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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 10 | 13 | 8 | 18 | 12 | 6 | 12 | 25 | 24 | 24 | 13 | 18 | 3 | 7 | 24 | 11 | 16 | 14 | 20 | 29 | 19 | 16 | 23 | 18 | 14 | 26 | 15 | 22 | 24 | 24 |
Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 10 | 12 | 8 | 17 | 12 | 6 | 12 | 22 | 21 | 20 | 12 | 17 | 4 | 7 | 21 | 13 | 14 | 13 | 12 | 23 | 16 | 13 | 17 | 15 | 11 | 22 | 13 | 20 | 19 | 19 |
EBITDA | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 3 | 3 | 3 | 1 | 2 | -0 | 0 | 3 | -2 | 2 | 0 | 8 | 5 | 3 | 3 | 6 | 3 | 4 | 5 | 2 | 1 | 5 | 5 |
Operating Profit % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | -20 % | 3 % | 7 % | -1 % | 6 % | 3 % | 2 % | 0 % | 11 % | 10 % | 14 % | 6 % | 8 % | -10 % | 1 % | 13 % | -15 % | 15 % | 2 % | 40 % | 15 % | 11 % | 15 % | 25 % | 9 % | 20 % | 10 % | 11 % | -1 % | 19 % | 19 % |
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 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 3 | 3 | 3 | 1 | 1 | -0 | 0 | 3 | -2 | 2 | 0 | 8 | 5 | 3 | 3 | 6 | 3 | 3 | 5 | 2 | 1 | 5 | 5 |
Tax | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | -0 | 1 | 1 |
Net Profit | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 3 | 3 | 3 | 1 | 1 | -0 | 0 | 3 | -1 | 2 | 0 | 6 | 4 | 2 | 3 | 5 | 2 | 2 | 3 | 1 | 2 | 4 | 4 |
EPS in ₹ | 0.01 | -0.01 | -0.02 | -0.03 | 0.06 | -0.01 | -0.01 | -0.01 | -0.17 | 0.12 | 0.12 | 0.01 | 0.18 | 0.05 | 0.03 | 0.06 | 0.73 | 0.71 | 0.76 | 0.17 | 0.32 | -0.10 | 0.02 | 0.79 | -0.34 | 0.62 | 0.04 | 1.76 | 1.20 | 0.68 | 0.72 | 1.39 | 0.57 | 0.50 | 0.85 | 0.31 | 0.42 | 1.00 | 1.10 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 87 | 141 | 138 | 136 | 139 | 137 | 128 | 139 | 571 | 574 |
Fixed Assets | 7 | 7 | 7 | 7 | 8 | 9 | 9 | 14 | 436 | 432 |
Current Assets | 79 | 133 | 129 | 127 | 128 | 126 | 117 | 123 | 133 | 141 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 8 | 0 | 5 | 0 | 1 | 0 | 23 | 13 |
Other Assets | 80 | 134 | 123 | 128 | 126 | 128 | 118 | 125 | 112 | 129 |
Total Liabilities | 12 | 67 | 64 | 61 | 61 | 52 | 42 | 40 | 37 | 29 |
Current Liabilities | 12 | 31 | 64 | 41 | 44 | 41 | 41 | 39 | 36 | 28 |
Non Current Liabilities | 0 | 36 | 0 | 20 | 17 | 11 | 0 | 1 | 1 | 1 |
Total Equity | 74 | 74 | 74 | 75 | 78 | 85 | 86 | 99 | 535 | 545 |
Reserve & Surplus | 39 | 39 | 38 | 40 | 43 | 50 | 51 | 64 | 499 | 508 |
Share Capital | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 37 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 1 | -0 | 1 | 5 | -1 | -3 | 31 | -32 | 0 |
Investing Activities | 0 | 0 | -8 | 8 | -5 | 4 | -2 | -4 | -23 | 15 |
Operating Activities | -2 | -47 | 21 | 11 | 20 | 4 | 10 | 35 | -10 | -18 |
Financing Activities | 2 | 48 | -13 | -18 | -10 | -9 | -11 | 0 | 1 | 3 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Nov 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 63.31 % | 63.31 % | 53.06 % | 57.86 % | 57.86 % | 57.86 % | 59.60 % | 58.62 % | 58.62 % | 58.62 % | 58.62 % | 60.51 % | 60.51 % | 60.51 % | 60.51 % | 60.51 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.11 % | 0.11 % | 0.11 % | 0.11 % | 0.11 % | 0.40 % |
DIIs | 0.00 % | 0.00 % | 12.52 % | 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 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 36.69 % | 36.69 % | 34.42 % | 42.14 % | 42.14 % | 42.14 % | 40.40 % | 41.38 % | 41.38 % | 41.38 % | 41.27 % | 39.38 % | 39.38 % | 39.38 % | 39.38 % | 39.09 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
271.95 | 17,529.48 | 20.54 | 20,970.91 | 33.56 | 740 | 102.09 | 33.97 | |
4,232.90 | 8,862.00 | - | 37.89 | 35.71 | 15 | 71.43 | 41.01 | |
454.90 | 7,298.99 | 60.74 | 279.12 | -57.68 | 98 | 25.99 | 31.95 | |
178.04 | 6,695.67 | 24.78 | 1,360.22 | -29.82 | 303 | -27.44 | 42.53 | |
609.55 | 2,662.94 | 29.11 | 2,530.01 | 28.90 | 123 | -73.47 | 44.89 | |
129.03 | 2,454.47 | 17.28 | 635.71 | 183.78 | 123 | -9.38 | 33.17 | |
105.20 | 1,858.34 | 14.58 | 286.53 | 87.05 | 85 | 76.74 | 44.41 | |
70.03 | 1,596.12 | 28.55 | 1,256.76 | 11.23 | 53 | -21.77 | 30.32 | |
53.03 | 1,192.83 | 22.77 | 1,075.44 | 4.37 | 68 | -50.12 | 40.49 | |
219.63 | 924.72 | - | 0.02 | 0.02 | -4 | -37.50 | 36.34 |