Quarterly Financials | 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 | 4 | 0 | 20 | 3 | 2 | 7 | 3 | 2 | 3 | 8 | 3 | 2 | 2 | 0 | 2 | -0 | 3 | 1 | 1 | 1 | 4 | 5 | 4 | 1 | 16 | 8 | 5 | 3 | 3 | 9 | 8 |
Expenses | 0 | 4 | 0 | 16 | 3 | 3 | 4 | 3 | 3 | 3 | 5 | 3 | 3 | 3 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 11 | 4 | 3 | 3 | 4 | 5 | 4 |
EBITDA | 0 | 1 | 0 | 3 | -0 | -0 | 3 | 0 | -2 | 0 | 4 | -1 | -1 | -0 | -0 | 1 | -1 | 2 | 0 | 0 | -1 | 2 | 2 | 2 | -1 | 5 | 3 | 2 | 0 | -1 | 4 | 4 |
Operating Profit % | 0 % | -26 % | 0 % | 11 % | -43 % | -40 % | 44 % | -11 % | -134 % | 1 % | 45 % | -44 % | -95 % | -349 % | -97 % | 18 % | -439 % | -113 % | 2 % | -40 % | -47 % | -63 % | 41 % | -33 % | -62 % | 4 % | 43 % | 15 % | -27 % | -112 % | 44 % | 31 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 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 |
Profit Before Tax | 0 | 1 | 0 | 3 | -0 | -1 | 3 | -0 | -2 | -0 | 4 | -1 | -2 | -1 | -1 | 1 | -1 | 1 | -0 | 0 | -1 | 1 | 2 | 2 | -1 | 5 | 3 | 2 | 0 | -1 | 4 | 4 |
Tax | 0 | 1 | 0 | 1 | 0 | -0 | 0 | 1 | -0 | -0 | 1 | -0 | -1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 1 | 1 | 1 | 0 | -0 | 1 | 1 |
Net Profit | 0 | -0 | 0 | 2 | -0 | -0 | 3 | -1 | -1 | -0 | 2 | -1 | -1 | -0 | -1 | 1 | -1 | 3 | -0 | 0 | -1 | 1 | 1 | 1 | -0 | 3 | 2 | 1 | 0 | -1 | 3 | 3 |
EPS in ₹ | 0.00 | -0.03 | 0.00 | 1.36 | -0.21 | -0.16 | 1.89 | -0.06 | -0.81 | -0.23 | 1.49 | -0.51 | -0.71 | -0.24 | -0.34 | 0.40 | -0.74 | 2.00 | -0.08 | 0.11 | -0.39 | 0.85 | 0.82 | 0.06 | -0.02 | 0.21 | 0.14 | 0.09 | 0.02 | -0.05 | 0.17 | 0.17 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 50 | 50 | 62 | 57 | 59 | 66 | 64 | 64 | 67 | 68 |
Fixed Assets | 8 | 8 | 8 | 13 | 18 | 20 | 19 | 18 | 18 | 18 |
Current Assets | 3 | 4 | 6 | 6 | 8 | 8 | 7 | 7 | 10 | 7 |
Capital Work in Progress | 0 | 1 | 6 | 9 | 5 | 6 | 7 | 7 | 0 | 0 |
Investments | 0 | 0 | 0 | 3 | 3 | 9 | 9 | 10 | 9 | 9 |
Other Assets | 43 | 42 | 48 | 32 | 32 | 31 | 29 | 29 | 39 | 40 |
Total Liabilities | 50 | 50 | 62 | 57 | 59 | 66 | 64 | 64 | 67 | 68 |
Current Liabilities | 2 | 3 | 4 | 4 | 5 | 5 | 4 | 3 | 4 | 3 |
Non Current Liabilities | 26 | 10 | 12 | 5 | 5 | 6 | 4 | 4 | 2 | 2 |
Total Equity | 23 | 37 | 46 | 48 | 49 | 54 | 56 | 57 | 60 | 63 |
Reserve & Surplus | 9 | 22 | 30 | 32 | 32 | 38 | 40 | 41 | 44 | 47 |
Share Capital | 14 | 15 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | -0 | -0 | 0 | 1 | -1 | 1 | 1 | -2 |
Investing Activities | 2 | -1 | -5 | 6 | 0 | 1 | 1 | 2 | 2 | 2 |
Operating Activities | 1 | 1 | -2 | 1 | 1 | 2 | -1 | 0 | 0 | -2 |
Financing Activities | -3 | 0 | 7 | -6 | -1 | -2 | -0 | -1 | -1 | -1 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Jul 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 61.22 % | 61.22 % | 64.20 % | 64.20 % | 64.20 % | 64.20 % | 64.20 % | 64.33 % | 64.33 % | 64.46 % | 64.46 % | 64.46 % | 64.46 % | 64.46 % | 64.46 % | 64.46 % |
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 % | 19.01 % | 18.62 % | 18.53 % |
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 % | 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 % | 0.00 % |
Public / Retail | 4.85 % | 4.83 % | 1.88 % | 1.88 % | 1.33 % | 1.37 % | 1.41 % | 1.34 % | 1.15 % | 5.88 % | 5.74 % | 5.60 % | 5.59 % | 5.66 % | 5.55 % | 5.76 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
157.80 | 2,674.20 | 480.68 | 22.80 | 44.30 | 4 | 78.57 | 39.94 | |
203.20 | 2,434.10 | 499.86 | 4.70 | 123.81 | 1 | 200.00 | 74.49 | |
245.83 | 1,727.10 | - | 370.00 | 85.09 | -76 | -1,926.67 | 41.08 | |
600.00 | 907.60 | - | 0.00 | 0.00 | -0 | -0.10 | 63.67 | |
414.90 | 757.70 | 12.25 | 114.50 | 25.55 | 57 | 12.17 | 34.34 | |
109.99 | 597.20 | 53.36 | 332.40 | 11.66 | 16 | -39.29 | 48.11 | |
372.30 | 591.80 | 82.12 | 65.80 | 96.42 | 7 | - | 46.40 | |
202.90 | 498.40 | 70.24 | 32.60 | 169.42 | 7 | - | 46.28 | |
198.19 | 399.80 | 12.38 | 76.60 | 19.31 | 34 | -2.75 | 64.51 | |
114.70 | 272.50 | 46.37 | 37.30 | 95.29 | 6 | 50.00 | 35.82 |