Quarterly Financials | 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 | 3 | 1 | 3 | 1 | 2 | 2 | 2 | 2 | 4 | 4 | 4 | 4 | 4 | 4 | 1 | 2 | 2 | 3 | 4 | 4 | 3 | 3 | 3 | 1 | 1 | 1 | 2 |
Expenses | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 4 | 5 | 5 | 5 | 8 | 7 | 7 | 8 | 6 | 4 | 6 | -0 | 6 | 4 | 4 |
EBITDA | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -0 | 1 | 2 | 2 | 1 | -0 | -2 | -3 | -3 | -6 | -4 | -3 | -3 | -3 | -2 | -3 | 2 | -4 | -3 | -2 |
Operating Profit % | -40 % | -129 % | -31 % | -155 % | -96 % | -127 % | -87 % | -19 % | 17 % | 40 % | 43 % | 24 % | -7 % | -54 % | -324 % | -184 % | -315 % | -121 % | -83 % | -101 % | -113 % | -100 % | -177 % | 135 % | -430 % | -516 % | -161 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 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 |
Profit Before Tax | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -0 | 1 | 2 | 2 | 1 | -0 | -2 | -3 | -3 | -6 | -4 | -3 | -4 | -3 | -2 | -4 | 1 | -5 | -4 | -3 |
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 |
Net Profit | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -0 | 1 | 2 | 2 | 1 | -0 | -2 | -3 | -3 | -5 | -4 | -3 | -4 | -3 | -3 | -4 | 1 | -4 | -4 | -3 |
EPS in ₹ | -1.32 | -1.46 | -0.82 | -1.34 | -1.20 | -1.00 | -0.80 | -0.11 | 0.35 | 1.22 | 1.14 | 0.74 | -0.15 | -1.11 | -2.41 | -2.08 | -3.42 | -2.51 | -2.17 | -2.67 | -2.14 | -2.16 | -2.64 | 0.84 | -3.00 | -2.41 | -1.75 |
Balance Sheet | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 1 | 1 | 25 | 50 | 54 | 70 | 106 | 77 | 75 |
Fixed Assets | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 4 | 2 |
Current Assets | 0 | 1 | 5 | 20 | 16 | 20 | 43 | 31 | 13 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 19 | 44 | 48 | 59 | 89 | 60 | 65 |
Other Assets | 0 | 1 | 6 | 6 | 4 | 10 | 17 | 13 | 8 |
Total Liabilities | 1 | 1 | 25 | 50 | 54 | 70 | 106 | 77 | 75 |
Current Liabilities | 0 | 1 | 1 | 3 | 2 | 2 | 3 | 5 | 4 |
Non Current Liabilities | 0 | 0 | 5 | 7 | 7 | 9 | 11 | 7 | 9 |
Total Equity | 0 | 0 | 19 | 41 | 45 | 59 | 92 | 64 | 62 |
Reserve & Surplus | -2 | -4 | 13 | 27 | 31 | 46 | 78 | 50 | 47 |
Share Capital | 2 | 5 | 7 | 14 | 14 | 14 | 15 | 15 | 15 |
Cash Flow | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | 2 | 0 | -2 | 0 | 11 | -10 | -1 |
Investing Activities | -4 | -14 | -2 | -17 | 3 | 1 | -14 | 3 | 9 |
Operating Activities | 2 | 11 | -5 | -4 | -5 | -1 | -2 | -12 | -8 |
Financing Activities | 2 | 3 | 9 | 21 | -1 | -0 | 27 | -1 | -2 |
% Holding | Mar 2021 | Jun 2021 | Aug 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 | 57.27 % | 57.27 % | 54.41 % | 54.41 % | 54.26 % | 54.25 % | 54.16 % | 54.12 % | 54.02 % | 54.02 % | 54.02 % | 54.02 % | 53.82 % | 53.46 % | 53.17 % | 53.05 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.95 % | 0.00 % | 0.00 % | 0.14 % | 0.12 % |
DIIs | 0.46 % | 0.46 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.44 % | 0.43 % | 0.43 % |
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 % |
Public / Retail | 26.42 % | 26.56 % | 25.61 % | 25.59 % | 26.29 % | 28.59 % | 30.65 % | 34.07 % | 34.10 % | 34.35 % | 34.64 % | 39.14 % | 39.08 % | 39.50 % | 39.94 % | 40.01 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
12,247.55 | 1,11,296.40 | 44.61 | 6,715.20 | 14.01 | 2,219 | 38.37 | 52.67 | |
2,092.15 | 97,796.80 | 497.15 | 3,818.20 | 35.55 | 64 | 341.71 | 63.39 | |
9,370.45 | 64,406.80 | 81.94 | 9,240.40 | 14.41 | 836 | 24.32 | 71.91 | |
6,921.60 | 45,058.90 | 55.12 | 852.70 | - | 102 | 29,700.00 | 42.16 | |
1,451.25 | 41,482.10 | 57.15 | 4,931.80 | 44.83 | 599 | 44.13 | 45.71 | |
893.30 | 36,984.80 | 57.15 | 5,232.80 | 16.24 | 679 | -1.87 | 22.47 | |
1,885.80 | 33,642.90 | 90.79 | 1,857.90 | 75.24 | 371 | - | - | |
357.30 | 25,482.00 | 48.29 | 6,373.10 | 3.57 | 515 | 9.25 | 44.79 | |
1,726.40 | 24,824.90 | 72.46 | 1,900.00 | 27.66 | 297 | 37.72 | 51.15 | |
1,924.40 | 22,384.30 | 32.20 | 7,213.10 | 18.30 | 703 | 1.63 | 45.11 |