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 | 23 | 20 | 18 | 16 | 29 | 16 | 15 | 19 | 13 | 16 | 13 | 15 | 19 | 11 | 13 | 17 | 23 | 16 | 17 | 10 | 16 | 12 | 17 | 17 | 31 | 15 | 17 | 18 | 20 | 15 | 15 | 17 | 39 | 27 | 23 | 40 | 16 | 25 |
Expenses | 14 | 15 | 14 | 12 | 36 | 13 | 15 | 15 | 13 | 18 | 11 | 12 | 15 | 15 | 11 | 11 | 12 | 13 | 13 | 9 | 13 | 13 | 17 | 17 | 18 | 16 | 16 | 20 | 5 | 12 | 15 | 16 | 36 | 26 | 22 | 39 | 14 | 44 |
EBITDA | 9 | 5 | 4 | 4 | -7 | 2 | 0 | 4 | -0 | -3 | 2 | 3 | 4 | -4 | 2 | 6 | 11 | 3 | 4 | 1 | 3 | -1 | 0 | 0 | 13 | -0 | 1 | -2 | 14 | 3 | 0 | 1 | 3 | 2 | 1 | 1 | 2 | -18 |
Operating Profit % | 39 % | 23 % | 22 % | 24 % | -25 % | 15 % | -2 % | 19 % | -3 % | -29 % | 18 % | 22 % | 20 % | -39 % | 14 % | 29 % | 46 % | 20 % | 24 % | 5 % | 20 % | -12 % | -1 % | -1 % | 43 % | -3 % | 5 % | -11 % | 71 % | 18 % | 0 % | 2 % | 7 % | 6 % | 5 % | 1 % | 11 % | -71 % |
Depreciation | -0 | 2 | 2 | 2 | 2 | 3 | 1 | 2 | 2 | 3 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | 8 | 2 | 1 | 1 | -10 | -1 | -2 | 0 | -4 | -7 | 0 | 0 | 2 | -7 | -1 | 3 | 8 | 0 | 1 | -2 | 1 | -4 | -3 | -3 | 9 | -3 | -3 | -4 | 11 | 0 | -0 | -0 | 2 | 0 | 0 | -0 | 1 | -20 |
Tax | 5 | 1 | 1 | 0 | 1 | -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 | 0 | 1 | 0 | 0 | -0 | 0 | 0 |
Net Profit | 3 | 1 | 0 | 1 | -11 | -1 | -2 | 0 | -5 | -5 | 0 | 0 | 2 | -6 | -1 | 3 | 8 | -0 | 0 | -3 | 2 | -4 | -4 | -4 | 10 | -3 | -2 | -4 | 11 | 0 | -0 | -0 | 2 | 0 | 0 | -0 | 1 | -17 |
EPS in ₹ | 0.51 | 0.22 | 0.05 | 0.15 | -2.05 | -0.15 | -0.31 | 0.08 | -0.95 | -0.90 | 0.03 | 0.03 | 0.32 | -1.08 | -0.20 | 0.56 | 1.57 | -0.04 | 0.07 | -0.56 | 0.35 | -0.83 | -0.69 | -0.69 | 1.93 | -0.03 | -0.47 | -0.81 | 2.10 | -0.02 | -0.04 | -0.01 | 0.22 | 0.05 | 0.05 | -0.09 | 0.19 | -3.25 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 200 | 203 | 187 | 189 | 191 | 199 | 198 | 190 | 201 | 183 |
Fixed Assets | 103 | 99 | 114 | 109 | 110 | 110 | 104 | 98 | 120 | 118 |
Current Assets | 76 | 82 | 49 | 57 | 57 | 65 | 70 | 66 | 57 | 39 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 97 | 105 | 73 | 80 | 81 | 89 | 94 | 92 | 82 | 65 |
Total Liabilities | 45 | 56 | 49 | 52 | 49 | 58 | 57 | 47 | 58 | 39 |
Current Liabilities | 34 | 43 | 18 | 26 | 29 | 42 | 39 | 29 | 45 | 25 |
Non Current Liabilities | 10 | 13 | 31 | 27 | 20 | 15 | 17 | 18 | 12 | 14 |
Total Equity | 155 | 148 | 138 | 137 | 142 | 141 | 142 | 143 | 144 | 145 |
Reserve & Surplus | 129 | 122 | 112 | 111 | 116 | 115 | 116 | 117 | 118 | 119 |
Share Capital | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -5 | 2 | -3 | 0 | 0 | 0 | 0 | -0 | -0 | 0 |
Investing Activities | -1 | -2 | -11 | -2 | -7 | -7 | -0 | -1 | -24 | 0 |
Operating Activities | 15 | 4 | -12 | 12 | 19 | 17 | 8 | 3 | 31 | 4 |
Financing Activities | -20 | 0 | 19 | -10 | -12 | -10 | -7 | -3 | -7 | -4 |
% 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 | 71.42 % | 71.40 % | 71.42 % | 71.42 % | 71.42 % | 71.42 % | 71.42 % | 71.42 % | 71.42 % | 71.42 % | 71.42 % | 71.23 % | 71.20 % | 71.01 % |
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 % |
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 | 28.58 % | 28.60 % | 28.58 % | 28.58 % | 28.58 % | 28.58 % | 28.58 % | 28.58 % | 28.58 % | 28.58 % | 28.58 % | 28.77 % | 28.80 % | 28.99 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
825.05 | 32,494.25 | 17.17 | 4,787.12 | 15.38 | 1,926 | -5.46 | 53.08 | |
1,676.60 | 16,405.15 | - | 6,263.70 | 63.56 | -33 | -118.29 | 71.29 | |
131.21 | 12,779.71 | 31.68 | 8,167.60 | -1.66 | 251 | 321.08 | 40.37 | |
515.55 | 10,008.51 | 52.38 | 866.66 | 9.67 | 198 | -14.38 | 49.98 | |
679.30 | 8,685.52 | 60.45 | 255.96 | 33.22 | 127 | 60.74 | 45.17 | |
47.56 | 8,348.93 | - | 6,039.62 | 7.79 | 128 | -231.61 | 48.02 | |
138.01 | 4,168.71 | - | 4,167.45 | -15.36 | -488 | -119.28 | 45.99 | |
54.98 | 2,669.11 | 12.27 | 1,242.58 | -7.74 | 236 | 2.39 | 60.22 | |
13.80 | 2,544.66 | - | 1,875.79 | -18.27 | -1,967 | -107.59 | 36.14 | |
170.80 | 1,939.99 | 22.73 | 3,246.05 | 19.60 | 112 | -57.41 | 55.86 |