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 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 4 | 5 | 3 | 5 | 36 | 7 | 1 | 4 | 10 | 7 | 3 | 8 | -15 | 4 | 10 | 16 | 9 | 7 | 15 | 4 | 435 | 12 | 10 | 34 | 5 | 8 | 5 | 4 | 14 | 7 |
Expenses | 5 | 4 | 4 | 5 | 6 | 5 | 6 | 4 | 12 | 7 | 4 | 7 | 8 | 7 | 6 | 7 | 7 | 10 | 6 | 7 | 7 | 3 | 7 | 6 | 7 | 4 | 5 | 6 | 218 | 8 | 7 | 5 | 8 | 10 | 9 | 6 | 8 | 7 |
EBITDA | -2 | -2 | -2 | -3 | -3 | -1 | -2 | -1 | -8 | -2 | -1 | -2 | 29 | -0 | -4 | -3 | 3 | -3 | -3 | 2 | -22 | 1 | 3 | 10 | 3 | 3 | 9 | -3 | 217 | 4 | 2 | 29 | -3 | -2 | -4 | -2 | 5 | -1 |
Operating Profit % | -171 % | -169 % | -218 % | -245 % | -262 % | -163 % | -189 % | -224 % | -461 % | -64 % | -376 % | -331 % | -108 % | -82 % | -224 % | -236 % | -38 % | -43 % | -146 % | -96 % | -59 % | -5,260 % | -211 % | -243 % | -98 % | -255 % | -246 % | -115 % | 49 % | -46 % | -148 % | -91 % | -94 % | -45 % | -81 % | -119 % | -67 % | -64 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 4 | 4 | 5 | 6 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 2 | 2 | 1 | 3 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | -2 | -2 | -2 | -3 | -4 | -3 | -3 | -3 | -9 | -3 | -2 | -4 | 25 | -4 | -9 | -9 | -2 | -7 | -7 | -3 | -26 | -3 | -2 | 6 | -1 | 1 | 8 | -4 | 215 | 2 | 1 | 24 | -5 | -3 | -5 | -3 | 4 | -2 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | -6 | 0 |
Net Profit | -2 | -2 | -2 | -3 | -4 | -3 | -3 | -2 | -9 | -3 | -2 | -4 | 21 | -4 | -9 | -9 | -2 | -7 | -7 | -3 | -24 | -3 | -2 | 6 | -1 | 1 | 8 | -4 | 179 | 2 | 1 | 23 | -5 | -3 | -5 | -3 | 9 | -2 |
EPS in ₹ | -0.35 | -0.33 | -0.34 | -0.49 | -0.62 | -0.43 | -0.51 | -0.37 | -1.39 | -0.50 | -0.33 | -0.70 | 3.30 | -0.61 | -1.37 | -1.37 | -0.40 | -1.15 | -1.09 | -0.42 | -3.69 | -0.51 | -0.27 | 0.94 | -0.22 | 0.19 | 1.20 | -0.64 | 27.77 | 0.24 | 0.16 | 3.57 | -0.82 | -0.47 | -0.82 | -0.47 | 1.45 | -0.29 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 127 | 152 | 163 | 285 | 407 | 417 | 436 | 306 | 244 | 226 |
Fixed Assets | 15 | 21 | 20 | 24 | 45 | 50 | 27 | 26 | 31 | 23 |
Current Assets | 31 | 57 | 58 | 177 | 250 | 256 | 287 | 164 | 109 | 102 |
Capital Work in Progress | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 1 | 15 | 78 | 151 | 196 | 219 | 158 | 157 | 133 | 122 |
Other Assets | 100 | 116 | 65 | 109 | 166 | 147 | 251 | 123 | 80 | 80 |
Total Liabilities | 19 | 60 | 85 | 201 | 355 | 406 | 425 | 111 | 45 | 39 |
Current Liabilities | 18 | 35 | 80 | 87 | 300 | 287 | 417 | 105 | 14 | 12 |
Non Current Liabilities | 0 | 25 | 6 | 114 | 55 | 119 | 7 | 6 | 31 | 27 |
Total Equity | 109 | 91 | 78 | 83 | 51 | 11 | 11 | 195 | 199 | 186 |
Reserve & Surplus | 76 | 59 | 46 | 51 | 19 | -22 | -21 | 163 | 167 | 154 |
Share Capital | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -1 | 1 | 0 | 4 | 34 | -36 | 52 | 12 | -69 | 0 |
Investing Activities | 15 | -20 | -6 | -77 | -84 | -63 | 89 | -14 | 60 | 21 |
Operating Activities | -10 | 3 | 23 | 2 | 109 | 74 | 38 | 58 | -106 | -6 |
Financing Activities | -6 | 18 | -16 | 78 | 9 | -46 | -75 | -32 | -23 | -14 |
% 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 |
Promoter | 20.15 % | 20.15 % | 20.15 % | 20.15 % | 20.15 % | 20.15 % | 20.31 % | 20.31 % | 20.31 % | 20.31 % | 20.31 % | 20.31 % | 20.31 % | 20.31 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.01 % | 0.02 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
DIIs | 4.95 % | 4.95 % | 4.95 % | 4.55 % | 4.19 % | 4.14 % | 43.00 % | 43.00 % | 43.00 % | 42.91 % | 42.91 % | 42.91 % | 42.91 % | 42.91 % |
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 % |
Public / Retail | 74.90 % | 74.90 % | 74.90 % | 75.30 % | 75.66 % | 75.71 % | 36.68 % | 36.67 % | 36.69 % | 36.78 % | 36.78 % | 36.78 % | 36.78 % | 36.78 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
3,110.65 | 3,55,321.25 | 83.25 | 98,281.51 | -23.66 | 3,293 | 161.81 | 56.03 | |
724.55 | 25,779.20 | 44.08 | 7,235.51 | -17.91 | 672 | 19.12 | 36.84 | |
892.75 | 19,621.22 | 58.36 | 2,025.33 | 11.68 | 356 | 7.61 | 48.93 | |
427.20 | 14,485.53 | 114.94 | 1,969.61 | 29.98 | 111 | 62.86 | 30.82 | |
184.77 | 14,251.75 | 11.72 | 89,609.55 | 12.69 | 1,239 | -14.95 | 37.19 | |
85.76 | 13,011.00 | 53.88 | 204.33 | -94.36 | 192 | 122.99 | 31.26 | |
572.10 | 7,821.89 | 103.01 | 4,292.86 | 4.20 | 107 | 407.28 | 49.72 | |
512.20 | 7,149.33 | 49.19 | 10,407.32 | -2.08 | 203 | 33.68 | 38.04 | |
543.65 | 6,509.32 | 63.44 | 1,401.13 | -14.43 | 93 | 37.99 | 70.49 | |
49.40 | 6,350.46 | 54.86 | 1,093.75 | 175.46 | 175 | 12.63 | 74.52 |