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 | 3 | 2 | 10 | 5 | 111 | 13 | 11 | 14 | 22 | 33 | 7 | 7 | 5 | 25 | 24 | 83 | 51 | 32 | 66 | 38 | 243 | 32 | 31 | 28 | 31 | 20 | 23 | 32 | 16 | 6 | 16 | 6 | 36 | 25 | 17 | 6 | 18 | 13 |
Expenses | 3 | 1 | 9 | 4 | 109 | 12 | 10 | 12 | 15 | 22 | 4 | 5 | 12 | 21 | 11 | 72 | 58 | 30 | 57 | 28 | 243 | 29 | 36 | 24 | 27 | 18 | 24 | 28 | 199 | 5 | 4 | 5 | 44 | 20 | 16 | 5 | 11 | 4 |
EBITDA | -0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 7 | 11 | 3 | 2 | -7 | 4 | 14 | 12 | -6 | 2 | 9 | 10 | 0 | 2 | -4 | 4 | 4 | 2 | -1 | 4 | -183 | 1 | 12 | 1 | -8 | 5 | 2 | 1 | 7 | 9 |
Operating Profit % | -96 % | -134 % | -4 % | -5 % | 0 % | -8 % | -7 % | 3 % | 27 % | 30 % | 29 % | 15 % | -229 % | -5 % | 20 % | 12 % | -21 % | -6 % | 0 % | 13 % | -3 % | 0 % | -24 % | 7 % | 8 % | 1 % | -8 % | -28 % | -1,737 % | -107 % | -102 % | -258 % | -23 % | 18 % | -19 % | -17 % | 32 % | -21 % |
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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 2 | 4 | 5 | 2 | 4 | 4 | 5 | 7 | 6 | 2 | 4 | 3 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Profit Before Tax | -1 | 0 | 1 | 1 | 1 | 1 | 0 | 2 | 7 | 10 | 2 | 1 | -8 | 1 | 9 | 7 | -9 | -2 | 5 | 5 | -7 | -5 | -7 | 0 | 1 | 1 | -2 | 4 | -183 | 1 | 11 | 0 | -8 | 4 | 1 | 0 | 6 | 8 |
Tax | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 1 | -4 | 2 | 0 | 3 | 2 | -2 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 2 |
Net Profit | -0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 4 | 7 | 1 | 5 | -9 | 1 | 7 | 5 | -7 | -2 | 4 | 3 | -5 | -5 | -7 | 0 | 1 | 1 | -2 | 4 | -183 | 1 | 11 | 0 | -8 | 4 | 1 | 0 | 6 | 6 |
EPS in ₹ | -0.03 | 0.02 | 0.06 | 0.06 | 0.07 | 0.03 | 0.03 | 0.11 | 0.38 | 0.58 | 0.10 | 0.45 | -0.80 | 0.06 | 0.57 | 0.40 | -0.45 | -0.18 | 0.37 | 0.29 | -0.43 | -0.38 | -0.55 | 0.03 | 0.07 | 0.06 | -0.17 | 0.28 | -13.65 | 0.08 | 0.83 | 0.03 | -0.62 | 0.29 | 0.06 | 0.01 | 0.41 | 0.40 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 339 | 371 | 442 | 448 | 546 | 504 | 439 | 233 | 166 | 174 |
Fixed Assets | 4 | 12 | 16 | 16 | 16 | 17 | 17 | 7 | 12 | 11 |
Current Assets | 172 | 204 | 239 | 220 | 302 | 257 | 183 | 134 | 39 | 54 |
Capital Work in Progress | 8 | 0 | 0 | 2 | 1 | 1 | 1 | 0 | 0 | 0 |
Investments | 0 | 0 | 182 | 207 | 224 | 224 | 230 | 88 | 109 | 102 |
Other Assets | 327 | 359 | 244 | 223 | 306 | 262 | 191 | 138 | 45 | 62 |
Total Liabilities | 134 | 161 | 223 | 240 | 321 | 278 | 51 | 19 | 36 | 27 |
Current Liabilities | 134 | 161 | 222 | 237 | 318 | 274 | 40 | 15 | 31 | 22 |
Non Current Liabilities | 0 | 0 | 1 | 3 | 3 | 4 | 12 | 4 | 6 | 5 |
Total Equity | 204 | 210 | 233 | 207 | 225 | 226 | 387 | 215 | 130 | 148 |
Reserve & Surplus | 90 | 92 | 115 | 90 | 105 | 106 | 268 | 80 | -8 | -7 |
Share Capital | 114 | 118 | 118 | 118 | 120 | 120 | 120 | 134 | 138 | 154 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 4 | 10 | -3 | -2 | 5 | -8 | -3 | 11 | -0 |
Investing Activities | -1 | 0 | -30 | -39 | -5 | 10 | -2 | 23 | 5 | 4 |
Operating Activities | -0 | 1 | 40 | 38 | -165 | -11 | 29 | -28 | 45 | -26 |
Financing Activities | 1 | 3 | -1 | -2 | 168 | 6 | -34 | 1 | -39 | 21 |
% 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 | Jul 2024 |
Promoter | 74.55 % | 74.55 % | 74.99 % | 74.99 % | 74.99 % | 74.99 % | 74.99 % | 74.99 % | 74.99 % | 74.99 % | 74.99 % | 74.99 % | 74.99 % | 74.99 % | 74.99 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.07 % | 0.08 % | 0.08 % | 0.08 % |
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 % | 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 % | 0.00 % |
Public / Retail | 25.45 % | 25.45 % | 25.01 % | 25.01 % | 25.01 % | 25.01 % | 25.01 % | 25.01 % | 25.01 % | 25.01 % | 25.01 % | 24.94 % | 24.93 % | 24.93 % | 24.93 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
680.25 | 17,093.87 | 40.10 | 2,538.97 | -7.00 | 495 | -24.37 | 50.56 | |
81.66 | 11,442.43 | 9.96 | 6,191.69 | 49.62 | 424 | 377.88 | 54.91 | |
576.05 | 9,179.87 | 25.96 | 2,298.69 | 19.14 | 347 | 7.72 | 63.66 | |
181.85 | 6,156.89 | - | 18,320.16 | -13.24 | -796 | -121.72 | 64.32 | |
130.15 | 6,153.07 | 17.49 | 5,071.42 | 1.77 | 346 | 8.19 | 34.26 | |
418.60 | 6,065.28 | 36.81 | 12,304.09 | 8.13 | 190 | -28.25 | 52.56 | |
1,068.15 | 5,539.73 | 17.60 | 1,211.62 | 7.67 | 300 | 5.79 | 45.58 | |
3,149.65 | 5,294.61 | 51.28 | 9,367.71 | 18.37 | 113 | -24.81 | 50.86 | |
713.15 | 5,091.41 | - | 874.80 | 54.62 | -18 | 133.57 | 46.09 | |
1,368.60 | 3,489.20 | 25.70 | 758.14 | 65.82 | 121 | 92.90 | 30.69 |