Quarterly Financials | 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 | 5 | 5 | 5 | 2 | 3 | 5 | 6 | 4 | 4 | 5 | 6 | 6 | 7 | 14 | 15 | 18 | 12 | 10 | 10 | 10 | 12 | 15 |
Expenses | 3 | 4 | 2 | 4 | 2 | 2 | 4 | 3 | 3 | 4 | 4 | 3 | 6 | 12 | 13 | 17 | 10 | 9 | 9 | 9 | 10 | 13 |
EBITDA | 3 | 0 | 3 | -2 | 1 | 3 | 2 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 3 |
Operating Profit % | 53 % | 5 % | 60 % | -413 % | 26 % | 29 % | 34 % | 29 % | 33 % | 29 % | 31 % | 43 % | 22 % | 11 % | 13 % | 10 % | 8 % | 12 % | 8 % | 12 % | 16 % | -7 % |
Depreciation | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 |
Profit Before Tax | 3 | 0 | 3 | -2 | 0 | 2 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 0 | 0 | 1 | 1 | 1 |
Tax | 0 | 1 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 3 | -1 | 3 | -2 | 0 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
EPS in ₹ | 4.20 | -1.16 | 2.18 | -1.91 | 0.11 | 1.29 | 0.80 | 0.04 | 0.66 | 0.40 | 0.84 | 1.19 | 0.69 | 0.69 | 1.18 | 0.57 | 0.94 | 0.17 | 0.16 | 0.60 | 0.22 | 0.01 |
Balance Sheet | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 9 | 29 | 35 | 43 | 49 | 49 | 79 | 144 |
Fixed Assets | 2 | 1 | 1 | 9 | 6 | 5 | 3 | 8 |
Current Assets | 6 | 25 | 10 | 9 | 16 | 16 | 45 | 67 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 25 | 27 | 28 | 30 | 68 |
Other Assets | 7 | 27 | 34 | 9 | 16 | 17 | 46 | 68 |
Total Liabilities | 9 | 29 | 35 | 43 | 49 | 49 | 79 | 144 |
Current Liabilities | 6 | 5 | 9 | 13 | 17 | 13 | 19 | 21 |
Non Current Liabilities | 2 | 1 | 1 | 3 | 3 | 2 | 1 | 2 |
Total Equity | 2 | 22 | 25 | 27 | 29 | 34 | 60 | 122 |
Reserve & Surplus | 2 | 16 | 19 | 15 | 17 | 22 | 27 | 76 |
Share Capital | 0 | 6 | 6 | 12 | 12 | 12 | 12 | 42 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | 1 | 1 | 9 | -8 | -1 | -0 | 0 | 1 | 4 |
Investing Activities | -0 | -1 | -2 | -0 | -22 | -6 | 0 | 0 | -0 | -43 |
Operating Activities | 1 | 2 | -0 | -9 | 15 | 7 | 0 | 2 | -17 | -15 |
Financing Activities | -1 | 0 | 4 | 18 | -1 | -1 | -1 | -2 | 19 | 62 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Aug 2023 | Sept 2023 | Oct 2023 | Dec 2023 | Feb 2024 | Mar 2024 | Jun 2024 | Jul 2024 | Sept 2024 |
Promoter | 56.33 % | 56.33 % | 56.33 % | 56.33 % | 56.33 % | 56.33 % | 56.33 % | 56.33 % | 56.33 % | 56.33 % | 48.96 % | 48.96 % | 42.47 % | 48.96 % | 37.52 % | 37.52 % | 64.47 % | 64.47 % | 64.74 % |
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 % | 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 % | 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 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 36.62 % | 36.42 % | 40.11 % | 39.36 % | 38.73 % | 39.33 % | 35.31 % | 32.15 % | 29.99 % | 28.48 % | 35.68 % | 34.51 % | 28.10 % | 32.39 % | 27.11 % | 27.29 % | 18.89 % | 18.86 % | 24.18 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
12,648.35 | 1,09,656.10 | 43.95 | 6,715.20 | 14.01 | 2,219 | 38.37 | 57.08 | |
2,203.25 | 97,318.10 | 497.15 | 3,818.20 | 35.55 | 64 | 341.71 | 69.48 | |
9,696.65 | 64,375.90 | 81.68 | 9,240.40 | 14.41 | 836 | 24.32 | 70.47 | |
6,705.25 | 42,002.30 | 51.44 | 852.70 | - | 102 | 29,700.00 | 35.37 | |
1,484.55 | 40,932.40 | 56.34 | 4,931.80 | 44.83 | 599 | 44.13 | 52.32 | |
904.80 | 36,137.00 | 55.86 | 5,232.80 | 16.24 | 679 | -1.87 | 39.06 | |
1,936.35 | 33,341.00 | 89.92 | 1,857.90 | 75.24 | 371 | - | - | |
394.50 | 26,761.00 | 50.62 | 6,373.10 | 3.57 | 515 | 9.25 | 68.41 | |
1,780.05 | 24,888.00 | 72.50 | 1,900.00 | 27.66 | 297 | 37.72 | 55.11 | |
1,718.80 | 23,845.40 | 82.19 | 1,291.90 | 28.16 | 252 | 47.07 | 75.76 |