Quarterly Financials | Jun 2017 | Sept 2017 | 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 | 8 | 10 | 14 | 42 | 22 | 45 | 20 | 57 | 25 | 27 | 25 | 62 | 33 | 34 | 47 | 107 | 80 |
Expenses | 8 | 9 | 13 | 38 | 22 | 41 | 18 | 53 | 25 | 24 | 23 | 58 | 30 | 31 | 42 | 98 | 75 |
EBITDA | 1 | 1 | 1 | 4 | 0 | 4 | 2 | 4 | -1 | 3 | 2 | 4 | 3 | 3 | 5 | 9 | 4 |
Operating Profit % | 9 % | 8 % | 8 % | 9 % | 0 % | 8 % | 7 % | 6 % | -4 % | 9 % | 10 % | 6 % | 6 % | 9 % | 11 % | 8 % | 5 % |
Depreciation | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | 1 | 1 | 1 | 4 | -0 | 3 | 1 | 3 | -1 | 2 | 1 | 2 | 1 | 2 | 4 | 8 | 3 |
Tax | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 2 | 1 |
Net Profit | 0 | 0 | 0 | 3 | -0 | 3 | 1 | 2 | -1 | 2 | 1 | 2 | 1 | 1 | 3 | 6 | 2 |
EPS in ₹ | 2.70 | 0.84 | 0.29 | 1.79 | -0.30 | 1.89 | 0.76 | 1.30 | -0.82 | 1.12 | 0.78 | 1.10 | 0.56 | 1.01 | 2.01 | 3.89 | 1.59 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 7 | 6 | 8 | 21 | 28 | 43 | 56 | 79 | 95 | 116 |
Fixed Assets | 1 | 1 | 0 | 1 | 0 | 1 | 2 | 3 | 3 | 4 |
Current Assets | 6 | 5 | 7 | 19 | 27 | 41 | 53 | 72 | 79 | 100 |
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 | 6 | 5 | 7 | 20 | 28 | 43 | 53 | 76 | 92 | 111 |
Total Liabilities | 6 | 4 | 6 | 3 | 8 | 20 | 28 | 46 | 59 | 68 |
Current Liabilities | 4 | 2 | 6 | 3 | 8 | 19 | 26 | 37 | 48 | 59 |
Non Current Liabilities | 2 | 2 | 0 | 1 | 0 | 0 | 2 | 10 | 11 | 9 |
Total Equity | 1 | 1 | 2 | 17 | 20 | 23 | 27 | 33 | 36 | 48 |
Reserve & Surplus | 0 | 0 | 1 | 10 | 13 | 16 | 13 | 18 | 21 | 33 |
Share Capital | 1 | 1 | 1 | 7 | 7 | 7 | 15 | 15 | 15 | 15 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | 0 | 0 | 0 | 2 | -2 | 0 | 0 | 1 | -1 |
Investing Activities | -0 | -0 | 0 | -1 | 1 | -1 | -2 | -4 | -3 |
Operating Activities | -0 | 1 | -0 | -8 | -6 | -0 | -4 | 2 | -23 |
Financing Activities | 0 | -1 | 0 | 11 | 3 | 1 | 6 | 3 | 25 |
% Holding | Mar 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 | Aug 2024 |
Promoter | 72.44 % | 72.79 % | 72.82 % | 72.85 % | 72.86 % | 72.86 % | 72.86 % | 72.86 % | 72.86 % | 72.86 % | 72.86 % | 72.87 % | 72.73 % | 70.63 % |
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 % | 2.02 % |
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 % | 0.72 % |
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 | 27.56 % | 27.21 % | 27.18 % | 27.15 % | 27.14 % | 27.14 % | 27.13 % | 27.14 % | 27.14 % | 27.14 % | 27.14 % | 27.13 % | 27.27 % | 26.63 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
3,730.45 | 5,07,778.75 | 38.23 | 2,25,270.94 | 20.94 | 15,570 | 11.28 | 60.56 | |
94.05 | 1,01,017.72 | - | 9,206.96 | 26.66 | -829 | -2,104.57 | 48.27 | |
1,576.25 | 18,521.87 | 62.48 | 1,638.49 | 81.22 | 271 | 288.36 | 44.05 | |
711.10 | 17,102.06 | - | 3,120.79 | 46.80 | -211 | 105.07 | 52.96 | |
209.21 | 12,019.28 | 30.20 | 3,500.02 | 0.16 | 360 | -34.07 | 40.76 | |
6,473.10 | 10,481.59 | 40.75 | 4,234.40 | 17.03 | 248 | 21.11 | 52.52 | |
1,396.85 | 10,305.53 | 39.87 | 6,245.24 | -2.60 | 255 | 27.87 | 51.57 | |
140.11 | 10,007.71 | - | 4,834.67 | -17.75 | -111 | 725.53 | 63.61 | |
282.73 | 9,334.83 | - | 22,519.20 | 6.42 | -646 | 83.64 | 76.76 | |
1,397.35 | 8,645.71 | 34.51 | 2,899.80 | -3.79 | 250 | 10.48 | 62.76 |