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 | 11 | 4 | 5 | 3 | 2 | 3 | 5 | 4 | 6 | 5 | 4 | 4 | 8 | 5 | 5 | 5 | 7 | 5 | 4 | 4 | 8 | 0 | 1 | 7 | 13 | 5 | 10 | 8 | 10 | 13 | 15 | 11 | 24 | 19 | 23 | 23 | 26 | 27 | 41 |
Expenses | 14 | 4 | 5 | 3 | 2 | 3 | 5 | 4 | 5 | 6 | 4 | 4 | 8 | 5 | 5 | 5 | 7 | 6 | 5 | 5 | 7 | 0 | 1 | 7 | 12 | 5 | 9 | 8 | 10 | 12 | 14 | 12 | 21 | 17 | 20 | 20 | 21 | 24 | 36 |
EBITDA | -4 | -1 | -1 | 0 | -0 | 0 | 0 | -0 | 1 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -1 | -1 | -0 | -0 | 0 | -0 | -0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | -1 | 3 | 2 | 3 | 3 | 5 | 3 | 5 |
Operating Profit % | -34 % | -15 % | -17 % | 0 % | -20 % | 0 % | 3 % | -8 % | 13 % | -5 % | -3 % | -0 % | 2 % | 0 % | -1 % | -1 % | -8 % | -10 % | -3 % | -9 % | 3 % | -114 % | -35 % | 4 % | 7 % | 14 % | 1 % | 3 % | 2 % | 7 % | 8 % | -7 % | 14 % | 6 % | 14 % | 7 % | 17 % | 11 % | 11 % |
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 | 1 | 1 |
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 | 1 | 1 | 1 | 1 | 0 | 0 | 1 |
Profit Before Tax | -4 | -1 | -1 | 0 | -0 | 0 | 0 | -0 | 1 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -1 | -1 | -0 | -1 | -0 | -0 | -1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | -1 | 3 | 1 | 2 | 2 | 4 | 2 | 4 |
Tax | 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 | 1 | 1 |
Net Profit | -4 | -1 | -1 | 0 | -0 | 0 | 0 | -0 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -0 | -1 | -0 | -0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 3 | 1 | 3 | 2 | 4 | 1 | 3 |
EPS in ₹ | -10.61 | -1.66 | -2.31 | -0.02 | -1.23 | 0.03 | 0.38 | -0.98 | 1.99 | -1.00 | -0.61 | -0.39 | -0.20 | -0.49 | -0.52 | -0.60 | -1.98 | -2.46 | -1.13 | -1.79 | -0.32 | -0.98 | -1.96 | 0.35 | 2.26 | 1.32 | 0.21 | 0.39 | -0.04 | 1.28 | 1.43 | -2.35 | 4.24 | 1.46 | 3.15 | 2.83 | 12.26 | 1.29 | 2.51 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 14 | 13 | 16 | 20 | 23 | 26 | 36 | 45 | 68 | 69 |
Fixed Assets | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 4 | 8 |
Current Assets | 14 | 13 | 16 | 20 | 21 | 24 | 35 | 43 | 63 | 60 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 14 | 13 | 16 | 20 | 22 | 24 | 35 | 43 | 63 | 61 |
Total Liabilities | 14 | 13 | 16 | 20 | 23 | 26 | 36 | 45 | 68 | 69 |
Current Liabilities | 5 | 6 | 8 | 13 | 17 | 21 | 32 | 35 | 38 | 17 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 2 |
Total Equity | 9 | 7 | 8 | 7 | 6 | 4 | 4 | 10 | 14 | 51 |
Reserve & Surplus | 5 | 4 | 5 | 4 | 3 | 1 | 1 | 3 | 7 | 33 |
Share Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 6 | 6 | 10 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -1 | 0 | 0 | -0 | 0 | -0 | 0 | 3 | 0 | 0 |
Investing Activities | 0 | 0 | 0 | 0 | -1 | -1 | -0 | -1 | -7 | 2 |
Operating Activities | -1 | 0 | -2 | -2 | 0 | 0 | 3 | 3 | -18 | -8 |
Financing Activities | 0 | 0 | 2 | 2 | 1 | 0 | -3 | 1 | 25 | 7 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | May 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Jan 2024 | Feb 2024 | Mar 2024 | Apr 2024 | May 2024 | Jun 2024 | Jul 2024 | Sept 2024 |
Promoter | 68.03 % | 68.03 % | 68.03 % | 68.03 % | 60.92 % | 60.94 % | 61.05 % | 61.06 % | 64.86 % | 69.64 % | 69.64 % | 69.64 % | 64.54 % | 60.13 % | 60.12 % | 60.12 % | 60.64 % | 58.80 % | 58.80 % | 57.86 % | 57.86 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 1.27 % | 1.06 % | 0.00 % | 0.00 % | 0.70 % | 0.55 % | 0.38 % | 0.32 % | 0.30 % | 0.30 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.02 % | 0.02 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.61 % | 1.08 % | 1.02 % | 1.02 % | 0.98 % | 0.99 % |
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 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 23.64 % | 23.48 % | 23.53 % | 25.57 % | 35.32 % | 35.50 % | 34.21 % | 34.36 % | 31.10 % | 27.08 % | 27.13 % | 23.08 % | 29.10 % | 34.00 % | 34.25 % | 33.14 % | 32.88 % | 35.49 % | 31.85 % | 30.55 % | 30.34 % |
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 |
---|---|---|---|---|---|---|---|---|
47,083.35 | 54,499.00 | 87.70 | 4,601.60 | -2.69 | 569 | 29.94 | 50.05 | |
1,032.70 | 35,986.20 | 44.46 | 6,126.90 | -1.94 | 805 | 1.59 | 51.05 | |
1,239.60 | 30,641.70 | 75.85 | 1,437.20 | 3.01 | 414 | 37.37 | 31.41 | |
1,116.25 | 8,187.30 | 62.95 | 2,409.00 | 7.20 | 131 | 18.99 | 57.38 | |
1,418.15 | 6,421.90 | 30.53 | 3,468.50 | 9.03 | 169 | 42.56 | 74.06 | |
742.15 | 5,126.50 | 51.55 | 631.20 | 5.01 | 56 | 175.94 | 48.83 | |
601.80 | 3,678.70 | 22.71 | 897.40 | 12.22 | 154 | 36.22 | 43.31 | |
483.10 | 2,781.90 | 29.96 | 1,576.80 | 12.74 | 91 | 6.02 | 35.52 | |
248.10 | 2,006.80 | 26.18 | 1,233.30 | 6.38 | 70 | -10.24 | 37.53 | |
545.10 | 741.70 | 54.85 | 230.50 | 13.94 | 10 | 76.92 | 41.18 |