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 | 3 | 23 | 4 | 4 | 4 | 4 | 4 | 2 | 5 | 5 | 5 | 6 | 7 | 4 | 3 | 7 | 2 | 1 | 7 | 1 | 5 | 1 | 4 | 2 | 2 | 2 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 7 | 2 | 2 | 2 | 6 | 2 |
Expenses | 2 | 17 | 4 | 4 | 8 | 5 | 5 | 3 | 11 | 5 | 5 | 6 | 15 | 4 | 3 | 2 | 3 | 1 | 7 | 0 | 4 | 1 | 5 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 1 | 1 | 4 | 2 |
EBITDA | 0 | 6 | -0 | 0 | -4 | -1 | -1 | -0 | -6 | -0 | -0 | -0 | -8 | -0 | 0 | 5 | -1 | 0 | -0 | 1 | 0 | 0 | -1 | 0 | 1 | 1 | 1 | 0 | 2 | 1 | 0 | 0 | 1 | 5 | 0 | 1 | 1 | 1 | 0 |
Operating Profit % | -103 % | 19 % | -78 % | -75 % | -230 % | -155 % | -78 % | -265 % | -196 % | -53 % | -38 % | -40 % | -182 % | -68 % | -102 % | -144 % | -873 % | -617 % | -23 % | -105 % | -31 % | -384 % | -66 % | -85 % | -559 % | -340 % | -59 % | -459 % | -438 % | -84 % | -540 % | -705 % | -391 % | -91 % | -727 % | -331 % | -307 % | -10 % | -500 % |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 6 | -0 | 0 | -4 | -1 | -1 | -0 | -6 | -0 | -0 | -0 | -8 | -0 | 0 | 5 | -1 | -0 | -0 | 1 | 0 | 0 | -1 | 0 | 0 | 1 | 1 | 0 | 2 | 1 | 0 | 0 | 1 | 5 | 0 | 1 | 1 | 1 | 0 |
Tax | 0 | 5 | -0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 1 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 0 | 1 | -0 | 0 | -2 | -1 | -1 | -0 | -4 | -1 | -0 | -0 | -6 | -0 | 0 | 4 | -0 | -0 | -1 | 1 | 0 | 0 | -1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 4 | 0 | 1 | 1 | 1 | 0 |
EPS in ₹ | 0.49 | 2.67 | -0.18 | 0.14 | -8.01 | -3.38 | -2.96 | -0.63 | -14.38 | -1.66 | -0.58 | -0.57 | -21.39 | -0.48 | 0.18 | 13.46 | -1.57 | -1.10 | -2.34 | 3.35 | 0.27 | 0.82 | -1.76 | 0.83 | 1.67 | 1.68 | 1.38 | 0.87 | 4.32 | 1.51 | 0.93 | 0.17 | 1.73 | 13.23 | 0.25 | 1.80 | 2.04 | 3.23 | 0.60 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 139 | 134 | 124 | 115 | 118 | 115 | 115 | 117 | 122 | 122 |
Fixed Assets | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 1 |
Current Assets | 131 | 126 | 116 | 105 | 98 | 81 | 80 | 87 | 94 | 96 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 4 | 3 | 14 | 36 | 34 | 30 | 28 | 28 |
Other Assets | 137 | 132 | 119 | 111 | 102 | 77 | 79 | 85 | 93 | 94 |
Total Liabilities | 17 | 14 | 9 | 8 | 6 | 5 | 4 | 3 | 7 | 3 |
Current Liabilities | 13 | 10 | 6 | 4 | 3 | 3 | 3 | 3 | 7 | 2 |
Non Current Liabilities | 4 | 4 | 4 | 3 | 3 | 2 | 1 | 0 | 0 | 0 |
Total Equity | 122 | 120 | 115 | 107 | 111 | 110 | 112 | 114 | 115 | 120 |
Reserve & Surplus | 119 | 117 | 112 | 104 | 108 | 107 | 109 | 111 | 112 | 117 |
Share Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | -1 | 0 | -1 | -0 | 0 | 0 | 3 | -3 | -0 |
Investing Activities | -2 | -6 | 12 | 0 | -5 | 5 | -1 | 8 | 3 | 6 |
Operating Activities | 10 | 5 | -11 | 0 | 5 | -4 | 2 | -5 | -5 | -2 |
Financing Activities | -7 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -0 |
% 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 | 54.88 % | 54.88 % | 54.89 % | 54.88 % | 54.88 % | 54.88 % | 54.88 % | 54.88 % | 54.88 % | 54.88 % | 54.88 % | 54.88 % | 54.88 % | 54.88 % | 54.88 % |
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 | 17.06 % | 16.73 % | 16.73 % | 15.92 % | 15.68 % | 15.54 % | 15.54 % | 15.54 % | 15.54 % | 15.37 % | 15.35 % | 15.35 % | 15.08 % | 15.08 % | 15.08 % |
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 | 28.05 % | 28.39 % | 28.39 % | 29.20 % | 29.43 % | 29.57 % | 29.57 % | 29.57 % | 29.57 % | 29.75 % | 29.76 % | 29.76 % | 30.04 % | 30.04 % | 30.04 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
832.45 | 2,06,131.58 | 57.19 | 6,958.34 | 15.74 | 1,630 | 122.10 | 47.12 | |
1,187.60 | 1,18,194.76 | 55.01 | 10,469.50 | 8.93 | 1,554 | 108.63 | 50.87 | |
2,945.80 | 81,899.02 | 58.97 | 4,334.22 | 42.62 | 747 | 359.51 | 45.89 | |
1,984.75 | 72,158.68 | 31.08 | 4,818.77 | 12.24 | 1,927 | 29.05 | 57.72 | |
1,604.90 | 69,196.81 | 51.64 | 9,425.30 | 7.45 | 1,629 | -3.40 | 30.33 | |
1,518.25 | 54,241.93 | 51.31 | 4,109.87 | 49.20 | 1,326 | -4.30 | 37.46 | |
1,191.80 | 29,181.15 | 58.74 | 5,064.15 | 42.12 | 401 | 267.88 | 34.86 | |
683.35 | 23,375.07 | 67.43 | 1,520.74 | 51.34 | 265 | 75.00 | 45.49 | |
1,378.40 | 19,294.23 | - | 1,324.55 | -16.48 | 16 | 194.71 | 30.08 | |
1,551.55 | 15,591.68 | 340.82 | 3,217.88 | -5.42 | 49 | -49.71 | 29.64 |