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 | 24 | 52 | 48 | 34 | 5 | 33 | 13 | 33 | 25 | 72 | 114 | 127 | 89 | 130 | 132 | 84 | 106 | 111 | 98 | 128 | 94 | 134 |
Expenses | 23 | 50 | 45 | 32 | 4 | 30 | 12 | 34 | 23 | 68 | 110 | 96 | 86 | 124 | 125 | 116 | 91 | 102 | 99 | 122 | 91 | 129 |
EBITDA | 1 | 2 | 3 | 2 | 1 | 3 | 1 | -0 | 2 | 4 | 4 | 31 | 3 | 6 | 7 | -32 | 16 | 8 | -1 | 6 | 3 | 5 |
Operating Profit % | 2 % | 4 % | 4 % | 3 % | -5 % | 5 % | -27 % | -12 % | 3 % | -1 % | -3 % | 1 % | 1 % | 3 % | 4 % | 0 % | 4 % | 2 % | -4 % | 1 % | 0 % | 1 % |
Depreciation | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Interest | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 |
Profit Before Tax | 0 | 1 | 2 | 0 | 0 | 0 | 0 | -2 | 0 | 3 | 4 | 30 | 2 | 5 | 5 | -34 | 15 | 7 | -2 | 4 | 1 | 2 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | 0 | 1 | 0 | 1 | 0 | 3 | -3 |
Net Profit | 0 | 1 | 1 | -0 | 0 | 0 | 0 | -4 | 0 | 3 | 3 | 22 | 2 | 2 | 8 | -26 | 13 | 7 | -3 | 2 | -2 | 5 |
EPS in ₹ | -0.27 | 0.01 | 0.29 | -0.53 | 0.00 | 0.01 | -0.21 | -0.06 | 0.00 | 0.03 | 0.06 | 0.20 | 0.21 | 0.02 | 0.06 | -0.18 | 0.09 | 0.06 | -0.02 | 0.01 | 0.01 | 0.03 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 61 | 68 | 79 | 264 | 245 | 255 | 149 | 301 | 428 | 537 |
Fixed Assets | 0 | 0 | 5 | 8 | 8 | 10 | 12 | 21 | 33 | 44 |
Current Assets | 14 | 23 | 31 | 134 | 171 | 168 | 122 | 111 | 195 | 226 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 121 | 48 | 10 | 3 | 86 | 98 | 186 |
Other Assets | 61 | 68 | 74 | 135 | 189 | 235 | 133 | 194 | 297 | 307 |
Total Liabilities | 15 | 21 | 26 | 101 | 155 | 201 | 82 | 102 | 97 | 56 |
Current Liabilities | 15 | 21 | 26 | 101 | 144 | 191 | 66 | 86 | 83 | 33 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 11 | 11 | 16 | 16 | 14 | 23 |
Total Equity | 47 | 47 | 53 | 162 | 90 | 54 | 67 | 199 | 331 | 482 |
Reserve & Surplus | 19 | 20 | 23 | 96 | 24 | -13 | 0 | 89 | 187 | 316 |
Share Capital | 28 | 28 | 30 | 66 | 66 | 66 | 66 | 110 | 144 | 165 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | 0 | -0 | 1 | -1 | -0 | 5 | 4 | 4 |
Investing Activities | 0 | 0 | 0 | -2 | 0 | -1 | 12 | -47 | -43 | -82 |
Operating Activities | 0 | 0 | 0 | -23 | -12 | 4 | -8 | -7 | -110 | -51 |
Financing Activities | 0 | 0 | 0 | 25 | 13 | -4 | -4 | 59 | 157 | 138 |
% 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 | Jan 2024 | Feb 2024 | Mar 2024 | Apr 2024 | Jun 2024 | Sept 2024 |
Promoter | 20.07 % | 20.09 % | 14.81 % | 14.81 % | 15.00 % | 13.31 % | 12.27 % | 11.36 % | 11.36 % | 11.40 % | 11.40 % | 11.40 % | 10.63 % | 10.14 % | 11.75 % | 11.40 % | 14.21 % | 14.20 % |
FIIs | 0.02 % | 1.19 % | 0.02 % | 0.01 % | 0.03 % | 12.21 % | 9.58 % | 8.07 % | 0.33 % | 0.02 % | 0.02 % | 0.02 % | 6.78 % | 11.05 % | 10.82 % | 4.22 % | 0.28 % | 0.50 % |
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 % |
Government | 0.00 % | 0.01 % | 0.00 % | 0.00 % | 0.00 % | 0.02 % | 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 | 79.91 % | 78.70 % | 85.17 % | 85.18 % | 84.97 % | 74.47 % | 78.15 % | 80.57 % | 88.31 % | 88.58 % | 88.58 % | 88.58 % | 82.60 % | 78.81 % | 77.44 % | 84.38 % | 85.51 % | 85.30 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,298.90 | 3,25,502.06 | 56.66 | 98,281.51 | -23.66 | 3,293 | 496.75 | 41.15 | |
800.15 | 29,462.94 | 50.48 | 7,235.51 | -17.91 | 672 | 1.34 | 65.10 | |
758.15 | 17,297.51 | 51.18 | 2,025.33 | 11.68 | 356 | 0.24 | 30.20 | |
193.00 | 15,162.52 | 12.58 | 89,609.55 | 12.69 | 1,239 | -9.23 | 57.54 | |
73.71 | 11,262.00 | 53.25 | 204.33 | -94.36 | 192 | -7.67 | 38.38 | |
238.10 | 8,567.23 | 109.90 | 1,969.61 | 29.98 | 111 | -163.11 | 14.68 | |
567.15 | 7,488.49 | 93.51 | 4,292.86 | 4.20 | 107 | 21.60 | 45.74 | |
514.10 | 7,328.15 | 48.19 | 10,407.32 | -2.08 | 203 | 5.32 | 48.98 | |
44.26 | 5,846.69 | 53.44 | 1,093.75 | 175.46 | 175 | 3.16 | 38.62 | |
479.55 | 5,814.63 | 51.91 | 1,401.13 | -14.43 | 93 | 44.87 | 47.28 |