Quarterly Financials | 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 | 3 | 1 | 3 | 4 | 5 | 4 | 5 | 39 | 7 | 7 | 11 | 19 | 21 | 15 | 18 |
Expenses | 3 | 3 | 4 | 5 | 6 | 5 | 5 | 24 | 10 | 6 | 5 | 5 | 6 | 6 | 6 |
EBITDA | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 16 | -4 | 1 | 7 | 13 | 15 | 10 | 12 |
Operating Profit % | 9 % | -102 % | -69 % | -20 % | -38 % | -51 % | -64 % | -314 % | -109 % | -16 % | 44 % | 61 % | 50 % | 38 % | 45 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 |
Interest | 0 | 0 | 1 | 4 | 4 | 2 | 1 | -0 | 1 | 1 | 1 | 5 | 6 | 6 | 7 |
Profit Before Tax | 0 | -1 | -3 | -4 | -5 | -2 | -1 | 16 | -5 | -0 | 5 | 8 | 8 | 2 | 3 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Net Profit | 0 | -1 | -3 | -4 | -5 | -2 | -1 | 16 | -5 | -0 | 5 | 8 | 10 | 2 | 1 |
EPS in ₹ | 0.15 | -0.46 | -0.72 | -1.25 | -1.38 | -0.42 | -0.26 | 2.68 | -0.86 | -0.05 | 0.79 | 1.20 | 1.47 | 0.25 | 0.09 |
Balance Sheet | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 0 | 0 | 14 | 352 | 524 | 871 |
Fixed Assets | 0 | 0 | 1 | 1 | 1 | 65 |
Current Assets | 0 | 0 | 10 | 139 | 117 | 123 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 4 |
Investments | 0 | 0 | 4 | 210 | 404 | 659 |
Other Assets | 0 | 0 | 10 | 141 | 119 | 143 |
Total Liabilities | 0 | 0 | 7 | 230 | 79 | 255 |
Current Liabilities | 0 | 0 | 7 | 100 | 5 | 81 |
Non Current Liabilities | 0 | 0 | 0 | 130 | 74 | 174 |
Total Equity | -0 | -0 | 7 | 122 | 445 | 616 |
Reserve & Surplus | -0 | -0 | -0 | 81 | 383 | 546 |
Share Capital | 0 | 0 | 7 | 41 | 62 | 69 |
Cash Flow | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | 0 | 47 | -46 | -0 |
Investing Activities | 0 | 0 | -9 | -256 | -226 | -19 |
Operating Activities | -0 | -0 | -4 | -14 | -42 | 30 |
Financing Activities | 0 | 0 | 13 | 317 | 222 | -10 |
% Holding | Nov 2021 | Apr 2022 | Jun 2022 | Sept 2022 | Oct 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Aug 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Apr 2024 | Jun 2024 | Sept 2024 |
Promoter | 97.71 % | 65.87 % | 65.87 % | 65.87 % | 59.67 % | 59.67 % | 59.96 % | 60.04 % | 53.46 % | 53.46 % | 53.63 % | 53.63 % | 54.88 % | 54.88 % | 54.79 % |
FIIs | 0.00 % | 8.95 % | 4.62 % | 3.86 % | 2.72 % | 2.64 % | 2.63 % | 2.63 % | 2.39 % | 2.99 % | 2.18 % | 2.20 % | 1.99 % | 1.84 % | 1.09 % |
DIIs | 2.29 % | 3.55 % | 2.45 % | 1.52 % | 1.45 % | 1.53 % | 1.40 % | 0.30 % | 0.16 % | 0.01 % | 0.18 % | 0.29 % | 0.28 % | 0.28 % | 0.35 % |
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 | 0.00 % | 21.64 % | 27.06 % | 28.75 % | 36.16 % | 36.16 % | 36.00 % | 37.02 % | 43.99 % | 43.54 % | 44.01 % | 43.88 % | 42.86 % | 43.01 % | 43.77 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
176.80 | 2,737.81 | 480.68 | 22.83 | 44.35 | 4 | 73.61 | 56.34 | |
168.05 | 1,821.77 | 499.86 | 4.73 | 123.08 | 1 | 207.14 | 90.88 | |
233.25 | 1,754.94 | - | 370.02 | 85.08 | -76 | -1,884.31 | 26.69 | |
585.00 | 877.50 | - | 0.00 | 0.00 | -0 | -1,200.00 | 66.08 | |
400.70 | 738.45 | 11.90 | 114.55 | 25.54 | 57 | 12.33 | 24.22 | |
380.85 | 610.38 | 84.69 | 65.84 | 96.26 | 7 | - | 47.49 | |
107.15 | 595.08 | 53.92 | 332.41 | 11.65 | 16 | -39.39 | 42.21 | |
183.70 | 464.49 | 65.46 | 32.62 | 170.10 | 7 | - | 31.69 | |
177.39 | 357.41 | 11.07 | 76.57 | 19.23 | 34 | -2.56 | 46.39 | |
112.00 | 270.47 | 46.02 | 37.26 | 94.74 | 6 | -125.19 | 29.49 |