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 | 4 | 4 | 4 | 3 | 5 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 6 | 3 | 2 | 37 | 3 | 3 |
Expenses | 4 | 2 | 3 | 4 | 3 | 3 | 3 | 2 | 7 | 3 | 3 | 3 | 16 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 4 | 4 | 3 | 3 | 3 |
EBITDA | 0 | 2 | 1 | -0 | 2 | 1 | 1 | 1 | -4 | 0 | 1 | 0 | -12 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -1 | 0 | 0 | -0 | -1 | -1 | -0 | -1 | -1 | -1 | -1 | 3 | -1 | -1 | 34 | -0 | -1 |
Operating Profit % | 3 % | 47 % | 20 % | -15 % | 40 % | 23 % | 21 % | 35 % | -162 % | 2 % | 15 % | 11 % | -294 % | -6 % | 3 % | 3 % | -28 % | 4 % | -7 % | 1 % | -4 % | -33 % | -1 % | -2 % | -12 % | -44 % | -28 % | -3 % | -33 % | -32 % | -28 % | -39 % | -40 % | -34 % | -67 % | -24 % | -58 % | -48 % |
Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 6 | 2 | 2 | 2 | -2 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | -6 | 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 |
Profit Before Tax | -4 | -1 | -2 | -4 | -1 | -2 | -3 | -2 | -7 | -3 | -3 | -3 | -7 | -1 | -0 | -0 | -6 | -2 | -2 | -2 | 2 | -2 | -1 | -1 | -3 | -1 | -1 | -0 | -0 | -1 | -1 | -1 | 2 | -1 | -2 | 34 | -1 | -1 |
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 | -4 | -1 | -2 | -4 | -1 | -2 | -3 | -2 | -7 | -3 | -3 | -3 | -7 | -1 | -0 | -0 | -6 | -2 | -2 | -2 | 2 | -2 | -1 | -1 | -3 | -1 | -1 | -0 | -0 | -1 | -1 | -1 | 2 | -1 | -2 | 34 | -1 | -1 |
EPS in ₹ | -2.96 | -0.93 | -2.03 | -3.09 | -1.19 | -1.87 | -2.16 | -1.79 | -6.10 | -2.81 | -2.42 | -2.72 | -6.10 | -0.61 | -0.37 | -0.38 | -4.99 | -1.39 | -1.68 | -1.46 | 1.92 | -1.35 | -0.47 | -0.59 | -2.13 | -1.04 | -1.01 | -0.39 | -0.38 | -0.80 | -0.75 | -1.08 | 1.95 | -0.91 | -1.37 | 27.90 | -0.45 | -0.84 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Total Assets | 132 | 134 | 65 | 41 | 32 | 27 | 21 | 19 | 16 |
Fixed Assets | 53 | 48 | 22 | 19 | 14 | 12 | 8 | 8 | 8 |
Current Assets | 26 | 25 | 15 | 6 | 6 | 7 | 5 | 5 | 4 |
Capital Work in Progress | 10 | 13 | 5 | 1 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 10 | 6 | 4 | 2 | 1 | 1 | 0 |
Other Assets | 68 | 73 | 28 | 15 | 14 | 13 | 12 | 10 | 8 |
Total Liabilities | 82 | 92 | 86 | 82 | 84 | 84 | 84 | 85 | 83 |
Current Liabilities | 20 | 25 | 86 | 82 | 83 | 83 | 76 | 85 | 83 |
Non Current Liabilities | 62 | 67 | 0 | 0 | 0 | 0 | 8 | 0 | 0 |
Total Equity | 50 | 42 | -21 | -41 | -51 | -56 | -63 | -66 | -68 |
Reserve & Surplus | 38 | 30 | -33 | -53 | -63 | -68 | -75 | -78 | -80 |
Share Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | -3 | -1 | -1 | 0 | -0 | -0 | 0 | 0 | -0 |
Investing Activities | -5 | -4 | -1 | 2 | 0 | 1 | 1 | 0 | 0 |
Operating Activities | 3 | 6 | 3 | -0 | -1 | -1 | -1 | -2 | 2 |
Financing Activities | -0 | -2 | -2 | -1 | -0 | -1 | 1 | 2 | -3 |
% 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 | 58.49 % | 58.49 % | 58.49 % | 58.49 % | 58.49 % | 58.49 % | 58.49 % | 58.49 % | 58.49 % | 58.49 % | 58.49 % | 58.49 % | 58.49 % | 58.49 % |
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 | 41.51 % | 41.51 % | 41.51 % | 41.51 % | 41.51 % | 41.51 % | 41.51 % | 41.51 % | 41.51 % | 41.51 % | 41.51 % | 41.51 % | 41.51 % | 41.51 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
807.60 | 32,494.25 | 17.17 | 4,787.12 | 15.38 | 1,926 | -5.46 | 47.36 | |
1,676.35 | 16,405.15 | - | 6,263.70 | 63.56 | -33 | -118.29 | 71.58 | |
126.15 | 12,779.71 | 31.68 | 8,167.60 | -1.66 | 251 | 321.08 | 34.72 | |
515.30 | 10,008.51 | 52.38 | 866.66 | 9.67 | 198 | -14.38 | 49.88 | |
672.60 | 8,685.52 | 60.45 | 255.96 | 33.22 | 127 | 60.74 | 43.64 | |
45.38 | 8,348.93 | 490.67 | 6,039.62 | 7.79 | 128 | -231.61 | 41.41 | |
139.05 | 4,168.71 | - | 4,167.45 | -15.36 | -488 | -119.28 | 47.06 | |
52.76 | 2,669.11 | 12.27 | 1,242.58 | -7.74 | 236 | 2.39 | 51.04 | |
20.27 | 2,549.80 | 450.20 | 0.00 | 0.00 | 0 | 47.58 | 61.59 | |
13.43 | 2,544.66 | 16.11 | 1,875.79 | -18.27 | -1,967 | -107.59 | 32.61 |