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 |
Revenue | 7 | 4 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 3 | 3 | 4 | 7 | 5 | 6 | 6 | 7 | 13 | 6 | 6 | 6 | 4 | 5 | 6 | 6 | 5 | 6 | 7 | 5 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 1 |
Expenses | 7 | 4 | 3 | 3 | 39 | 3 | 3 | 2 | 2 | 3 | 3 | 4 | 5 | 5 | 4 | 4 | 3 | 6 | 6 | 5 | 5 | 4 | 5 | 6 | 6 | 5 | 5 | 6 | 3 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 |
EBITDA | -0 | -1 | 0 | -1 | -36 | -1 | 0 | -0 | 0 | 0 | 0 | 0 | 2 | 0 | 2 | 2 | 4 | 8 | 0 | 1 | 1 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 1 |
Operating Profit % | -8 % | -25 % | -1 % | -39 % | -1,613 % | -45 % | 13 % | -10 % | -1 % | 1 % | 5 % | 7 % | 30 % | 1 % | 28 % | 18 % | 18 % | 6 % | 3 % | 4 % | 11 % | -2 % | 7 % | 2 % | 2 % | 5 % | 1 % | 11 % | 32 % | 7 % | -47 % | -125 % | -133 % | -202 % | -142 % | -162 % | -183 % | -120 % |
Depreciation | 22 | 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 |
Interest | 2 | 1 | 0 | 0 | 5 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 2 | 2 | 2 | 1 | 0 |
Profit Before Tax | -24 | -2 | 0 | -1 | -41 | -3 | -2 | -3 | -3 | -2 | -2 | -2 | -0 | -0 | 1 | 2 | 4 | 8 | 0 | 1 | 1 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | -0 | -6 | -2 | -2 | -1 | -1 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -24 | -2 | 0 | -1 | -41 | -3 | -2 | -3 | -3 | -2 | -2 | -2 | -0 | -0 | 1 | 2 | 4 | 8 | 0 | 1 | 1 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 0 | 0 | -0 | -6 | -2 | -2 | -1 | -1 | 0 |
EPS in ₹ | -13.95 | -1.02 | 0.00 | -0.48 | -24.21 | -1.90 | -1.19 | -1.52 | -1.88 | -1.21 | -1.16 | -1.08 | -0.05 | -0.04 | 0.87 | 1.04 | 2.21 | 4.42 | 0.04 | 0.35 | 0.40 | -0.05 | 0.18 | 0.06 | 0.05 | 0.05 | 0.03 | 0.46 | 1.90 | 0.08 | 0.26 | -0.17 | -3.52 | -0.92 | -0.97 | -0.74 | -0.18 | 0.29 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 64 | 11 | 9 | 11 | 7 | 8 | 6 | 7 | 7 | 7 |
Fixed Assets | 5 | 4 | 4 | 4 | 3 | 3 | 1 | 3 | 2 | 2 |
Current Assets | 53 | 6 | 1 | 7 | 4 | 5 | 5 | 2 | 3 | 3 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 59 | 7 | 5 | 7 | 4 | 5 | 6 | 4 | 5 | 5 |
Total Liabilities | 95 | 87 | 96 | 104 | 94 | 86 | 84 | 80 | 86 | 91 |
Current Liabilities | 83 | 72 | 80 | 87 | 82 | 86 | 84 | 80 | 85 | 91 |
Non Current Liabilities | 13 | 14 | 16 | 17 | 11 | 0 | 0 | 0 | 0 | 0 |
Total Equity | -32 | -76 | -87 | -93 | -86 | -78 | -77 | -73 | -79 | -84 |
Reserve & Surplus | -49 | -93 | -104 | -110 | -103 | -95 | -94 | -90 | -96 | -101 |
Share Capital | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -5 | -4 | -0 | -0 | 0 | 0 | -0 | -0 | 1 | -1 |
Investing Activities | 26 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Operating Activities | -4 | 15 | 1 | -0 | 5 | 4 | 2 | 2 | 3 | -1 |
Financing Activities | -26 | -18 | -1 | 0 | -5 | -4 | -2 | -2 | -1 | -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 |
Promoter | 74.01 % | 74.01 % | 74.89 % | 74.89 % | 74.89 % | 74.89 % | 74.89 % | 74.89 % | 74.89 % | 74.89 % | 74.89 % | 74.89 % | 74.89 % | 74.89 % |
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 % |
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 % |
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 % |
Public / Retail | 25.99 % | 25.99 % | 25.11 % | 25.11 % | 25.11 % | 25.11 % | 25.11 % | 25.11 % | 25.11 % | 25.11 % | 25.11 % | 25.11 % | 25.11 % | 25.11 % |
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 |
---|---|---|---|---|---|---|---|---|
1,145.60 | 9,929.98 | 51.83 | 1,162.49 | 17.89 | 196 | -7.79 | 41.95 | |
249.84 | 7,875.69 | 30.28 | 3,975.50 | 6.40 | 210 | 18.17 | 52.86 | |
3,281.30 | 7,558.66 | 30.48 | 1,716.08 | 15.94 | 203 | 102.22 | 54.89 | |
905.05 | 5,653.26 | 22.51 | 2,742.26 | 21.21 | 70 | -0.41 | 54.17 | |
740.15 | 5,358.70 | 24.13 | 13,522.60 | -8.58 | -691 | 76.35 | 52.90 | |
1,168.90 | 3,643.57 | 38.57 | 6,367.13 | -17.82 | 86 | 1,042.09 | 43.46 | |
3,585.90 | 3,169.03 | 28.99 | 1,551.95 | 4.54 | 101 | 34.41 | 66.88 | |
391.65 | 2,903.44 | 26.53 | 2,051.62 | - | 79 | -20.68 | 47.50 | |
769.40 | 2,571.09 | 40.40 | 633.04 | 31.93 | 64 | -4.04 | 42.62 | |
1,143.45 | 2,496.08 | 51.87 | 477.60 | -7.23 | 44 | 24.18 | 50.15 |