Quarterly Financials | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Revenue | 22 | 27 | 24 | 18 | 15 | 20 | 27 | 26 | 30 | 24 | 32 |
Expenses | 21 | 25 | 23 | 16 | 13 | 18 | 25 | 25 | 28 | 23 | 31 |
EBITDA | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 |
Operating Profit % | 5 % | 6 % | 6 % | 8 % | 9 % | 7 % | 3 % | 2 % | 3 % | 6 % | 2 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Tax | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS in ₹ | 0.50 | 0.60 | 0.48 | 0.51 | 0.22 | 0.17 | 0.04 | 0.02 | 0.03 | 0.11 | 0.10 |
Balance Sheet | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 37 | 36 | 41 | 62 | 117 | 124 |
Fixed Assets | 13 | 13 | 14 | 14 | 43 | 47 |
Current Assets | 22 | 22 | 26 | 33 | 65 | 68 |
Capital Work in Progress | 0 | 0 | 0 | 7 | 1 | 1 |
Investments | 1 | 1 | 0 | 6 | 6 | 6 |
Other Assets | 23 | 23 | 26 | 35 | 67 | 70 |
Total Liabilities | 18 | 17 | 20 | 38 | 33 | 41 |
Current Liabilities | 17 | 16 | 18 | 35 | 23 | 32 |
Non Current Liabilities | 1 | 1 | 2 | 3 | 10 | 9 |
Total Equity | 19 | 19 | 20 | 24 | 84 | 83 |
Reserve & Surplus | 3 | 4 | 4 | 8 | 58 | 58 |
Share Capital | 16 | 16 | 16 | 16 | 26 | 26 |
Cash Flow | 2015 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 1 | -0 | 1 | -1 | 9 | -3 |
Investing Activities | 0 | -0 | -0 | -2 | -13 | -22 | 3 |
Operating Activities | 2 | 3 | 1 | 1 | -1 | -16 | -1 |
Financing Activities | -2 | -2 | -1 | 2 | 14 | 47 | -5 |
% Holding | Oct 2021 | Apr 2022 | Jan 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 100.00 % | 100.00 % | 60.46 % | 60.46 % | 60.46 % | 60.46 % | 60.46 % | 60.46 % | 60.46 % | 60.46 % |
FIIs | 0.00 % | 0.00 % | 28.23 % | 11.80 % | 6.55 % | 4.19 % | 3.58 % | 3.15 % | 3.63 % | 3.64 % |
DIIs | 0.00 % | 0.00 % | 1.43 % | 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 % |
Public / Retail | 0.00 % | 0.00 % | 9.89 % | 27.74 % | 33.00 % | 35.36 % | 35.96 % | 36.39 % | 35.91 % | 35.90 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
1,115.55 | 10,408.30 | 54.32 | 1,162.49 | 17.89 | 196 | -7.79 | 46.31 | |
3,991.50 | 9,422.83 | 38.00 | 1,716.08 | 15.94 | 203 | 102.22 | 59.13 | |
268.35 | 8,648.20 | 33.27 | 3,975.50 | 6.40 | 210 | 18.17 | 55.68 | |
921.15 | 6,194.13 | 24.67 | 2,742.26 | 21.21 | 70 | -0.41 | 49.19 | |
568.40 | 4,241.25 | 19.10 | 13,522.60 | -8.58 | -691 | 76.35 | 30.31 | |
1,120.25 | 3,612.02 | 38.24 | 6,367.13 | -17.82 | 86 | 1,042.09 | 46.25 | |
3,230.85 | 2,866.96 | 26.23 | 1,551.95 | 4.54 | 101 | 34.41 | 49.15 | |
1,129.30 | 2,530.54 | 52.59 | 477.60 | -7.23 | 44 | 24.18 | 52.80 | |
742.60 | 2,527.23 | 39.72 | 633.04 | 31.93 | 64 | -4.04 | 53.85 | |
287.00 | 2,204.49 | 25.10 | 2,051.62 | - | 79 | -20.68 | 29.99 |