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 | 10 | 9 | 3 | 3 | 2 | 12 | 11 | 8 | 8 | 4 | 0 | 3 | 4 | 5 | 19 | 12 | 9 | 6 | 1 | 0 | 1 | 3 | 0 | 0 | 1 | 0 | 0 | 1 | 5 | 422 | 52 | 23 | 32 | 0 | 0 | 3 | 0 | 1 | 0 |
Expenses | 10 | 8 | 4 | 3 | 2 | 3 | 3 | 2 | 1 | 0 | 0 | 1 | 2 | 1 | 2 | 2 | 8 | 2 | 2 | 8 | -3 | 1 | 2 | 1 | 3 | 5 | 11 | 45 | 29 | 4 | 1 | 1 | 3 | 1 | 1 | 1 | 1 | 0 | 0 |
EBITDA | 0 | 1 | -1 | 1 | 0 | 9 | 8 | 6 | 7 | 4 | 0 | 2 | 3 | 3 | 16 | 10 | 1 | 4 | -1 | -8 | 4 | 2 | -1 | -1 | -2 | -5 | -11 | -44 | -25 | 418 | 51 | 22 | 29 | -1 | -1 | 2 | -1 | 0 | -0 |
Operating Profit % | -4 % | 0 % | -161 % | -41 % | -26 % | 2 % | 7 % | -1,444 % | 0 % | -86 % | 13 % | -184 % | 0 % | -14,400 % | -1,373 % | 0 % | 6,292 % | 0 % | -4,375 % | -77,500 % | 29,300 % | 0 % | 0 % | 0 % | -2,840 % | 0 % | -21,580 % | -11,143 % | -11,512 % | -3,382 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 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 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 6 | 5 | 10 | 22 | 27 | 27 | 27 | 27 | 24 | 17 | 3 | 1 | 33 | 68 | 9 | 9 | 10 | 14 | 11 | 10 |
Profit Before Tax | 0 | 1 | -1 | 1 | 0 | 8 | 9 | 6 | 7 | 3 | 0 | 2 | 3 | 3 | 16 | 9 | 1 | 2 | -6 | -14 | -1 | -8 | -23 | -27 | -30 | -32 | -38 | -68 | -42 | 414 | 50 | -12 | -39 | -10 | -11 | -8 | -14 | -11 | -11 |
Tax | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 2 | 1 | 1 | 1 | 4 | 2 | 2 | 2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 0 | 1 | -0 | 0 | 0 | 5 | 6 | 3 | 5 | 2 | -2 | 0 | 2 | 2 | 12 | 7 | 1 | -0 | -5 | -14 | -3 | -8 | -23 | -27 | -30 | -32 | -38 | -68 | -42 | 414 | 50 | -11 | -40 | -10 | -11 | -8 | -14 | -11 | -11 |
EPS in ₹ | -0.01 | 0.11 | -0.10 | 0.07 | 0.01 | 1.00 | 1.16 | 0.60 | 0.91 | 0.33 | -0.36 | 0.09 | 0.40 | 0.35 | 1.33 | 0.79 | 0.08 | -0.03 | -0.56 | -1.56 | -0.36 | -0.88 | -2.58 | -3.07 | -3.34 | -3.56 | -3.78 | -7.67 | -4.70 | 41.24 | 4.95 | -1.12 | -3.95 | -1.03 | -1.06 | -0.80 | -1.43 | -1.12 | -1.06 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 806 | 799 | 838 | 998 | 1,647 | 1,860 | 2,687 | 753 | 495 | 502 |
Fixed Assets | 0 | 0 | 0 | 0 | 2 | 5 | 2 | 6 | 1 | 0 |
Current Assets | 36 | 20 | 626 | 676 | 1,110 | 1,173 | 2,008 | 22 | 18 | 18 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Investments | 0 | 0 | 414 | 625 | 1,186 | 905 | 897 | 509 | 477 | 484 |
Other Assets | 806 | 799 | 424 | 373 | 459 | 950 | 1,788 | 238 | 18 | 18 |
Total Liabilities | 13 | 6 | 257 | 257 | 10 | 242 | 1,178 | 1,151 | 501 | 542 |
Current Liabilities | 13 | 6 | 257 | 257 | 10 | 239 | 1,178 | 639 | 36 | 37 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 512 | 464 | 505 |
Total Equity | 793 | 793 | 581 | 741 | 1,637 | 1,618 | 1,509 | -399 | -5 | -40 |
Reserve & Surplus | 780 | 781 | 571 | 730 | 1,619 | 1,600 | 1,492 | -418 | -25 | -60 |
Share Capital | 13 | 13 | 10 | 11 | 18 | 18 | 18 | 20 | 20 | 20 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -1 | 2 | -3 | 0 | -0 | 0 | 1 | -2 | -0 | -0 |
Investing Activities | -52 | -12 | -4 | -149 | -605 | -204 | -831 | 433 | 222 | 0 |
Operating Activities | 51 | 14 | 2 | -7 | -13 | -15 | 443 | -654 | -5 | -2 |
Financing Activities | -0 | -0 | -0 | 156 | 617 | 219 | 389 | 219 | -218 | 2 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Aug 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 43.25 % | 43.25 % | 43.25 % | 43.25 % | 43.25 % | 43.25 % | 38.46 % | 38.46 % | 27.46 % | 27.46 % | 27.46 % | 27.46 % | 27.46 % | 27.46 % | 27.46 % | 27.46 % |
FIIs | 14.12 % | 13.75 % | 13.69 % | 13.69 % | 13.65 % | 12.56 % | 13.55 % | 12.76 % | 12.13 % | 11.73 % | 11.66 % | 10.48 % | 9.15 % | 9.06 % | 8.47 % | 0.00 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.02 % | 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 % |
Public / Retail | 40.67 % | 41.03 % | 41.09 % | 41.10 % | 41.14 % | 42.23 % | 46.24 % | 47.03 % | 58.64 % | 59.07 % | 59.13 % | 60.32 % | 61.65 % | 61.74 % | 62.33 % | 70.79 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
266.81 | 2,39,774.14 | 323.04 | 12,961.00 | 67.00 | 351 | 388.89 | 53.96 | |
7,515.35 | 98,695.15 | 188.94 | 2,950.08 | 7.72 | 595 | -64.66 | 43.28 | |
416.85 | 92,470.26 | - | 11,634.35 | 33.51 | -2,350 | - | - | |
845.40 | 51,830.04 | - | 10,524.70 | 25.29 | -1,422 | 418.82 | 63.64 | |
2,253.95 | 13,562.48 | 31.50 | 1,407.39 | 20.71 | 334 | 94.67 | 25.18 | |
1,049.75 | 9,148.21 | 65.59 | 1,348.37 | 36.66 | 363 | 38.44 | 38.94 | |
174.15 | 470.88 | 22.17 | 414.09 | 65.65 | 23 | - | 22.74 | |
132.45 | 338.61 | 31.12 | 943.05 | -11.81 | 10 | - | 44.12 | |
132.20 | 222.25 | 18.22 | 492.84 | 6.77 | 10 | 60.00 | 34.03 | |
14.51 | 139.11 | - | 3.15 | -98.31 | -22 | 2.44 | 65.47 |