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 | 7 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 9 | 9 | 15 | 33 | 29 | 28 | 10 | 26 | 16 | 25 | 15 | 20 | 11 | 17 | 19 | 22 | 17 | 11 | 10 | 20 | 15 | 20 | 30 | 49 | 43 | 37 | 44 | 75 | 88 |
Expenses | 8 | 3 | 0 | 0 | 1 | 0 | 0 | 1 | 11 | 9 | 9 | 14 | 31 | 27 | 27 | 10 | 25 | 16 | 24 | 16 | 20 | 11 | 18 | 20 | 26 | 18 | 12 | 11 | 17 | 14 | 18 | 27 | 46 | 41 | 35 | 43 | 73 | 87 |
EBITDA | -1 | -0 | -0 | -0 | -1 | -0 | -0 | -1 | 1 | 0 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | -0 | 0 | -0 | -1 | -4 | -1 | -1 | -0 | 3 | 1 | 2 | 3 | 3 | 2 | 2 | 1 | 2 | 1 |
Operating Profit % | -18 % | -7 % | -117 % | -3 % | -138 % | 0 % | -3 % | -500 % | 5 % | 0 % | -1 % | 3 % | 4 % | 4 % | 3 % | 5 % | 3 % | 3 % | 1 % | -7 % | -3 % | 1 % | -2 % | -5 % | -18 % | -5 % | -10 % | -4 % | 14 % | 9 % | 10 % | 10 % | 5 % | 6 % | 5 % | 2 % | 2 % | 1 % |
Depreciation | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | -2 | 0 | -0 | 2 | -2 | 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 | 1 | -1 | -1 | -3 | 1 | -1 | -1 | -1 | 0 | -0 | -0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -2 | -1 | -0 | -1 | -2 | -4 | -1 | -2 | -1 | 2 | 1 | 1 | 2 | 2 | 2 | 1 | 0 | 1 | 0 |
Tax | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -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 |
Net Profit | 2 | -1 | -1 | -3 | 2 | -1 | -1 | -1 | 1 | -0 | -0 | 0 | 1 | 1 | 1 | 0 | -0 | 0 | 0 | -2 | -1 | -0 | -1 | -2 | -3 | -1 | -2 | -1 | 2 | 1 | 1 | 2 | 0 | 2 | 1 | 0 | -0 | 0 |
EPS in ₹ | 1.24 | -0.48 | -0.03 | -1.66 | 1.06 | -0.03 | -0.35 | -0.72 | 0.05 | -0.24 | -0.21 | 0.10 | 0.72 | 0.36 | 0.31 | 0.03 | -0.24 | 0.06 | 0.08 | -0.84 | -0.29 | -0.20 | -0.47 | -0.72 | -1.22 | -0.69 | -0.74 | -0.43 | 1.07 | 0.28 | 0.48 | 0.67 | 0.12 | 0.53 | 0.35 | 0.06 | -0.07 | 0.03 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 51 | 47 | 44 | 58 | 62 | 62 | 77 | 60 | 93 | 164 |
Fixed Assets | 34 | 32 | 29 | 29 | 27 | 28 | 30 | 32 | 31 | 31 |
Current Assets | 15 | 13 | 11 | 26 | 32 | 31 | 42 | 24 | 59 | 126 |
Capital Work in Progress | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 4 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 16 | 15 | 14 | 28 | 35 | 34 | 46 | 28 | 62 | 129 |
Total Liabilities | 40 | 38 | 37 | 49 | 50 | 52 | 70 | 53 | 70 | 107 |
Current Liabilities | 19 | 18 | 22 | 34 | 37 | 39 | 41 | 26 | 43 | 97 |
Non Current Liabilities | 21 | 20 | 15 | 14 | 13 | 14 | 29 | 27 | 27 | 10 |
Total Equity | 11 | 9 | 7 | 9 | 12 | 10 | 7 | 7 | 22 | 57 |
Reserve & Surplus | -6 | -8 | -9 | -7 | -7 | -9 | -14 | -16 | -10 | 17 |
Share Capital | 17 | 17 | 16 | 16 | 19 | 19 | 22 | 23 | 32 | 40 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -1 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 1 | -0 |
Investing Activities | 0 | 0 | 0 | 0 | 2 | -4 | -4 | -1 | -2 | -6 |
Operating Activities | 1 | 0 | 6 | 0 | -2 | 3 | 4 | 1 | -8 | -26 |
Financing Activities | -2 | -1 | -7 | -0 | -0 | -0 | -0 | -0 | 11 | 32 |
% 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 |
Promoter | 9.54 % | 9.54 % | 16.34 % | 16.34 % | 16.34 % | 21.78 % | 52.10 % | 53.82 % | 53.82 % | 53.82 % | 53.79 % | 56.29 % | 53.89 % | 53.89 % | 53.89 % |
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 | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.14 % | 0.25 % | 0.25 % |
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 | 90.46 % | 90.46 % | 83.66 % | 83.66 % | 83.66 % | 78.22 % | 47.90 % | 46.18 % | 46.18 % | 46.18 % | 46.21 % | 43.71 % | 45.97 % | 45.86 % | 45.86 % |
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 |
---|---|---|---|---|---|---|---|---|
1,910.05 | 4,59,136.75 | 43.54 | 49,887.17 | 12.06 | 9,648 | 42.62 | 65.70 | |
1,623.30 | 1,33,733.09 | 30.09 | 26,520.66 | 14.17 | 4,155 | 17.77 | 47.50 | |
6,633.25 | 1,12,386.62 | 20.19 | 28,905.40 | 12.36 | 5,578 | -0.90 | 43.03 | |
1,057.35 | 1,07,551.32 | 25.80 | 19,831.50 | 13.82 | 3,831 | 30.78 | 36.39 | |
2,611.65 | 1,01,378.99 | 51.66 | 10,615.63 | 19.57 | 1,942 | 9.89 | 58.64 | |
2,198.25 | 99,598.89 | 44.00 | 20,141.50 | 19.94 | 1,936 | 77.69 | 52.72 | |
1,466.05 | 85,418.13 | 23.81 | 29,559.25 | 17.55 | 3,169 | 61.17 | 42.40 | |
6,194.15 | 73,643.07 | 34.26 | 12,978.42 | 9.84 | 1,811 | 91.18 | 56.20 | |
1,662.70 | 46,424.18 | - | 12,653.09 | 6.58 | -1,831 | 96.52 | 49.66 | |
346.35 | 42,855.42 | 27.46 | 15,621.20 | 35.25 | 1,298 | 478.78 | 38.92 |