Quarterly Financials | 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 | 10 | 17 | 20 | 15 | 11 | 21 | 20 | 19 | 14 | 16 | 19 | 16 | 12 | 18 | 16 | 12 | 13 | 23 | 20 | 17 | 14 | 16 | 24 | 22 | 14 | 15 | 22 | 24 | 15 | 30 | 20 |
Expenses | 10 | 12 | 19 | 10 | 11 | 15 | 19 | 18 | 14 | 13 | 18 | 10 | 11 | 11 | 15 | 11 | 12 | 15 | 19 | 13 | 13 | 15 | 23 | 15 | 14 | 15 | 21 | 14 | 14 | 14 | 19 |
EBITDA | 0 | 5 | 1 | 6 | 0 | 6 | 1 | 1 | 0 | 3 | 1 | 6 | 1 | 7 | 1 | 1 | 1 | 8 | 1 | 4 | 1 | 1 | 1 | 7 | 1 | 1 | 1 | 11 | 0 | 16 | 1 |
Operating Profit % | 3 % | 2 % | 3 % | 4 % | 2 % | 1 % | 3 % | 3 % | 2 % | 3 % | 3 % | 3 % | 2 % | 2 % | 4 % | 3 % | 3 % | 4 % | 3 % | 3 % | 3 % | 4 % | 3 % | 2 % | 2 % | 3 % | 3 % | 2 % | 1 % | 0 % | 2 % |
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 |
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 |
Profit Before Tax | 0 | 5 | 0 | 5 | 0 | 6 | 1 | 1 | 0 | 3 | 1 | 5 | 1 | 7 | 1 | 1 | 1 | 8 | 1 | 4 | 1 | 1 | 1 | 7 | 1 | 1 | 1 | 11 | 0 | 16 | 1 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 |
Net Profit | 0 | 5 | 0 | 5 | 0 | 5 | 0 | 0 | 0 | 2 | 1 | 5 | 0 | 7 | 1 | 1 | 1 | 7 | 1 | 4 | 1 | 1 | 1 | 7 | 0 | 1 | 1 | 10 | 0 | 13 | 1 |
EPS in ₹ | 4.97 | 237.00 | 19.17 | 169.00 | 2.93 | 173.87 | 13.59 | 13.00 | 8.00 | 79.60 | 19.21 | 173.59 | 14.00 | 227.28 | 18.78 | 21.49 | 17.56 | 227.87 | 22.37 | 122.70 | 17.27 | 34.47 | 23.63 | 231.49 | 13.98 | 19.79 | 21.60 | 337.96 | 11.46 | 426.88 | 23.26 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 48 | 46 | 53 | 63 | 65 | 72 | 70 | 75 | 78 | 93 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 10 | 7 | 15 | 25 | 27 | 32 | 29 | 34 | 37 | 49 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 37 | 37 | 37 | 37 | 40 | 41 | 41 | 41 | 41 |
Other Assets | 47 | 8 | 15 | 25 | 27 | 32 | 29 | 35 | 37 | 52 |
Total Liabilities | 15 | 6 | 5 | 5 | 5 | 6 | 1 | 2 | 1 | 1 |
Current Liabilities | 8 | 4 | 2 | 2 | 5 | 6 | 1 | 1 | 1 | 1 |
Non Current Liabilities | 7 | 2 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Equity | 33 | 40 | 48 | 58 | 60 | 66 | 69 | 74 | 77 | 91 |
Reserve & Surplus | 31 | 38 | 46 | 55 | 57 | 63 | 66 | 71 | 74 | 88 |
Share Capital | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | -0 | 7 | 8 | 1 | 8 | -2 | -0 | 0 | 0 |
Investing Activities | 6 | 7 | 8 | 11 | 2 | 11 | 7 | 4 | 8 | 14 |
Operating Activities | 3 | 1 | -1 | -0 | 1 | 8 | -3 | -4 | -1 | -4 |
Financing Activities | -9 | -8 | -1 | -2 | -2 | -10 | -5 | -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 | Jun 2024 |
Promoter | 74.87 % | 74.87 % | 74.87 % | 74.87 % | 74.87 % | 74.87 % | 74.87 % | 74.87 % | 74.87 % | 74.87 % | 74.87 % | 74.87 % | 74.87 % | 74.87 % |
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 % |
DIIs | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.02 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % |
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 | 25.10 % | 25.10 % | 25.10 % | 25.10 % | 25.11 % | 25.12 % | 25.12 % | 25.12 % | 25.12 % | 25.12 % | 25.12 % | 25.12 % | 25.12 % | 25.12 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
5,339.05 | 3,39,585.06 | 128.09 | 50,935.28 | 18.54 | 2,536 | 17.45 | 63.68 | |
7,322.40 | 2,63,192.25 | 208.97 | 12,664.38 | 48.94 | 1,477 | 134.72 | 70.48 | |
647.90 | 33,152.51 | - | 6,575.08 | 14.72 | -322 | -33,008.70 | 48.27 | |
747.00 | 9,965.05 | 62.21 | 1,474.83 | 386.29 | 142 | -34.43 | 60.79 | |
208.10 | 8,272.10 | 42.16 | 6,295.48 | 15.37 | 184 | 20.30 | 38.91 | |
3,342.80 | 8,260.68 | 93.94 | 1,022.61 | 27.33 | 83 | 25.55 | 55.35 | |
666.65 | 8,147.74 | 107.16 | 5,664.86 | 23.05 | 66 | 280.37 | 40.64 | |
3,646.95 | 7,101.50 | - | 2,806.55 | 13.18 | -97 | 155.33 | 55.09 | |
1,362.15 | 6,059.12 | 114.47 | 3,936.72 | 19.09 | 40 | 219.28 | 48.83 | |
179.85 | 3,695.36 | 67.87 | 1,397.03 | 2.80 | 101 | -87.55 | 56.91 |