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 | Sept 2024 |
Revenue | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 3 | 6 | 28 | 21 | 44 | 75 | 94 | 119 | 73 | 61 | 130 | 151 | 324 | 275 | 239 | 528 |
Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 3 | 24 | 12 | 41 | 64 | 82 | 108 | 38 | 39 | 116 | 119 | 236 | 198 | 195 | 453 |
EBITDA | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 4 | 4 | 10 | 4 | 11 | 12 | 11 | 36 | 22 | 14 | 32 | 88 | 77 | 44 | 75 |
Operating Profit % | 31 % | 22 % | 140 % | 33 % | 64 % | 36 % | 17 % | 170 % | 70 % | 63 % | 4 % | 8 % | 16 % | -9 % | -41 % | 65 % | 80 % | 45 % | 29 % | -84 % | -257 % | -186 % | -50 % | 12 % | 51 % | 10 % | -13 % | 5 % | 13 % | 11 % | 9 % | 48 % | 35 % | 10 % | 20 % | 27 % | 28 % | 17 % | 14 % |
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 | 1 | 2 | 1 | 2 | 2 | 2 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | -1 | 4 | 3 | 4 |
Profit Before Tax | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 1 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 3 | 3 | 9 | 3 | 11 | 12 | 11 | 36 | 21 | 12 | 28 | 88 | 72 | 40 | 69 |
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 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 9 | 6 | 2 | 4 | 18 | 19 | 10 | 15 |
Net Profit | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 2 | 2 | 8 | 2 | 8 | 9 | 8 | 27 | 16 | 9 | 21 | 66 | 51 | 28 | 54 |
EPS in ₹ | 0.03 | 0.01 | -0.22 | 0.02 | 0.27 | 0.03 | 0.02 | -0.17 | 0.07 | 0.24 | 0.01 | 0.01 | -0.15 | -0.06 | -0.51 | 0.41 | 0.53 | 0.20 | -0.01 | -0.07 | -0.20 | -0.10 | -0.01 | 0.08 | 1.15 | 0.96 | 0.39 | 1.14 | 3.85 | 4.19 | 4.05 | 12.78 | 7.51 | 0.88 | 1.98 | 31.51 | 4.93 | 2.73 | 5.14 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 10 | 10 | 10 | 12 | 48 | 68 | 83 | 132 | 254 | 696 |
Fixed Assets | 0 | 0 | 0 | 4 | 4 | 3 | 3 | 3 | 9 | 94 |
Current Assets | 10 | 10 | 7 | 8 | 4 | 1 | 47 | 129 | 165 | 595 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 3 |
Investments | 0 | 1 | 0 | 0 | 32 | 32 | 32 | 1 | 0 | 9 |
Other Assets | 10 | 10 | 10 | 9 | 13 | 33 | 48 | 128 | 165 | 590 |
Total Liabilities | 0 | 0 | 0 | 2 | 38 | 38 | 50 | 80 | 143 | 437 |
Current Liabilities | 0 | 0 | 0 | 2 | 0 | 1 | 13 | 79 | 142 | 428 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 37 | 37 | 37 | 1 | 1 | 9 |
Total Equity | 10 | 10 | 10 | 10 | 11 | 30 | 33 | 52 | 111 | 259 |
Reserve & Surplus | 0 | 0 | 0 | 0 | 1 | 10 | 12 | 31 | 91 | 239 |
Share Capital | 10 | 10 | 10 | 10 | 10 | 21 | 21 | 21 | 21 | 21 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 13 | -10 | 6 |
Investing Activities | 0 | 0 | 1 | -3 | -31 | 3 | -8 | 19 | -66 | -115 |
Operating Activities | -0 | -0 | -2 | 0 | 5 | 3 | 3 | 34 | 58 | 118 |
Financing Activities | 0 | 0 | 1 | 2 | 27 | -6 | 5 | -39 | -2 | 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 | Sept 2024 |
Promoter | 74.27 % | 74.51 % | 74.51 % | 74.51 % | 74.51 % | 74.51 % | 74.51 % | 74.51 % | 74.51 % | 74.51 % | 74.48 % | 74.46 % | 74.46 % | 74.46 % | 74.44 % |
FIIs | 0.32 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.20 % | 0.83 % | 0.98 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.09 % | 0.01 % | 0.01 % | 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 | 25.40 % | 25.49 % | 25.49 % | 25.49 % | 25.49 % | 25.49 % | 25.49 % | 25.49 % | 25.49 % | 25.49 % | 25.52 % | 25.45 % | 25.33 % | 24.70 % | 24.57 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
1,396.65 | 15,003.17 | 75.91 | 879.89 | 149.62 | 148 | 192.62 | 38.23 | |
2,193.00 | 4,668.22 | 85.95 | 385.80 | 184.01 | 54 | - | 46.91 |