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 | 1 | 1 | 1 | 0 | 2 | 3 | 3 | 4 | 10 | 4 | 14 | 47 | 63 | 70 | 89 | 63 | 112 | 67 | 57 | 40 | 27 | 10 | 22 | 22 | 33 | 30 | 33 | 32 | 29 | 37 | 28 | 25 | 21 | 13 | 21 | 15 | 12 | 5 | 6 |
Expenses | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 10 | 3 | 14 | 40 | 54 | 71 | 87 | 62 | 111 | 67 | 53 | 36 | 26 | 8 | 19 | 16 | 28 | 21 | 29 | 28 | 28 | 33 | 25 | 21 | 14 | 11 | 12 | 10 | 11 | 3 | 3 |
EBITDA | -0 | 0 | -0 | -0 | 1 | 1 | 1 | 2 | -0 | 1 | -1 | 7 | 9 | -1 | 1 | 1 | 1 | 0 | 4 | 4 | 1 | 2 | 3 | 6 | 6 | 9 | 5 | 4 | 1 | 4 | 3 | 4 | 6 | 3 | 9 | 5 | 1 | 2 | 3 |
Operating Profit % | -97 % | -143 % | -67 % | -96 % | 27 % | -756 % | 27 % | 48 % | -223 % | 11 % | -7 % | 13 % | -5 % | -3 % | -1 % | -2 % | -1 % | -2 % | 4 % | 7 % | 4 % | 2 % | 8 % | 6 % | 10 % | 26 % | 5 % | 4 % | -0 % | -1 % | 4 % | 6 % | 5 % | -2 % | 39 % | 5 % | -9 % | -20 % | -15 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 6 | 7 | 10 | 12 | 8 | 9 | 9 | 10 | 2 | 4 | 4 | 2 | 3 | 4 | 4 | 3 | 4 | 4 | 4 | 3 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | -0 | 0 | -0 | -0 | 0 | 1 | 1 | 2 | -4 | -5 | -7 | -3 | -3 | -9 | -8 | -8 | -9 | -4 | -1 | -1 | -2 | -3 | -3 | 1 | 2 | 4 | -0 | -1 | -3 | 2 | 0 | 1 | 4 | 0 | 7 | 3 | -1 | -0 | 1 |
Tax | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -0 | 0 | -0 | -0 | 0 | 1 | 1 | 2 | -3 | -6 | -8 | -3 | -2 | -9 | -8 | -8 | 5 | -3 | -1 | -1 | -1 | -3 | -3 | 1 | 2 | 5 | -0 | -1 | -3 | 2 | 0 | 1 | 4 | 0 | 5 | 3 | -1 | -0 | 1 |
EPS in ₹ | -0.06 | 0.10 | -0.09 | -0.12 | 0.15 | 0.17 | 0.21 | 0.32 | -0.67 | -1.07 | -1.49 | -0.53 | -0.46 | -1.77 | -1.58 | -1.58 | 1.02 | -0.57 | -0.23 | -0.19 | -0.10 | -0.54 | -0.49 | 0.15 | 0.36 | 0.89 | -0.07 | -0.14 | -0.49 | 0.03 | 0.06 | 0.14 | 0.82 | 0.02 | 0.97 | 0.61 | -0.24 | -0.08 | 0.16 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 216 | 223 | 678 | 730 | 548 | 587 | 586 | 498 | 517 | 517 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 14 | 5 | 14 | 10 | 7 |
Current Assets | 15 | 12 | 31 | 80 | 157 | 75 | 61 | 36 | 26 | 24 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 371 | 475 | 500 | 427 | 465 | 473 |
Other Assets | 216 | 223 | 677 | 730 | 177 | 98 | 81 | 57 | 42 | 38 |
Total Liabilities | 216 | 223 | 678 | 730 | 548 | 587 | 586 | 498 | 517 | 517 |
Current Liabilities | 1 | 7 | 255 | 7 | 118 | 123 | 133 | 36 | 57 | 52 |
Non Current Liabilities | 0 | 0 | 0 | 319 | 2 | 31 | 23 | 31 | 8 | 5 |
Total Equity | 215 | 215 | 422 | 405 | 428 | 432 | 430 | 431 | 453 | 460 |
Reserve & Surplus | 187 | 187 | 371 | 354 | 377 | 372 | 370 | 371 | 401 | 408 |
Share Capital | 28 | 28 | 51 | 51 | 51 | 52 | 52 | 52 | 52 | 52 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | 0 | 1 | 1 | -2 | 1 | -2 | 0 | 0 |
Investing Activities | -75 | -10 | -427 | 8 | 281 | -77 | -22 | 75 | -34 | -4 |
Operating Activities | 49 | 4 | 36 | -92 | 51 | 9 | 37 | 19 | 27 | 19 |
Financing Activities | 26 | 6 | 391 | 85 | -331 | 66 | -14 | -96 | 7 | -15 |
% 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 | 73.13 % | 73.13 % | 73.13 % | 73.13 % | 73.13 % | 73.13 % | 72.12 % | 72.12 % | 72.12 % | 72.12 % | 72.12 % | 72.12 % | 72.12 % | 72.12 % | 72.12 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 6.55 % | 0.00 % | 6.55 % | 6.55 % | 6.55 % |
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 % | 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 | 11.93 % | 11.96 % | 12.09 % | 12.19 % | 11.65 % | 11.60 % | 12.77 % | 12.83 % | 12.78 % | 12.77 % | 12.76 % | 12.45 % | 12.48 % | 12.29 % | 12.63 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,675.45 | 4,11,672.80 | 26.78 | 54,982.50 | 32.75 | 14,451 | 13.04 | 46.40 | |
1,607.10 | 2,54,931.10 | 29.99 | 1,10,383.00 | 34.50 | 15,595 | 11.30 | 37.91 | |
340.35 | 2,09,467.80 | 130.34 | 1,854.70 | 4,039.96 | 1,605 | 3.13 | 62.85 | |
3,155.55 | 1,16,338.60 | 14.85 | 36,413.00 | 19.35 | 7,391 | 20.18 | 57.24 | |
10,683.00 | 1,15,782.00 | 15.62 | 1,713.50 | 224.96 | 7,365 | -4.89 | 55.15 | |
1,253.65 | 1,04,983.00 | 27.27 | 19,419.90 | 48.18 | 3,411 | 25.22 | 43.59 | |
4,258.30 | 90,788.00 | 41.11 | 3,163.40 | 27.42 | 1,943 | 32.10 | 46.11 | |
1,932.80 | 77,705.30 | 16.61 | 15,162.70 | 26.62 | 4,468 | 20.62 | 55.00 | |
704.40 | 66,872.40 | 30.27 | 17,483.50 | 22.39 | 2,408 | -32.94 | 52.14 | |
199.47 | 50,585.00 | 13.62 | 34,560.60 | 14.43 | 3,439 | 40.83 | 51.37 |