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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 3 | 4 | 3 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 10 | 13 | 9 | 18 | 19 | 21 | 24 | 22 | 28 | 41 | 49 | 78 | 70 | 67 | 55 | 85 |
Expenses | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 3 | 5 | 3 | 5 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 13 | 9 | 16 | 17 | 19 | 20 | 19 | 25 | 36 | 40 | 65 | 62 | 61 | 48 | 78 |
EBITDA | 1 | -1 | 0 | -0 | -0 | -1 | -0 | -0 | -1 | -0 | -1 | -0 | -1 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | 2 | 2 | 4 | 2 | 2 | 4 | 9 | 13 | 8 | 6 | 8 | 7 |
Operating Profit % | 0 % | 0 % | 0 % | 0 % | 0 % | -352 % | -74 % | -350 % | -530 % | -17 % | -13 % | -16 % | -30 % | -14 % | -27 % | -127 % | 0 % | 0 % | -2,100 % | 0 % | 0 % | 0 % | -0 % | -0 % | -2 % | 8 % | 10 % | 8 % | 13 % | 11 % | 9 % | 11 % | 18 % | 17 % | 11 % | 9 % | 6 % | 9 % |
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 | 1 | 0 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 0 | -0 | 0 | 1 | 0 | 1 | 0 | 0 | 2 | 3 | 2 | 3 | 2 | 2 | 3 |
Profit Before Tax | 1 | -1 | -0 | -0 | -0 | -1 | -0 | -0 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -0 | -0 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 5 | 10 | 4 | 2 | 4 | 3 |
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 | 1 | -1 | -0 | -0 | -0 | -1 | -0 | -0 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -0 | -0 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 8 | 7 | 4 | 2 | 1 | 2 |
EPS in ₹ | 1.32 | -0.40 | -0.10 | -0.11 | -0.57 | -0.95 | -0.28 | -0.48 | -1.80 | -1.04 | -1.50 | -1.51 | -2.01 | -1.42 | -1.11 | -0.60 | -0.08 | -1.06 | -0.88 | -1.41 | -1.21 | -1.30 | -2.36 | -0.66 | -0.12 | 0.83 | 1.77 | 1.57 | 1.80 | 1.95 | 0.98 | 0.85 | 4.70 | 4.07 | 2.21 | 1.34 | 0.63 | 1.31 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 6 | 6 | 13 | 27 | 43 | 57 | 72 | 121 | 168 | 163 |
Fixed Assets | 4 | 3 | 3 | 19 | 19 | 20 | 53 | 47 | 123 | 125 |
Current Assets | 1 | 1 | 1 | 3 | 2 | 4 | 8 | 13 | 36 | 33 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 11 | 18 | 0 | 53 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 2 | 2 | 9 | 8 | 13 | 19 | 19 | 21 | 45 | 38 |
Total Liabilities | 61 | 61 | 72 | 90 | 109 | 126 | 145 | 189 | 213 | 193 |
Current Liabilities | 52 | 52 | 23 | 35 | 69 | 95 | 115 | 99 | 121 | 93 |
Non Current Liabilities | 9 | 9 | 49 | 55 | 40 | 32 | 31 | 91 | 92 | 100 |
Total Equity | -55 | -56 | -59 | -63 | -66 | -70 | -73 | -68 | -45 | -30 |
Reserve & Surplus | -63 | -64 | -67 | -71 | -74 | -77 | -81 | -76 | -63 | -48 |
Share Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 18 | 18 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 1 |
Investing Activities | 0 | 0 | -0 | -17 | -17 | -13 | -13 | -48 | -26 | -7 |
Operating Activities | 0 | 0 | -51 | -6 | 6 | 12 | 2 | 9 | 13 | 14 |
Financing Activities | 0 | 0 | 51 | 23 | 11 | 1 | 12 | 38 | 13 | -7 |
% 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 |
Promoter | 32.57 % | 32.57 % | 32.57 % | 32.57 % | 32.58 % | 32.58 % | 37.55 % | 37.55 % | 37.55 % | 37.55 % | 37.55 % | 37.55 % | 36.74 % | 36.49 % | 36.30 % |
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 % | 0.00 % |
DIIs | 2.14 % | 2.14 % | 2.14 % | 2.14 % | 2.14 % | 2.14 % | 0.95 % | 0.85 % | 0.80 % | 0.75 % | 0.64 % | 0.63 % | 0.63 % | 0.63 % | 0.63 % |
Government | 0.12 % | 0.12 % | 0.12 % | 0.12 % | 0.12 % | 0.12 % | 0.05 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 65.17 % | 65.17 % | 65.17 % | 65.17 % | 65.16 % | 65.16 % | 61.45 % | 61.60 % | 61.65 % | 61.70 % | 61.80 % | 61.82 % | 62.64 % | 62.89 % | 63.07 % |
No dividends have been distributed by the company in the past 10 years
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
1,531.35 | 1,13,695.85 | 80.49 | 11,546.00 | 8.06 | 1,408 | 1.68 | 48.32 | |
2,105.10 | 56,680.75 | 126.70 | 8,196.42 | 8.57 | 411 | 27.48 | 50.98 | |
2,030.55 | 27,310.37 | 100.68 | 4,127.39 | 30.94 | 262 | 13.34 | 50.55 | |
320.30 | 9,222.04 | 471.00 | 3,334.11 | 5.59 | 2 | 516.36 | 38.06 | |
722.40 | 6,771.20 | 76.36 | 780.25 | 28.03 | 110 | 19.23 | 40.04 | |
285.40 | 5,515.66 | 35.51 | 1,408.09 | 20.16 | 138 | 55.69 | 45.65 | |
1,339.90 | 4,288.11 | 23.53 | 3,319.70 | 24.11 | 173 | 18.07 | 59.22 | |
456.35 | 3,828.61 | 40.62 | 575.45 | 10.67 | 93 | 6.94 | 30.41 | |
1,174.65 | 3,432.14 | 46.68 | 2,427.31 | 15.01 | 96 | -60.47 | 49.48 | |
111.81 | 2,196.45 | 23.52 | 1,286.39 | 59.20 | 86 | 20.43 | 43.36 |