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 | 32 | 31 | 29 | 31 | 30 | 32 | 33 | 23 | 31 | 28 | 29 | 32 | 39 | 21 | 32 | 35 | 45 | 47 | 34 | 37 | 28 | 20 | 33 | 34 | 44 | 23 | 1 | 10 | 31 | 11 | 10 | 10 | 10 | 10 | 11 | 12 | 13 | 11 |
Expenses | 33 | 30 | 28 | 31 | 30 | 31 | 32 | 23 | 30 | 27 | 28 | 31 | 39 | 21 | 31 | 34 | 44 | 47 | 34 | 36 | 27 | 20 | 32 | 34 | 43 | 22 | 1 | 9 | 30 | 10 | 9 | 9 | 10 | 9 | 10 | 11 | 12 | 10 |
EBITDA | -0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 |
Operating Profit % | -2 % | 2 % | 1 % | 1 % | -0 % | 2 % | 1 % | 0 % | -1 % | 0 % | 0 % | 1 % | -0 % | -1 % | 0 % | 0 % | -0 % | -0 % | 0 % | 1 % | 0 % | 0 % | 0 % | -0 % | -2 % | 1 % | -79 % | -2 % | -1 % | -1 % | 7 % | 3 % | -2 % | 3 % | 5 % | 6 % | 0 % | 6 % |
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 |
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 |
Profit Before Tax | -0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 |
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 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 |
EPS in ₹ | -0.09 | 0.12 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 | 0.00 | 0.01 | 0.02 | 0.02 | 0.00 | 0.02 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 139 | 129 | 158 | 253 | 311 | 431 | 481 | 517 | 239 | 233 |
Fixed Assets | 45 | 46 | 0 | 0 | 46 | 46 | 46 | 46 | 0 | 0 |
Current Assets | 12 | 19 | 59 | 153 | 211 | 331 | 67 | 89 | 26 | 47 |
Capital Work in Progress | 0 | 0 | 46 | 46 | 0 | 0 | 0 | 0 | 46 | 46 |
Investments | 0 | 0 | 53 | 53 | 53 | 53 | 53 | 55 | 55 | 55 |
Other Assets | 94 | 82 | 59 | 153 | 211 | 331 | 382 | 415 | 137 | 131 |
Total Liabilities | 18 | 7 | 36 | 129 | 186 | 305 | 347 | 375 | 96 | 88 |
Current Liabilities | 18 | 7 | 36 | 129 | 186 | 305 | 96 | 45 | 30 | 43 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 251 | 330 | 66 | 46 |
Total Equity | 120 | 121 | 122 | 123 | 125 | 126 | 134 | 142 | 143 | 145 |
Reserve & Surplus | 70 | 71 | 72 | 73 | 74 | 76 | 82 | 89 | 90 | 92 |
Share Capital | 51 | 51 | 51 | 51 | 51 | 51 | 52 | 53 | 53 | 53 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | -0 | 8 | -8 | -0 | 0 | 0 | -0 | -5 | 1 |
Investing Activities | -13 | 4 | 1 | 2 | 2 | 2 | 3 | -1 | 1 | 1 |
Operating Activities | 12 | -1 | 8 | -10 | -2 | -1 | -9 | -7 | -6 | -0 |
Financing Activities | 1 | -3 | -0 | -0 | 0 | -0 | 6 | 7 | -0 | -0 |
% Holding | Feb 2021 | 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 | 31.97 % | 31.97 % | 31.97 % | 31.97 % | 31.97 % | 31.97 % | 31.97 % | 31.97 % | 30.18 % | 28.65 % | 27.14 % | 22.56 % | 20.32 % | 19.43 % | 19.43 % |
FIIs | 0.43 % | 0.43 % | 0.43 % | 0.00 % | 0.07 % | 0.02 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.01 % | 0.07 % | 0.00 % | 0.06 % | 0.44 % |
DIIs | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 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 | 67.58 % | 67.58 % | 67.58 % | 68.01 % | 67.95 % | 68.00 % | 68.02 % | 68.02 % | 69.81 % | 71.34 % | 72.85 % | 77.37 % | 79.67 % | 80.50 % | 80.12 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,770.60 | 1,33,923.56 | 78.19 | 39,250.56 | 22.23 | 1,779 | 9.82 | 56.55 | |
4,864.90 | 1,32,842.70 | 31.75 | 17,611.65 | 17.12 | 4,001 | 19.94 | 52.58 | |
6,006.05 | 1,19,234.15 | 29.22 | 38,643.16 | 11.28 | 3,742 | 47.34 | 75.07 | |
111.67 | 52,091.90 | - | 5,243.27 | 88.42 | -1,584 | -10,157.97 | 54.62 | |
20.46 | 1,103.45 | 420.00 | 45.96 | 10.98 | 2 | -38.89 | 38.16 | |
49.85 | 281.76 | 23.81 | 105.54 | 37.85 | 12 | - | 44.83 |