05 | 0.03 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | -1.52 | -0.54 | -0.27 | -0.17 | -0.64 | -0.36 | -0.49 | -0.22 | -0.29 | -0.19 | -0.26 | 0.06 | -0.40 | -0.24 | -0.21 | -0.27 | 0.40 | -0.18 | -0.29 | -0.21 | 0.70 | 0.10 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 32 | 37 | 34 | 33 | 35 | 29 | 29 | 27 | 34 | 39 |
Fixed Assets | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
Current Assets | 11 | 15 | 14 | 13 | 8 | 5 | 3 | 3 | 10 | 14 |
Capital Work in Progress | 0 | 0 | 1 | 0 | 11 | 12 | 15 | 17 | 17 | 18 |
Investments | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Other Assets | 29 | 34 | 31 | 30 | 21 | 15 | 12 | 9 | 15 | 20 |
Total Liabilities | 13 | 17 | 16 | 15 | 25 | 27 | 35 | 37 | 46 | 50 |
Current Liabilities | 7 | 10 | 11 | 9 | 15 | 14 | 16 | 15 | 19 | 21 |
Non Current Liabilities | 6 | 7 | 5 | 5 | 10 | 12 | 19 | 22 | 27 | 29 |
Total Equity | 19 | 20 | 18 | 19 | 11 | 2 | -5 | -10 | -12 | -11 |
Reserve & Surplus | 8 | 9 | 7 | 8 | -0 | -9 | -16 | -21 | -22 | -22 |
Share Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -3 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 |
Investing Activities | -1 | -0 | -1 | -0 | -9 | -1 | -3 | -1 | -1 | -0 |
Operating Activities | 0 | -1 | 1 | 3 | 2 | -0 | -1 | -2 | -1 | 3 |
Financing Activities | -2 | 1 | -0 | -2 | 8 | 1 | 4 | 3 | 2 | -3 |
% 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 | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % | 51.42 % |
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 | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % | 0.28 % |
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 | 48.30 % | 48.30 % | 48.30 % | 48.30 % | 48.30 % | 48.30 % | 48.30 % | 48.30 % | 48.30 % | 48.30 % | 48.30 % | 48.30 % | 48.30 % | 48.30 % | 48.30 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
743.95 | 29,822.35 | 15.76 | 4,787.12 | 15.38 | 1,926 | -5.46 | 38.02 | |
1,498.00 | 15,469.37 | - | 6,263.70 | 63.56 | -33 | -107.28 | 39.24 | |
120.45 | 11,833.60 | 27.69 | 8,167.60 | -1.66 | 251 | 70.24 | 39.82 | |
909.10 | 11,463.30 | 75.36 | 255.96 | 33.22 | 127 | 21.46 | 73.92 | |
536.30 | 10,272.93 | 53.76 | 866.66 | 9.67 | 198 | -14.38 | 50.09 | |
132.61 | 4,027.75 | - | 4,167.45 | -15.36 | -488 | -119.28 | 39.97 | |
1,380.65 | 3,434.50 | - | 3.26 | 10,86,233.33 | -21 | 100.95 | 100.00 | |
12.68 | 2,412.09 | - | 1,875.79 | -18.27 | -1,967 | -107.59 | 39.17 | |
47.34 | 2,316.44 | 10.35 | 1,242.58 | -7.74 | 236 | 13.24 | 45.49 | |
19.90 | 2,290.40 | 404.40 | 1,419.76 | 49.70 | 7 | 47.58 | 46.77 |