Quarterly Financials | 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 | 0 | 81 | 29 | 90 | 79 | 41 | 22 | 73 | 62 | 93 | 33 | 79 | 132 | 58 | 39 | 87 | 120 | 108 | 47 | 125 | 135 | 68 | 82 | 118 | 138 | 67 | 89 | 155 |
Expenses | 0 | 65 | 24 | 81 | 56 | 49 | 16 | 65 | 52 | 91 | 28 | 74 | 127 | 50 | 34 | 79 | 114 | 103 | 42 | 119 | 127 | 61 | 77 | 112 | 130 | 58 | 82 | 147 |
EBITDA | 0 | 16 | 5 | 8 | 22 | -8 | 6 | 8 | 9 | 2 | 6 | 6 | 6 | 7 | 4 | 8 | 6 | 5 | 5 | 6 | 8 | 6 | 6 | 6 | 8 | 10 | 7 | 8 |
Operating Profit % | 0 % | 18 % | 17 % | 8 % | 24 % | -20 % | 20 % | 8 % | 9 % | -1 % | 13 % | 5 % | 3 % | 11 % | 7 % | 8 % | 4 % | 1 % | 4 % | 5 % | 5 % | 6 % | 4 % | 4 % | 4 % | 12 % | 6 % | 4 % |
Depreciation | 0 | 5 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 |
Interest | 0 | 6 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 3 | 1 | 4 | 3 | 6 | 3 | 3 | 3 | 2 | 3 | 4 | 4 | 4 | 3 | 4 | 3 | 4 | 4 | 5 |
Profit Before Tax | 0 | 4 | 1 | 4 | 18 | -13 | 1 | 3 | 5 | -3 | 2 | 1 | 1 | 0 | 1 | 4 | 2 | 2 | 1 | 2 | 3 | 1 | 1 | 1 | 4 | 5 | 1 | 2 |
Tax | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 0 | 2 | 1 | 4 | 18 | -15 | 1 | 3 | 5 | -4 | 2 | 1 | 1 | -1 | 1 | 4 | 1 | 1 | 1 | 2 | 3 | 1 | 1 | 1 | 4 | 5 | 1 | 2 |
EPS in ₹ | 0.00 | 5.45 | 1.88 | 8.70 | 14.31 | -11.92 | 0.84 | 2.27 | 4.08 | -2.99 | 1.86 | 0.97 | 1.02 | -0.47 | 0.43 | 2.84 | 0.09 | 0.04 | 0.06 | 0.12 | 0.26 | 0.10 | 0.07 | 0.84 | 0.28 | 0.38 | 0.07 | 0.19 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 63 | 65 | 98 | 143 | 178 | 211 | 266 | 225 | 270 | 295 |
Fixed Assets | 14 | 14 | 13 | 53 | 46 | 40 | 40 | 37 | 34 | 36 |
Current Assets | 42 | 39 | 46 | 88 | 126 | 162 | 223 | 185 | 226 | 246 |
Capital Work in Progress | 7 | 12 | 38 | 0 | 3 | 5 | 0 | 0 | 0 | 4 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 42 | 39 | 47 | 90 | 129 | 165 | 226 | 187 | 236 | 255 |
Total Liabilities | 63 | 65 | 98 | 143 | 178 | 211 | 266 | 225 | 270 | 295 |
Current Liabilities | 39 | 37 | 42 | 85 | 110 | 138 | 183 | 123 | 169 | 183 |
Non Current Liabilities | 5 | 7 | 19 | 17 | 20 | 19 | 25 | 38 | 31 | 34 |
Total Equity | 19 | 21 | 37 | 41 | 49 | 54 | 58 | 64 | 71 | 79 |
Reserve & Surplus | 16 | 18 | 33 | 37 | 36 | 41 | 46 | 51 | 58 | 66 |
Share Capital | 3 | 3 | 4 | 4 | 13 | 13 | 13 | 13 | 13 | 13 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 11 | -11 | 1 | 2 | -2 | 1 | 0 | -4 | -0 | 4 |
Investing Activities | -12 | -8 | -29 | -11 | -4 | -2 | 0 | -2 | -2 | -10 |
Operating Activities | 28 | -1 | 7 | -17 | 14 | 16 | 7 | -5 | 24 | 25 |
Financing Activities | -5 | -2 | 23 | 29 | -12 | -13 | -7 | 2 | -22 | -11 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Oct 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 | 68.42 % | 68.42 % | 68.42 % | 68.42 % | 68.42 % | 68.42 % | 68.42 % | 68.42 % | 68.42 % | 68.42 % | 68.42 % | 68.42 % | 68.42 % | 68.42 % | 68.42 % | 68.42 % |
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 % | 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 % | 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 | 24.44 % | 25.02 % | 29.03 % | 29.93 % | 29.46 % | 29.62 % | 29.65 % | 29.38 % | 29.42 % | 29.38 % | 29.39 % | 29.56 % | 29.48 % | 29.48 % | 29.27 % | 29.46 % |
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 |
---|---|---|---|---|---|---|---|---|
246.84 | 813.10 | 171.15 | 807.30 | -24.69 | 15 | -120.48 | 46.46 | |
149.00 | 372.00 | 38.43 | 61.20 | - | 6 | 59.09 | 53.97 | |
256.95 | 361.00 | 74.36 | 442.60 | 21.49 | 5 | -88.89 | 53.68 | |
72.47 | 309.90 | - | 342.30 | 11.61 | -11 | -4.17 | 46.59 | |
13.01 | 166.80 | 14.38 | 405.70 | 9.32 | 8 | 109.09 | 54.07 | |
65.00 | 155.40 | 19.28 | 302.70 | -9.91 | 6 | 32.14 | 74.76 | |
30.84 | 45.20 | - | 0.00 | - | 0 | - | 78.61 | |
21.24 | 13.80 | - | 19.70 | -32.76 | -3 | 66.67 | 58.92 | |
17.35 | 13.40 | 41.31 | 0.80 | 33.33 | 0 | -100.00 | 48.59 | |
20.70 | 7.10 | 225.25 | 1.80 | 350.00 | 1 | -100.00 | 60.92 |