Quarterly Financials | 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 | 3 | 14 | 12 | 14 | 7 | 7 | 9 | 10 | 9 | 13 | 8 | 10 | 9 | 10 | 11 | 9 | 12 | 14 | 15 | 5 | 13 | 2 | 5 | 4 | 3 | 14 | 3 |
Expenses | 5 | 4 | 7 | 7 | 6 | 9 | 8 | 7 | 7 | 12 | 7 | 8 | 7 | 8 | 8 | 8 | 9 | 9 | 10 | 2 | 10 | 92 | 2 | 14 | 3 | 3 | 3 |
EBITDA | -2 | 9 | 6 | 7 | 1 | -2 | 1 | 4 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 3 | 4 | 5 | 3 | 4 | -90 | 4 | -10 | 1 | 11 | 1 |
Operating Profit % | -33 % | 59 % | 1 % | 6 % | 14 % | -60 % | 9 % | 3 % | 3 % | -5 % | 15 % | 22 % | 12 % | 18 % | 20 % | 10 % | 25 % | 30 % | 29 % | 20 % | 27 % | -3,833 % | 24 % | -518 % | 8 % | 12 % | 13 % |
Depreciation | 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 | 0 |
Interest | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -3 | 8 | 5 | 6 | 0 | -3 | 1 | 3 | 1 | -0 | 1 | 2 | 1 | 2 | 2 | 1 | 3 | 4 | 4 | 3 | 4 | -90 | 3 | -10 | 1 | 11 | 1 |
Tax | 0 | 1 | 1 | 2 | -0 | -0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -3 | 8 | 3 | 5 | 0 | -3 | 0 | 2 | 1 | -0 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 3 | 3 | 3 | 3 | -90 | 3 | -10 | 0 | 11 | 0 |
EPS in ₹ | -2.25 | 6.41 | 3.25 | 4.20 | 0.32 | -2.96 | 0.34 | 1.79 | 0.78 | -0.13 | 0.52 | 1.21 | 0.46 | 0.96 | 1.23 | 0.41 | 1.72 | 2.64 | 2.74 | 2.34 | 2.50 | -76.57 | 2.86 | -8.43 | 0.35 | 7.74 | 0.25 |
Balance Sheet | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 296 | 303 | 310 | 311 | 312 | 220 | 242 |
Fixed Assets | 3 | 2 | 1 | 1 | 0 | 1 | 0 |
Current Assets | 186 | 171 | 65 | 69 | 48 | 43 | 92 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 77 | 77 | 163 | 163 | 185 | 89 | 62 |
Other Assets | 216 | 224 | 146 | 147 | 127 | 131 | 180 |
Total Liabilities | 23 | 34 | 39 | 36 | 31 | 21 | 13 |
Current Liabilities | 7 | 19 | 28 | 27 | 29 | 18 | 11 |
Non Current Liabilities | 16 | 15 | 11 | 9 | 2 | 2 | 1 |
Total Equity | 273 | 269 | 271 | 275 | 282 | 200 | 229 |
Reserve & Surplus | 273 | 257 | 259 | 263 | 270 | 188 | 215 |
Share Capital | 0 | 12 | 12 | 12 | 12 | 12 | 15 |
Cash Flow | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 0 | -0 | -0 | 0 | 0 | 1 |
Investing Activities | 6 | -15 | -4 | 7 | 6 | 4 | -11 |
Operating Activities | -4 | 17 | 10 | -4 | 2 | 3 | -12 |
Financing Activities | -2 | -2 | -6 | -4 | -8 | -7 | 24 |
% 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 | 27.13 % | 27.13 % | 30.00 % | 30.00 % | 30.00 % | 30.00 % | 30.00 % | 30.00 % | 30.00 % | 30.00 % | 30.00 % | 28.34 % | 23.07 % | 23.07 % |
FIIs | 0.07 % | 0.45 % | 0.46 % | 1.02 % | 1.64 % | 0.75 % | 0.78 % | 0.61 % | 0.32 % | 0.03 % | 0.03 % | 0.00 % | 0.00 % | 0.00 % |
DIIs | 0.22 % | 0.22 % | 0.22 % | 0.22 % | 0.22 % | 0.22 % | 0.22 % | 0.22 % | 0.22 % | 0.22 % | 0.22 % | 0.22 % | 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 % |
Public / Retail | 72.59 % | 72.21 % | 69.33 % | 68.76 % | 68.15 % | 69.04 % | 69.01 % | 69.17 % | 69.46 % | 69.75 % | 69.75 % | 71.45 % | 76.93 % | 76.93 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
11,043.95 | 1,06,425.10 | 45.58 | 6,715.15 | 14.01 | 2,219 | 23.09 | 47.26 | |
1,877.45 | 84,316.49 | - | 3,818.25 | 35.55 | 64 | 604.03 | 67.68 | |
7,523.15 | 48,020.39 | 60.97 | 852.75 | - | 102 | 27,018.18 | 48.70 | |
1,676.45 | 47,714.73 | 72.01 | 4,931.81 | 44.83 | 599 | 51.86 | 36.66 | |
6,915.60 | 46,708.65 | 60.91 | 9,240.40 | 14.41 | 836 | -20.72 | 68.45 | |
1,060.75 | 43,832.48 | 67.45 | 5,232.75 | 16.23 | 679 | -15.40 | 50.41 | |
2,048.45 | 23,669.67 | 33.84 | 7,213.10 | 18.30 | 703 | -12.71 | 56.91 | |
1,529.00 | 22,023.32 | 69.32 | 1,900.02 | 27.66 | 297 | 30.86 | 42.60 | |
308.45 | 21,810.13 | 41.64 | 6,373.09 | 3.57 | 515 | 7.35 | 51.64 | |
644.75 | 18,684.71 | 45.20 | 8,738.61 | 16.21 | 309 | -12.06 | 45.65 |