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 | 15 | 15 | 16 | 12 | 12 | 19 | 16 | 18 | 25 | 13 | 13 | 16 | 16 | 7 | 16 | 17 | 15 | 9 | 4 | 3 | 5 | 4 | 6 | 1 | 5 | 3 | 3 | 5 | 12 | 8 | 4 | 1 | 1 | 0 | 0 | 1 | 0 | 0 |
Expenses | 14 | 14 | 16 | 12 | 12 | 19 | 16 | 17 | 24 | 13 | 13 | 15 | 15 | 7 | 16 | 17 | 17 | 9 | 5 | 4 | 6 | 4 | 6 | 2 | 7 | 3 | 3 | 5 | 5 | 5 | 5 | 3 | 2 | 1 | 0 | 0 | 1 | 0 |
EBITDA | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | -0 | 0 | -0 | -1 | -1 | -1 | -1 | -1 | -0 | -1 | -1 | -2 | -0 | -0 | 0 | 7 | 3 | -1 | -2 | -1 | -1 | -0 | 0 | -0 | -0 |
Operating Profit % | -4 % | 1 % | 2 % | -1 % | -1 % | 3 % | 3 % | 5 % | 2 % | -0 % | 5 % | 2 % | 0 % | -10 % | -1 % | -4 % | -10 % | -11 % | -35 % | -22 % | -34 % | -13 % | -16 % | -77 % | -56 % | -17 % | -29 % | -50 % | -59 % | -19 % | -25 % | -199 % | -478 % | 0 % | 0 % | 0 % | 0 % | 0 % |
Depreciation | 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 | 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -3 | -1 | -1 | -0 | 6 | 3 | -1 | -2 | -1 | -1 | -0 | 0 | -1 | -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 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 1 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -1 | -1 | -0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | 6 | 3 | 0 | -1 | -1 | -0 | 0 | -1 | -0 | -0 |
EPS in ₹ | 1.93 | 0.15 | 0.45 | -0.88 | -0.24 | 0.90 | 0.69 | 1.45 | -0.84 | -0.91 | 1.10 | -0.17 | -0.82 | -2.32 | -1.51 | -0.19 | -3.65 | -2.27 | -3.18 | -2.02 | -2.98 | -1.70 | -2.33 | -4.12 | -4.81 | -1.55 | -2.23 | -2.35 | 18.03 | 8.77 | 0.53 | -4.00 | -4.38 | -1.37 | 0.21 | -1.54 | -1.28 | -0.10 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 39 | 37 | 47 | 46 | 44 | 42 | 41 | 37 | 24 | 21 |
Fixed Assets | 8 | 7 | 7 | 9 | 9 | 8 | 7 | 6 | 4 | 4 |
Current Assets | 24 | 23 | 29 | 27 | 25 | 23 | 21 | 23 | 13 | 11 |
Capital Work in Progress | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 7 | 6 | 6 | 6 | 6 | 3 | 0 | 0 |
Other Assets | 31 | 30 | 31 | 30 | 28 | 28 | 28 | 28 | 20 | 17 |
Total Liabilities | 14 | 12 | 21 | 21 | 21 | 24 | 28 | 20 | 7 | 5 |
Current Liabilities | 11 | 9 | 17 | 15 | 15 | 15 | 18 | 12 | 6 | 4 |
Non Current Liabilities | 2 | 4 | 3 | 7 | 6 | 9 | 10 | 7 | 1 | 1 |
Total Equity | 25 | 25 | 26 | 25 | 22 | 18 | 14 | 18 | 18 | 16 |
Reserve & Surplus | 22 | 21 | 23 | 22 | 19 | 15 | 10 | 14 | 14 | 13 |
Share Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | -0 | -1 | 0 | 1 | 0 | 1 | -2 | 0 | -0 |
Investing Activities | 0 | 0 | -2 | -2 | -1 | -1 | 1 | 15 | 8 | 1 |
Operating Activities | 2 | -2 | 2 | 1 | 3 | -1 | 1 | -11 | 5 | -1 |
Financing Activities | -2 | 2 | -0 | 2 | -1 | 2 | -1 | -5 | -13 | -0 |
% 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 | 71.53 % | 71.53 % | 69.31 % | 68.65 % | 68.64 % | 68.64 % | 68.64 % | 68.64 % | 68.64 % | 68.64 % | 68.99 % | 68.99 % | 68.99 % | 68.99 % |
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 | 28.47 % | 28.47 % | 30.69 % | 31.35 % | 31.36 % | 31.36 % | 31.36 % | 31.36 % | 31.36 % | 31.36 % | 31.01 % | 31.01 % | 31.01 % | 31.01 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
89.94 | 93,658.12 | - | 9,206.96 | 26.66 | -829 | -2,104.57 | 39.23 | |
317.25 | 15,420.17 | 36.17 | 2,538.97 | -7.00 | 495 | -24.37 | 37.01 | |
73.16 | 10,163.83 | 8.85 | 6,191.69 | 49.62 | 424 | 377.88 | 33.76 | |
593.10 | 9,557.64 | 27.03 | 2,298.69 | 19.14 | 347 | 7.72 | 61.95 | |
171.13 | 5,882.76 | - | 18,320.16 | -13.24 | -796 | -121.72 | 45.09 | |
126.82 | 5,873.28 | 16.69 | 5,071.42 | 1.77 | 346 | 8.19 | 38.23 | |
403.00 | 5,849.05 | 35.50 | 12,304.09 | 8.13 | 190 | -28.25 | 38.54 | |
3,041.35 | 5,146.88 | 49.85 | 9,367.71 | 18.37 | 113 | -24.81 | 42.92 | |
926.00 | 4,931.72 | 15.67 | 1,211.62 | 7.67 | 300 | 5.79 | 28.85 | |
672.05 | 4,739.65 | - | 874.80 | 54.62 | -18 | 133.57 | 38.92 |