Quarterly Financials | Sept 2017 | 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 | 49 | 23 | 28 | 31 | 75 | 4 | 16 | 53 | 81 | 39 | 81 | 70 | 98 | 52 | 49 | 38 | 24 | 9 | 6 | 0 | 0 | 0 | 3 |
Expenses | 46 | 10 | 37 | 30 | 71 | 3 | 17 | 52 | 75 | 36 | 78 | 67 | 94 | 49 | 46 | 35 | 22 | 8 | 8 | 5 | 3 | 0 | 11 |
EBITDA | 3 | 13 | -9 | 1 | 4 | 0 | -1 | 1 | 6 | 3 | 4 | 3 | 5 | 3 | 3 | 3 | 2 | 2 | -2 | -5 | -3 | -0 | -8 |
Operating Profit % | 6 % | 55 % | -32 % | 2 % | 5 % | 3 % | -6 % | 2 % | 7 % | 7 % | 4 % | 4 % | 5 % | 6 % | 6 % | 7 % | 9 % | 16 % | -32 % | 0 % | 0 % | 0 % | 0 % |
Depreciation | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 2 | 1 | 1 | 1 | 1 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 3 |
Profit Before Tax | 1 | 12 | -10 | -1 | 3 | -0 | -3 | -0 | 4 | 1 | 2 | 2 | 3 | 2 | 2 | 1 | 1 | 0 | -2 | -5 | -4 | -0 | -12 |
Tax | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Net Profit | 0 | 12 | -11 | -1 | 2 | -0 | -3 | -0 | 4 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | -2 | -5 | -3 | -1 | -12 |
EPS in ₹ | 0.26 | 5.38 | -4.93 | -0.22 | 0.99 | -0.09 | -1.27 | -0.16 | 1.91 | 0.47 | 0.77 | 0.56 | 1.07 | 0.64 | 0.48 | 0.25 | 0.43 | 0.01 | -0.09 | -0.21 | -0.15 | -0.02 | -0.54 |
Balance Sheet | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Total Assets | 87 | 113 | 97 | 101 | 100 | 116 | 106 |
Fixed Assets | 12 | 11 | 10 | 8 | 7 | 7 | 7 |
Current Assets | 76 | 101 | 87 | 92 | 93 | 109 | 99 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 76 | 102 | 87 | 92 | 93 | 109 | 99 |
Total Liabilities | 87 | 113 | 97 | 101 | 100 | 116 | 106 |
Current Liabilities | 53 | 55 | 43 | 45 | 42 | 53 | 42 |
Non Current Liabilities | 17 | 18 | 11 | 10 | 12 | 11 | 8 |
Total Equity | 18 | 40 | 43 | 45 | 46 | 52 | 56 |
Reserve & Surplus | 3 | 18 | 21 | 24 | 25 | 31 | 35 |
Share Capital | 15 | 21 | 21 | 21 | 21 | 21 | 21 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | -1 | 0 | -0 | 0 | 0 | 0 | 0 | 30 | -31 |
Investing Activities | 0 | -0 | -0 | -1 | -0 | 1 | 0 | -0 | -1 |
Operating Activities | 9 | 1 | 6 | -14 | 9 | 5 | 1 | 36 | -20 |
Financing Activities | -11 | -1 | -7 | 15 | -8 | -6 | -1 | -6 | -10 |
% 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 |
Promoter | 55.61 % | 55.61 % | 55.61 % | 55.49 % | 55.04 % | 50.32 % | 46.10 % | 39.65 % | 19.34 % | 20.67 % | 17.03 % | 4.31 % | 4.08 % |
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 % |
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 % |
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 % |
Public / Retail | 43.02 % | 43.06 % | 43.34 % | 43.62 % | 33.74 % | 38.25 % | 41.99 % | 47.89 % | 57.01 % | 61.79 % | 66.38 % | 80.43 % | 82.62 % |
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 |
---|---|---|---|---|---|---|---|---|
641.70 | 83,711.60 | 52.76 | 9,795.00 | -1.14 | 1,502 | 20.28 | 54.39 | |
1,866.95 | 67,445.10 | 67.67 | 12,849.40 | 6.51 | -88 | 1,509.13 | 58.91 | |
313.60 | 40,264.00 | 41.03 | 51,555.20 | -12.84 | 171 | 337.95 | 46.20 | |
343.50 | 5,114.60 | 25.23 | 13,885.60 | 29.09 | 136 | 111.54 | 69.33 | |
386.35 | 1,060.10 | 254.23 | 182.40 | -37.41 | 5 | -100.00 | 99.91 | |
141.02 | 702.20 | 15.04 | 688.80 | -14.04 | 45 | -2.04 | 54.33 | |
290.20 | 702.10 | 22.63 | 1,706.10 | -23.76 | 31 | 746.67 | 60.52 | |
539.85 | 691.30 | 42.37 | 401.00 | -4.46 | -1 | 850.00 | 81.28 | |
57.69 | 544.00 | 47.68 | 3,038.40 | -3.45 | 2 | 208.51 | 54.89 | |
194.20 | 395.50 | 26.65 | 575.60 | -8.56 | 15 | -7.69 | 74.31 |