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 | 10 | 0 | 0 | 3 | 0 | 0 | 4 | 0 | 2 | 11 | 4 | 1 | -3 | 1 | 2 | 0 | 20 | 1 | 0 | 1 | 17 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 4 | 1 | 1 | 5 | 3 | 6 | 4 | 2 | 4 | 6 | 10 |
Expenses | 11 | 0 | 0 | 4 | 1 | 0 | 4 | 0 | 4 | 14 | 0 | 0 | 1 | 4 | 1 | 1 | 20 | -0 | 0 | 1 | 17 | 0 | 2 | 2 | 0 | 0 | 0 | 1 | 4 | 0 | 1 | 4 | 1 | 4 | 3 | 1 | 1 | 4 | 8 |
EBITDA | -2 | 0 | 0 | -1 | -0 | 0 | -0 | 0 | -2 | -3 | 4 | 1 | -4 | -3 | 1 | -0 | -1 | 1 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -0 | 0 | -0 | 1 | 2 | 2 | 1 | 2 | 3 | 2 | 3 |
Operating Profit % | -19 % | 64 % | 77 % | -18 % | -93 % | 49 % | -10 % | 88 % | -118 % | -25 % | 100 % | 93 % | -96 % | -874 % | -79 % | -132 % | -2 % | 214 % | 67 % | -71 % | -4 % | 93 % | 10 % | 22 % | 48 % | 97 % | 68 % | -691 % | -16 % | -227 % | -108 % | 11 % | 39 % | 12 % | 1 % | 53 % | 81 % | 27 % | 16 % |
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 | -2 | 0 | 0 | -1 | -0 | 0 | -0 | 0 | -2 | -3 | 4 | 1 | -4 | -3 | 1 | -0 | -1 | 1 | 0 | -0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -0 | 0 | -0 | 1 | 2 | 2 | 1 | 2 | 3 | 2 | 3 |
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 | 1 | 1 | 1 |
Net Profit | -2 | 0 | 0 | -1 | -0 | 0 | -0 | 0 | -2 | -3 | 4 | 1 | -4 | -3 | 1 | -0 | -1 | 1 | 0 | -0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -0 | 0 | -0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
EPS in ₹ | -0.14 | 0.11 | 0.02 | -0.04 | -0.02 | 0.01 | 0.09 | 0.21 | -0.46 | -0.22 | 0.31 | 0.03 | -0.49 | -0.21 | 0.11 | -0.03 | -0.10 | 0.07 | 0.01 | 0.01 | -0.01 | 0.02 | 0.03 | 0.04 | 0.03 | 0.03 | 0.02 | -0.05 | -0.02 | 0.01 | -0.01 | 0.06 | 0.05 | 0.05 | 0.03 | 0.06 | 0.11 | 0.08 | 0.09 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 29 | 27 | 35 | 29 | 26 | 26 | 28 | 51 | 76 | 80 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 25 | 27 | 35 | 29 | 26 | 26 | 27 | 51 | 75 | 79 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 12 | 10 | 11 | 8 | 12 | 12 | 61 | 66 |
Other Assets | 29 | 27 | 23 | 19 | 15 | 18 | 16 | 40 | 15 | 14 |
Total Liabilities | 2 | 0 | 6 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
Current Liabilities | 2 | 0 | 6 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Equity | 27 | 27 | 29 | 27 | 24 | 24 | 25 | 49 | 73 | 78 |
Reserve & Surplus | 15 | 14 | 16 | 14 | 11 | 11 | 13 | 31 | 51 | 56 |
Share Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 18 | 22 | 22 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | 1 | -1 | 0 | -1 | 2 | 4 | -5 | 29 | -19 |
Investing Activities | 1 | 4 | -1 | 2 | -1 | 3 | -3 | 1 | -50 |
Operating Activities | -1 | -5 | 2 | -3 | 3 | 0 | -2 | 4 | 7 |
Financing Activities | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 24 | 24 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Aug 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 59.93 % | 59.93 % | 57.18 % | 57.18 % | 62.07 % | 62.07 % | 62.07 % | 62.07 % | 62.07 % | 62.63 % | 62.63 % | 55.62 % | 55.62 % | 52.98 % | 52.98 % | 52.98 % |
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 % | 0.00 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.17 % | 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 | 40.07 % | 40.07 % | 42.82 % | 42.82 % | 37.93 % | 37.93 % | 37.93 % | 37.75 % | 37.93 % | 37.37 % | 37.37 % | 44.38 % | 44.38 % | 47.02 % | 47.02 % | 47.02 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
947.80 | 56,741.85 | 16.76 | 7,130.52 | 69.89 | 2,446 | 110.79 | 60.28 | |
882.10 | 28,674.07 | 13.93 | 3,425.48 | -0.38 | 1,118 | 24.88 | 59.50 | |
2,969.55 | 26,773.49 | 20.34 | 4,279.79 | 41.66 | 1,126 | 39.06 | 57.71 | |
6,561.15 | 23,448.09 | 28.06 | 3,157.72 | 41.58 | 625 | 77.50 | 46.73 | |
359.95 | 11,129.08 | 15.52 | 2,231.29 | 62.82 | 513 | 90.77 | 47.35 | |
2,620.70 | 10,868.63 | 70.16 | 824.70 | 33.26 | 139 | 57.52 | 53.94 | |
291.15 | 6,305.57 | 14.12 | 1,488.75 | 35.38 | 426 | 25.13 | 41.48 | |
123.35 | 3,438.70 | 18.29 | 623.97 | 39.39 | 143 | 53.18 | 42.91 | |
415.25 | 3,258.48 | 22.28 | 279.00 | 72.21 | 123 | 135.23 | 52.70 | |
1,518.10 | 1,617.54 | 30.44 | 66.96 | 127.48 | 43 | 47.76 | 57.43 |