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 | 11 | 13 | 19 | 17 | 5 | 6 | 9 | 46 | 22 | 26 | 24 | 15 | 27 | 19 | 40 | 42 | 29 | 33 | 24 | 35 | 21 | 24 | 30 | 35 | 17 | 40 | 29 | 39 | 20 | 23 | 27 | 15 | 50 | 12 | 16 | 20 | 28 |
Expenses | 23 | 12 | 12 | 20 | 14 | 5 | 5 | 8 | 42 | 22 | 25 | 20 | 14 | 26 | 18 | 39 | 41 | 29 | 35 | 25 | 33 | 20 | 24 | 29 | 31 | 17 | 39 | 29 | 39 | 19 | 22 | 27 | 14 | 48 | 10 | 14 | 19 | 27 |
EBITDA | -0 | -1 | 1 | -2 | 2 | 0 | 0 | 1 | 4 | 0 | 1 | 3 | 1 | 1 | 1 | 1 | 1 | -1 | -2 | -1 | 2 | 1 | 0 | 1 | 5 | 0 | 1 | -0 | 0 | 1 | 1 | 0 | 1 | 2 | 1 | 2 | 1 | 2 |
Operating Profit % | -1 % | -7 % | 6 % | -9 % | 14 % | 8 % | 7 % | 5 % | 8 % | 0 % | 3 % | 13 % | 9 % | 3 % | 5 % | 2 % | 2 % | -2 % | -6 % | -4 % | 5 % | 4 % | 0 % | 2 % | 14 % | 3 % | 2 % | -1 % | -0 % | 3 % | 4 % | -0 % | 9 % | 4 % | 11 % | 12 % | 5 % | 6 % |
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 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | -1 | -1 | 0 | -2 | 2 | -0 | -1 | -0 | 3 | -1 | 0 | 2 | 1 | 0 | 1 | 0 | 0 | -2 | -3 | -2 | 1 | 0 | -1 | -0 | 5 | -0 | -0 | -1 | -1 | -0 | -0 | -1 | 0 | 0 | 0 | 1 | 0 | 1 |
Tax | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 1 | 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 |
Net Profit | -2 | -1 | 0 | -2 | 2 | -0 | -1 | -0 | 2 | -1 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | -2 | -3 | -0 | 1 | 0 | -1 | -0 | 4 | -0 | -0 | -1 | -0 | -0 | -0 | -1 | 1 | 0 | 0 | 1 | -0 | 0 |
EPS in ₹ | -3.79 | -2.57 | 0.76 | -4.27 | 3.39 | -0.40 | -1.49 | -0.34 | 4.38 | -1.13 | 0.24 | 3.27 | 1.05 | 0.15 | 0.53 | 0.13 | 0.15 | -2.43 | -4.36 | -0.40 | 0.80 | 0.04 | -2.01 | -0.69 | 5.50 | -0.35 | -0.09 | -1.65 | -0.47 | -0.33 | -0.12 | -1.45 | 0.64 | 0.25 | 0.33 | 0.71 | -0.10 | 0.42 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 38 | 32 | 32 | 33 | 55 | 63 | 53 | 56 | 44 | 49 |
Fixed Assets | 0 | 0 | 1 | 1 | 1 | 4 | 5 | 4 | 4 | 3 |
Current Assets | 35 | 29 | 30 | 31 | 51 | 54 | 45 | 48 | 35 | 40 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Other Assets | 38 | 32 | 30 | 31 | 54 | 58 | 48 | 52 | 40 | 45 |
Total Liabilities | 34 | 29 | 27 | 26 | 47 | 58 | 46 | 50 | 37 | 41 |
Current Liabilities | 34 | 29 | 27 | 25 | 47 | 24 | 46 | 47 | 33 | 37 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 34 | 0 | 3 | 4 | 4 |
Total Equity | 4 | 3 | 5 | 8 | 9 | 4 | 7 | 7 | 7 | 8 |
Reserve & Surplus | -1 | -2 | -0 | 2 | 2 | -3 | 0 | -1 | -2 | -1 |
Share Capital | 5 | 5 | 6 | 6 | 7 | 7 | 7 | 8 | 9 | 9 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 2 | -2 |
Investing Activities | -0 | -0 | -2 | 0 | -3 | -5 | 0 | -0 | -0 | 0 |
Operating Activities | 2 | 2 | 3 | -3 | 5 | 9 | 2 | 4 | 4 | 6 |
Financing Activities | -2 | -2 | -1 | 2 | -2 | -4 | -2 | -4 | -1 | -9 |
% 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 | 62.16 % | 62.16 % | 66.16 % | 66.16 % | 66.16 % | 66.16 % | 66.16 % | 70.66 % | 70.66 % | 70.66 % | 70.66 % | 70.66 % | 70.66 % | 70.66 % |
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 | 37.84 % | 37.84 % | 33.84 % | 33.84 % | 33.84 % | 33.84 % | 33.84 % | 29.34 % | 29.34 % | 29.34 % | 29.34 % | 29.34 % | 29.34 % | 29.34 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,942.35 | 3,39,116.13 | 79.45 | 98,281.51 | -23.66 | 3,293 | 161.81 | 38.38 | |
769.75 | 27,627.21 | 47.24 | 7,235.51 | -17.91 | 672 | 19.12 | 40.56 | |
886.70 | 19,548.33 | 58.15 | 2,025.33 | 11.68 | 356 | 7.61 | 46.81 | |
470.45 | 15,576.94 | 123.60 | 1,969.61 | 29.98 | 111 | 62.86 | 41.60 | |
191.85 | 15,103.88 | 12.42 | 89,609.55 | 12.69 | 1,239 | -14.95 | 40.72 | |
90.10 | 14,107.50 | 58.42 | 204.33 | -94.36 | 192 | 122.99 | 34.63 | |
582.85 | 7,985.15 | 105.17 | 4,292.86 | 4.20 | 107 | 407.28 | 63.80 | |
546.30 | 7,842.24 | 53.96 | 10,407.32 | -2.08 | 203 | 33.68 | 48.04 | |
215.40 | 7,102.76 | 13.82 | 16,805.36 | 7.06 | 484 | 20.63 | 46.27 | |
438.85 | 5,766.35 | 56.20 | 1,401.13 | -14.43 | 93 | 37.99 | 67.31 |