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 | 2 | 3 | 2 | 3 | 3 | 1 | 1 | 2 | 8 | 2 | 2 | 1 | 5 | 0 | 0 | 3 | 8 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 6 | 1 | 1 | 1 | 5 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 2 |
Expenses | 2 | 3 | 2 | 2 | 3 | 1 | 1 | 2 | 6 | 3 | 2 | 1 | 2 | 1 | 1 | 2 | 5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 0 | 1 | 0 | 4 | 1 | 1 | 1 | 5 | 1 | 1 | 1 | 0 | 1 |
EBITDA | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | 2 | -1 | -0 | -1 | 3 | -0 | -0 | 0 | 3 | -0 | -0 | -1 | -1 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -4 | 0 | 1 | 1 | 3 | 1 |
Operating Profit % | -18 % | -15 % | -20 % | 42 % | -12 % | -18 % | -43 % | -18 % | 20 % | -41 % | -18 % | -77 % | 57 % | -214 % | -408 % | 9 % | 37 % | -54 % | -54 % | -173 % | -541 % | -306 % | -184 % | -72 % | 5 % | 42 % | 5 % | 47 % | 11 % | 8 % | 7 % | 30 % | -795 % | 14 % | 3 % | 21 % | 86 % | 32 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | 2 | -1 | -0 | -1 | 2 | -1 | -1 | -0 | 2 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -0 | -1 | -1 | -1 | -5 | -1 | -1 | -0 | 2 | -0 |
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 | 0 |
Net Profit | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | 2 | -1 | -0 | -1 | 2 | -1 | -1 | -0 | 2 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -0 | -1 | -1 | -1 | -5 | -1 | -1 | -0 | 2 | -0 |
EPS in ₹ | -0.08 | -0.17 | -0.14 | 0.44 | -0.08 | -0.10 | -0.12 | -0.15 | 0.68 | -0.35 | -0.16 | -0.23 | 0.77 | -0.33 | -0.38 | -0.11 | 0.88 | -0.28 | -0.36 | -0.42 | -0.71 | -0.45 | -0.45 | -0.25 | -0.30 | -0.28 | -0.36 | -0.26 | -0.05 | -0.50 | -0.48 | -0.33 | -1.11 | -0.16 | -0.21 | -0.08 | 0.42 | -0.10 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 60 | 59 | 65 | 48 | 48 | 47 | 63 | 62 | 66 | 73 |
Fixed Assets | 0 | 0 | 0 | 9 | 9 | 9 | 8 | 8 | 8 | 8 |
Current Assets | 4 | 5 | 11 | 6 | 20 | 19 | 19 | 19 | 21 | 20 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 1 | 0 | 0 | 15 | 15 | 15 | 15 | 14 | 16 |
Other Assets | 60 | 58 | 64 | 39 | 24 | 23 | 40 | 39 | 43 | 49 |
Total Liabilities | 3 | 2 | 7 | 15 | 21 | 23 | 43 | 44 | 33 | 39 |
Current Liabilities | 1 | 2 | 1 | 3 | 9 | 11 | 13 | 16 | 7 | 7 |
Non Current Liabilities | 2 | 0 | 5 | 12 | 12 | 12 | 30 | 28 | 26 | 32 |
Total Equity | 57 | 57 | 58 | 33 | 28 | 23 | 20 | 18 | 33 | 34 |
Reserve & Surplus | 32 | 33 | 33 | 8 | 3 | -1 | -5 | -7 | -16 | -15 |
Share Capital | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 48 | 49 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | -0 | -0 | 0 | 1 | -1 | -0 | -0 | 5 | -4 |
Investing Activities | 0 | -0 | 0 | -1 | 0 | -0 | 1 | -0 | 0 | -2 |
Operating Activities | 1 | 0 | -0 | -1 | -3 | 0 | -15 | 4 | -10 | -4 |
Financing Activities | -1 | -0 | -0 | 1 | 4 | -1 | 14 | -4 | 14 | 2 |
% 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 | Jul 2024 |
Promoter | 53.62 % | 53.62 % | 53.62 % | 53.62 % | 53.62 % | 53.62 % | 53.62 % | 61.80 % | 61.80 % | 61.80 % | 61.80 % | 61.79 % | 61.85 % | 61.85 % | 56.32 % |
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 % | 0.00 % | 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 | 46.38 % | 46.38 % | 46.38 % | 46.38 % | 46.38 % | 46.38 % | 46.38 % | 38.19 % | 38.20 % | 38.20 % | 38.20 % | 38.21 % | 38.15 % | 38.15 % | 43.68 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,899.55 | 4,27,376.72 | 28.63 | 54,982.51 | 32.75 | 14,451 | 13.82 | 33.79 | |
1,819.90 | 2,89,850.06 | 34.74 | 1,10,383.00 | 34.50 | 15,595 | 13.48 | 42.82 | |
330.35 | 2,09,181.88 | 131.70 | 1,854.68 | 4,036.22 | 1,605 | -5.81 | 38.77 | |
1,460.30 | 1,22,393.61 | 33.46 | 19,419.87 | 48.18 | 3,411 | 33.41 | 39.87 | |
3,344.65 | 1,22,389.06 | 16.18 | 36,412.99 | 19.35 | 7,391 | 18.60 | 48.18 | |
10,240.40 | 1,15,722.12 | 15.51 | 1,713.46 | 224.92 | 7,365 | 14.04 | 42.81 | |
4,709.75 | 1,01,047.99 | 45.74 | 3,163.39 | 27.42 | 1,943 | 32.09 | 63.87 | |
1,968.75 | 78,494.22 | 17.57 | 15,162.74 | 26.62 | 4,468 | 14.45 | 51.89 | |
740.15 | 70,417.60 | 29.24 | 17,483.48 | 22.39 | 2,408 | 0.19 | 42.33 | |
222.08 | 56,883.59 | 16.52 | 34,560.58 | 14.43 | 3,439 | 17.06 | 45.31 |