Quarterly Financials | 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 | 146 | 49 | 0 | 36 | 38 | 42 | 11 | 9 | 22 | 22 | 26 | 29 | 16 | 18 | 38 | 27 | 30 | 39 | 57 | 51 | 54 | 57 | 59 | 63 | 69 | 70 | 72 | 75 | 84 | 75 | 80 |
Expenses | 0 | 129 | 39 | 0 | 27 | 32 | 33 | 6 | 4 | 15 | 14 | 17 | 18 | 9 | 11 | 29 | 15 | 23 | 29 | 43 | 38 | 39 | 42 | 43 | 45 | 54 | 51 | 51 | 54 | 61 | 51 | 51 |
EBITDA | 0 | 17 | 10 | 0 | 10 | 6 | 9 | 5 | 5 | 7 | 8 | 9 | 11 | 8 | 7 | 9 | 12 | 7 | 10 | 14 | 14 | 15 | 15 | 16 | 18 | 15 | 19 | 22 | 21 | 22 | 23 | 29 |
Operating Profit % | 0 % | 11 % | 20 % | 0 % | 26 % | 15 % | 21 % | 47 % | 55 % | 33 % | 35 % | 32 % | 36 % | 45 % | 36 % | 23 % | 43 % | 21 % | 24 % | 23 % | 26 % | 26 % | 25 % | 26 % | 26 % | 19 % | 25 % | 29 % | 26 % | 23 % | 30 % | 34 % |
Depreciation | 0 | 2 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | 6 | 3 | 5 |
Interest | 0 | 7 | 3 | 0 | 2 | 2 | 2 | 3 | 3 | 0 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 |
Profit Before Tax | 0 | 8 | 6 | 0 | 7 | 3 | 7 | 1 | 1 | 6 | 5 | 5 | 5 | 4 | 3 | 5 | 8 | 4 | 8 | 12 | 12 | 13 | 13 | 14 | 15 | 12 | 16 | 18 | 18 | 14 | 18 | 21 |
Tax | 0 | 3 | 2 | 0 | 1 | 1 | 2 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 1 | 3 | 4 |
Net Profit | 0 | 5 | 4 | 0 | 6 | 2 | 5 | 0 | 1 | 6 | 4 | 4 | 4 | 3 | 2 | 4 | 7 | 3 | 6 | 10 | 10 | 11 | 11 | 12 | 12 | 13 | 13 | 14 | 15 | 9 | 14 | 17 |
EPS in ₹ | 0.00 | 5.10 | 3.55 | 0.00 | 5.52 | 2.39 | 4.73 | 0.45 | 0.62 | 5.54 | 3.78 | 3.92 | 3.94 | 3.06 | 2.32 | 4.06 | 6.09 | 2.71 | 5.11 | 7.95 | 7.97 | 8.80 | 9.02 | 9.46 | 10.01 | 10.90 | 10.92 | 11.86 | 12.21 | 7.65 | 11.80 | 14.29 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 132 | 152 | 120 | 191 | 297 | 400 | 488 | 610 | 759 | 1,080 |
Fixed Assets | 5 | 8 | 11 | 15 | 24 | 29 | 49 | 122 | 171 | 252 |
Current Assets | 127 | 142 | 104 | 151 | 252 | 351 | 436 | 484 | 580 | 822 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 4 | 24 | 20 | 19 | 0 | 0 | 0 | 0 |
Other Assets | 127 | 144 | 105 | 152 | 253 | 353 | 439 | 488 | 588 | 828 |
Total Liabilities | 103 | 120 | 82 | 143 | 241 | 332 | 397 | 484 | 587 | 855 |
Current Liabilities | 74 | 80 | 43 | 73 | 156 | 267 | 381 | 459 | 556 | 802 |
Non Current Liabilities | 30 | 40 | 40 | 70 | 86 | 65 | 16 | 25 | 31 | 53 |
Total Equity | 28 | 32 | 37 | 49 | 56 | 68 | 91 | 126 | 172 | 225 |
Reserve & Surplus | 18 | 22 | 27 | 38 | 45 | 58 | 79 | 114 | 160 | 212 |
Share Capital | 10 | 10 | 10 | 10 | 10 | 10 | 12 | 12 | 12 | 12 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 7 | 0 | 1 | 11 | -4 | 2 | 4 | 14 | 14 | 55 |
Investing Activities | -1 | 0 | -7 | -27 | -9 | -7 | -5 | -76 | -54 | -88 |
Operating Activities | -4 | 0 | 1 | 8 | -9 | 31 | 62 | 106 | 67 | 61 |
Financing Activities | 12 | 0 | 7 | 30 | 14 | -22 | -54 | -16 | 1 | 81 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Jul 2024 | Sept 2024 |
Promoter | 72.94 % | 72.94 % | 72.94 % | 72.94 % | 72.94 % | 72.94 % | 72.94 % | 72.94 % | 72.94 % | 72.94 % | 72.94 % | 72.94 % | 72.94 % | 72.94 % | 72.94 % |
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 % | 0.03 % |
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 % | 0.02 % |
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 | 27.06 % | 27.06 % | 27.06 % | 27.06 % | 27.06 % | 27.06 % | 27.06 % | 27.06 % | 27.06 % | 27.06 % | 27.06 % | 27.06 % | 27.06 % | 27.06 % | 27.01 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
779.90 | 1,88,977.67 | 52.43 | 6,958.34 | 15.74 | 1,630 | 122.10 | 38.98 | |
1,255.25 | 1,25,187.24 | 58.26 | 10,469.50 | 8.93 | 1,554 | 108.63 | 58.17 | |
2,724.35 | 74,802.88 | 53.86 | 4,334.22 | 42.62 | 747 | 359.51 | 40.71 | |
1,938.20 | 70,244.32 | 30.25 | 4,818.77 | 12.24 | 1,927 | 29.05 | 48.28 | |
1,649.25 | 68,257.82 | 100.23 | 9,425.30 | 7.45 | 1,629 | -74.23 | 41.64 | |
1,520.50 | 52,893.94 | 50.04 | 4,109.87 | 49.20 | 1,326 | -4.30 | 43.35 | |
1,184.85 | 28,047.95 | 58.15 | 5,064.15 | 42.12 | 401 | 2.29 | 43.89 | |
674.05 | 22,402.39 | 64.62 | 1,520.74 | 51.34 | 265 | 75.00 | 38.68 | |
1,273.45 | 18,109.72 | 333.90 | 1,324.55 | -16.48 | 16 | 120.82 | 36.00 | |
1,524.95 | 15,331.79 | 267.90 | 3,217.88 | -5.42 | 49 | 74.52 | 37.08 |