Quarterly Financials | 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 | 0 | 8 | 0 | 27 | 22 | 23 | 92 | 28 | 15 | 82 | 3 | 79 | 5 | 90 | 7 | 100 | 9 | 18 | 6 | 77 | 42 | 23 | 285 | 104 | 8 | 94 | 10 | 111 | 10 | 134 | 49 | 668 | 61 | 524 |
Expenses | 2 | 7 | 7 | 14 | 4 | 9 | 59 | 30 | 17 | 17 | 21 | 46 | 22 | 16 | 15 | 42 | 9 | 7 | 8 | 11 | 7 | 8 | 7 | 12 | 8 | 9 | 9 | 13 | 9 | 13 | 15 | 28 | 14 | 25 |
EBITDA | -2 | 1 | -7 | 13 | 18 | 14 | 33 | -3 | -3 | 64 | -17 | 33 | -17 | 74 | -8 | 57 | -0 | 11 | -3 | 66 | 35 | 15 | 277 | 93 | 0 | 85 | 1 | 99 | 1 | 121 | 34 | 640 | 47 | 499 |
Operating Profit % | -2,900 % | 16 % | -8,188 % | 47 % | 65 % | 60 % | 36 % | -12 % | -19 % | 79 % | -595 % | 42 % | -346 % | 82 % | -120 % | 57 % | -9 % | 60 % | -52 % | 86 % | 84 % | 64 % | 97 % | 89 % | 3 % | 91 % | -8 % | 89 % | 6 % | 90 % | 70 % | 96 % | 77 % | 95 % |
Depreciation | 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 | 0 | 0 | 0 | 1 | 8 | 6 | 4 | 7 | 15 | 18 | 29 | 27 | 29 | 28 | 14 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -2 | 1 | -7 | 12 | 10 | 8 | 29 | -10 | -18 | 46 | -47 | 7 | -46 | 45 | -23 | 52 | -1 | 10 | -3 | 66 | 35 | 15 | 277 | 92 | 0 | 85 | 1 | 99 | 1 | 121 | 34 | 640 | 47 | 499 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -0 | 4 | 9 | 4 | 34 | 24 | 0 | 20 | 1 | 23 | 0 | 29 | 8 | 42 | 9 | 99 |
Net Profit | -2 | 1 | -7 | 12 | 10 | 8 | 29 | -10 | -18 | 46 | -45 | 7 | -46 | 47 | -23 | 52 | -1 | 14 | -3 | 62 | 27 | 11 | 240 | 68 | 2 | 64 | -1 | 77 | 1 | 91 | 26 | 597 | 38 | 403 |
EPS in ₹ | 0.00 | 0.02 | -0.08 | 0.13 | 0.08 | 0.04 | 0.13 | -0.04 | -0.08 | 0.21 | -0.20 | 0.03 | -0.21 | 0.21 | -0.10 | 0.22 | 0.00 | 0.06 | -0.01 | 0.26 | 0.11 | 0.04 | 0.99 | 0.28 | 0.01 | 0.26 | 0.00 | 0.32 | 0.00 | 0.35 | 0.10 | 2.30 | 0.14 | 1.55 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 2,192 | 3,146 | 5,155 | 8,084 | 8,899 | 9,626 | 9,735 | 10,078 | 10,282 | 14,122 |
Fixed Assets | 1 | 1 | 4 | 34 | 28 | 25 | 31 | 27 | 25 | 30 |
Current Assets | 33 | 24 | 85 | 45 | 41 | 53 | 46 | 45 | 34 | 1,096 |
Capital Work in Progress | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 6 | 0 | 30 | 7,923 | 8,709 | 9,528 | 9,555 | 9,846 | 10,214 | 12,985 |
Other Assets | 2,186 | 3,145 | 5,117 | 127 | 162 | 73 | 150 | 205 | 43 | 1,107 |
Total Liabilities | 2,192 | 3,146 | 5,155 | 8,084 | 8,899 | 9,626 | 9,735 | 10,078 | 10,282 | 14,122 |
Current Liabilities | 31 | 17 | 531 | 769 | 1,501 | 67 | 77 | 61 | 79 | 71 |
Non Current Liabilities | 0 | 0 | 14 | 103 | 104 | 103 | 107 | 109 | 105 | 113 |
Total Equity | 2,160 | 3,130 | 4,611 | 7,211 | 7,295 | 9,457 | 9,551 | 9,908 | 10,098 | 13,939 |
Reserve & Surplus | 246 | 596 | 3,379 | 5,010 | 5,094 | 7,043 | 7,134 | 7,492 | 7,679 | 11,333 |
Share Capital | 1,915 | 2,534 | 1,232 | 2,201 | 2,201 | 2,414 | 2,415 | 2,416 | 2,418 | 2,600 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 5 | -2 | -1 | -1 | 3 | 2 | -4 | -1 | 0 | 8 |
Investing Activities | -670 | -951 | -1,974 | -867 | -666 | -658 | 79 | 152 | -350 | -3,040 |
Operating Activities | -5 | -21 | 3 | 57 | -9 | 81 | -83 | -151 | 343 | 12 |
Financing Activities | 681 | 970 | 1,970 | 810 | 677 | 579 | -0 | -2 | 7 | 3,036 |
% 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 | Sept 2024 |
Promoter | 70.70 % | 70.69 % | 70.69 % | 71.03 % | 71.07 % | 71.07 % | 71.06 % | 71.05 % | 71.02 % | 69.10 % | 68.99 % | 68.98 % | 68.96 % | 68.98 % | 68.90 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 4.14 % | 4.14 % | 4.14 % | 3.85 % | 11.28 % | 3.85 % | 11.79 % | 11.00 % | 11.05 % |
DIIs | 3.94 % | 3.69 % | 3.52 % | 3.28 % | 4.07 % | 3.68 % | 3.67 % | 8.05 % | 7.85 % | 7.74 % | 8.24 % | 4.33 % | 7.55 % | 8.13 % | 8.46 % |
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 % |
Public / Retail | 10.65 % | 10.72 % | 11.27 % | 10.91 % | 10.52 % | 10.64 % | 9.97 % | 9.12 % | 9.19 % | 8.12 % | 8.02 % | 8.57 % | 8.30 % | 8.42 % | 8.17 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,650.65 | 4,11,672.80 | 26.78 | 54,982.50 | 32.75 | 14,451 | 13.04 | 45.22 | |
1,596.65 | 2,54,931.10 | 29.99 | 1,10,383.00 | 34.50 | 15,595 | 11.30 | 35.25 | |
329.70 | 2,09,467.80 | 130.34 | 1,854.70 | 4,039.96 | 1,605 | 3.13 | 55.73 | |
3,094.20 | 1,16,338.60 | 14.85 | 36,413.00 | 19.35 | 7,391 | 20.18 | 53.22 | |
10,403.30 | 1,15,782.00 | 15.62 | 1,713.50 | 224.96 | 7,365 | -4.89 | 47.88 | |
1,249.20 | 1,04,983.00 | 27.27 | 19,419.90 | 48.18 | 3,411 | 25.22 | 42.66 | |
4,250.05 | 90,788.00 | 41.11 | 3,163.40 | 27.42 | 1,943 | 32.10 | 45.47 | |
1,935.55 | 77,705.30 | 16.61 | 15,162.70 | 26.62 | 4,468 | 20.62 | 55.56 | |
703.05 | 66,872.40 | 30.27 | 17,483.50 | 22.39 | 2,408 | -32.94 | 51.43 | |
194.18 | 50,585.00 | 13.62 | 34,560.60 | 14.43 | 3,439 | 40.83 | 44.22 |