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 | Sept 2024 |
Revenue | 19 | 16 | 14 | 15 | 18 | 15 | 14 | 13 | 8 | 11 | 6 | 14 | 15 | 7 | 21 | 4 | 3 | 3 | 4 | 6 | 7 | 1 | 1 | 6 | 3 | 3 | 4 | 3 | 4 | 3 | 3 | 2 | 2 | 3 | 1 | 2 | 1 | 1 | 0 |
Expenses | 21 | 18 | 15 | 18 | 18 | 15 | 15 | 14 | 8 | 13 | 7 | 14 | 13 | 8 | 4 | 8 | 16 | 4 | 4 | 6 | 6 | 2 | 2 | 3 | 5 | 3 | 4 | 3 | 4 | 3 | 3 | 2 | 3 | 4 | 2 | 3 | 1 | 1 | 0 |
EBITDA | -2 | -2 | -2 | -3 | 1 | -0 | -1 | -1 | -0 | -2 | -1 | 0 | 2 | -1 | 17 | -4 | -13 | -0 | 0 | 0 | 1 | -1 | -1 | 3 | -2 | -0 | -0 | -0 | 1 | 0 | 0 | -1 | -1 | -0 | -1 | -1 | -0 | -1 | -0 |
Operating Profit % | -11 % | -14 % | -12 % | -23 % | 1 % | -1 % | -7 % | -4 % | -4 % | -17 % | -26 % | 2 % | 12 % | -17 % | -78 % | -102 % | -396 % | -13 % | 4 % | 0 % | 11 % | -70 % | -45 % | -4 % | -73 % | -5 % | -2 % | -9 % | 14 % | -24 % | 0 % | -36 % | -56 % | -14 % | -52 % | -26 % | -34 % | -108 % | 0 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 1 | 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 | 0 |
Profit Before Tax | -2 | -2 | -2 | -4 | 0 | -1 | -1 | -1 | -1 | -2 | -2 | 0 | 2 | -2 | 17 | -4 | -12 | -1 | 0 | -0 | -0 | -1 | -1 | 3 | -2 | -0 | -0 | -0 | 1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -0 |
Tax | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -6 | -2 | -2 | -4 | 0 | -1 | -1 | -1 | -1 | -2 | -2 | 0 | 2 | -2 | 14 | -3 | -12 | -1 | 0 | -0 | -0 | -1 | -1 | 1 | -2 | -0 | -0 | -0 | 1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -0 |
EPS in ₹ | -4.84 | -1.66 | -1.43 | -2.83 | 0.13 | -0.38 | -1.01 | -0.65 | -0.40 | -1.68 | -1.10 | 0.04 | 1.25 | -1.11 | 10.13 | -2.47 | -8.71 | -0.52 | 0.04 | -0.12 | -0.15 | -0.71 | -0.66 | 0.97 | -1.25 | -0.17 | -0.12 | -0.24 | 0.41 | 0.01 | 0.09 | -0.52 | 0.66 | -0.39 | -0.59 | -0.57 | -0.37 | -0.64 | -0.14 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 43 | 42 | 48 | 62 | 20 | 24 | 16 | 15 | 14 | 13 |
Fixed Assets | 17 | 17 | 17 | 17 | 7 | 8 | 1 | 1 | 0 | 1 |
Current Assets | 20 | 25 | 30 | 41 | 11 | 15 | 15 | 14 | 13 | 12 |
Capital Work in Progress | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 26 | 25 | 31 | 43 | 12 | 16 | 15 | 15 | 13 | 12 |
Total Liabilities | 43 | 42 | 48 | 62 | 20 | 24 | 16 | 15 | 14 | 13 |
Current Liabilities | 14 | 21 | 30 | 44 | 4 | 10 | 8 | 8 | 8 | 8 |
Non Current Liabilities | 5 | 4 | 4 | 6 | 6 | 6 | 2 | 2 | 2 | 3 |
Total Equity | 25 | 17 | 14 | 12 | 9 | 8 | 6 | 6 | 4 | 2 |
Reserve & Surplus | 11 | 4 | 1 | -1 | -4 | -5 | -8 | -8 | -9 | -12 |
Share Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | 1 | -0 | -1 | 0 | 0 | 0 | -1 | 0 | -0 |
Investing Activities | -0 | -0 | -0 | -2 | 19 | -2 | 10 | -0 | 0 | 0 |
Operating Activities | -1 | 2 | 1 | 1 | -19 | 4 | -5 | -0 | 0 | -1 |
Financing Activities | 2 | -1 | -1 | 1 | -1 | -2 | -4 | -0 | -0 | 0 |
% 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 | Sept 2024 |
Promoter | 10.83 % | 8.44 % | 8.43 % | 8.43 % | 8.43 % | 8.43 % | 8.43 % | 8.14 % | 7.84 % | 7.74 % | 7.20 % | 5.40 % | 4.76 % | 4.72 % | 4.72 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % |
DIIs | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.02 % | 0.04 % | 0.03 % | 0.03 % | 0.03 % |
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 | 15.33 % | 17.71 % | 17.73 % | 17.70 % | 17.70 % | 17.70 % | 17.73 % | 18.03 % | 18.36 % | 18.48 % | 19.25 % | 21.15 % | 22.26 % | 22.29 % | 22.31 % |
No dividends have been distributed by the company in the past 10 years
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,897.55 | 15,716.20 | 162.17 | 736.00 | 65.17 | 76 | 70.20 | 59.87 | |
1,321.20 | 14,082.20 | 473.28 | 25.80 | 58,398.03 | 3 | 10.10 | 59.65 | |
738.25 | 1,151.30 | 22.35 | 363.10 | 17.81 | 55 | -4.26 | 52.55 | |
81.22 | 961.50 | 105.45 | 1,508.80 | -11.64 | -80 | 124.96 | 42.19 | |
344.80 | 652.80 | - | 2,764.40 | -32.81 | 9 | -218.18 | 44.37 | |
17.90 | 585.70 | - | 62.00 | 13.14 | -16 | -262.50 | 54.83 | |
388.10 | 489.50 | 96.12 | 140.80 | 48.21 | 5 | - | 37.23 | |
228.88 | 269.30 | 65.23 | 99.60 | -11.62 | -1 | 633.33 | 72.09 | |
312.80 | 166.50 | 39.74 | 61.10 | 98.38 | 4 | 110.57 | 87.48 | |
91.53 | 123.80 | 20.54 | 69.00 | 26.61 | 6 | 300.00 | 51.22 |