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 | 10 | 6 | 5 | 4 | 5 | 5 | 3 | 4 | 6 | 5 | 2 | 4 | 5 | 2 | 2 | 8 | 16 | 8 | 6 | 4 | 15 | 0 | 5 | 6 | 11 | 8 | 12 | 12 | 13 | 11 | 6 | 10 | 13 | 14 | 15 | 11 | 22 | 22 | 16 |
Expenses | 6 | 6 | 6 | 5 | 5 | 4 | 3 | 3 | 4 | 5 | 3 | 5 | 6 | 3 | 3 | 5 | 6 | 3 | 4 | 3 | 9 | 1 | 3 | 4 | 7 | 7 | 8 | 12 | 10 | 10 | 7 | 9 | 10 | 11 | 10 | 9 | 17 | 13 | 16 |
EBITDA | 4 | 0 | -1 | -1 | -0 | 1 | -0 | 1 | 2 | -0 | -1 | -1 | -1 | -1 | -1 | 2 | 11 | 4 | 2 | 1 | 6 | -1 | 1 | 3 | 3 | 0 | 4 | -0 | 2 | 1 | -1 | 1 | 3 | 2 | 5 | 2 | 5 | 8 | 0 |
Operating Profit % | -92 % | 3 % | -31 % | -27 % | -18 % | -16 % | -42 % | -70 % | -53 % | -25 % | -91 % | -29 % | -28 % | -64 % | -65 % | 29 % | 65 % | 57 % | 39 % | 24 % | 39 % | -474 % | 25 % | 39 % | 29 % | 3 % | 34 % | -5 % | 18 % | 9 % | -23 % | 11 % | 25 % | 17 % | 31 % | 13 % | 20 % | 38 % | 1 % |
Depreciation | 1 | 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 | 0 | 0 | 0 | 1 | 1 | 1 |
Interest | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | 1 | -1 | -2 | -2 | -1 | -0 | -1 | -0 | 2 | -1 | -2 | -1 | -2 | -2 | -2 | 1 | 10 | 4 | 2 | 0 | 5 | -2 | 0 | 2 | 2 | -0 | 3 | -1 | 2 | 0 | -2 | 0 | 2 | 1 | 4 | 1 | 3 | 7 | -1 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 1 | -1 | -2 | -2 | -1 | -0 | -1 | -0 | 2 | -1 | -2 | -1 | 0 | -2 | -2 | 1 | 6 | 3 | 2 | 0 | 1 | -2 | 0 | 2 | 1 | -0 | 3 | -1 | 1 | 0 | -2 | 0 | 2 | 1 | 3 | 1 | 2 | 5 | -1 |
EPS in ₹ | 1.64 | -0.92 | -2.44 | -2.41 | -1.74 | -0.21 | -2.07 | -0.32 | 2.75 | -1.13 | -2.79 | -2.04 | 0.56 | -2.32 | -2.34 | 1.54 | 8.24 | 4.08 | 2.30 | 0.39 | 0.89 | -2.45 | 0.31 | 2.36 | 0.70 | -0.47 | 3.71 | -1.19 | 1.18 | 0.27 | -2.83 | 0.28 | 2.67 | 1.36 | 4.33 | 0.72 | 2.68 | 7.24 | -1.26 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 62 | 58 | 57 | 52 | 60 | 59 | 59 | 59 | 58 | 67 |
Fixed Assets | 11 | 10 | 9 | 8 | 5 | 5 | 5 | 5 | 9 | 30 |
Current Assets | 26 | 23 | 27 | 26 | 41 | 48 | 50 | 48 | 41 | 34 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 2 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 51 | 48 | 48 | 44 | 55 | 54 | 55 | 54 | 46 | 36 |
Total Liabilities | 50 | 51 | 52 | 53 | 57 | 50 | 50 | 47 | 46 | 48 |
Current Liabilities | 25 | 26 | 28 | 31 | 36 | 32 | 34 | 38 | 38 | 36 |
Non Current Liabilities | 25 | 25 | 24 | 21 | 21 | 17 | 16 | 10 | 7 | 12 |
Total Equity | 12 | 7 | 5 | -0 | 3 | 9 | 10 | 12 | 12 | 19 |
Reserve & Surplus | 5 | -0 | -2 | -7 | -4 | 2 | 2 | 5 | 5 | 11 |
Share Capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 |
Investing Activities | -1 | 1 | 0 | 1 | 0 | 1 | 0 | -3 | -6 | -18 |
Operating Activities | 2 | 8 | -3 | 2 | -1 | -0 | 6 | 6 | 10 | 21 |
Financing Activities | 6 | -9 | 3 | -3 | 0 | -0 | -6 | -3 | -4 | -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 | 64.00 % | 64.00 % | 64.00 % | 64.00 % | 64.00 % | 64.00 % | 64.00 % | 64.01 % | 64.01 % | 64.01 % | 64.01 % | 64.01 % | 64.01 % | 64.01 % | 64.01 % |
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 | 9.97 % | 9.90 % | 9.63 % | 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 % |
Public / Retail | 26.03 % | 26.10 % | 26.37 % | 36.00 % | 36.00 % | 36.00 % | 36.00 % | 35.99 % | 35.99 % | 35.99 % | 35.99 % | 35.99 % | 35.99 % | 35.99 % | 35.99 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
528.00 | 16,857.71 | 50.78 | 5,100.07 | 251.99 | 586 | -59.46 | 50.18 | |
1,448.35 | 2,085.00 | 32.22 | 815.40 | 5.43 | 63 | 7.43 | 35.08 | |
38.51 | 1,938.20 | - | 405.79 | -13.84 | 1 | 381.40 | 39.28 | |
52.76 | 1,568.79 | 15.10 | 2,137.08 | 17.10 | 96 | 51.86 | 37.53 | |
390.15 | 623.82 | 29.14 | 174.86 | 20.96 | 16 | 168.40 | 44.90 | |
994.00 | 608.97 | 14.39 | 630.79 | -9.38 | 37 | 21.71 | 40.57 | |
3.23 | 580.14 | 36.44 | 262.47 | -35.33 | 7 | 61.02 | 39.77 | |
206.80 | 464.63 | 40.08 | 1,018.66 | 32.50 | 12 | - | 68.40 | |
108.68 | 222.58 | - | 376.92 | -19.57 | -49 | 489.84 | 71.10 | |
1,724.45 | 179.54 | 7.97 | 5.27 | -16.93 | 2 | 39.33 | 73.11 |