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 | Sept 2024 |
Revenue | 12,057 | 12,244 | 12,300 | 11,727 | 12,789 | 11,878 | 12,047 | 12,181 | 12,852 | 12,104 | 12,490 | 12,976 | 12,735 | 12,788 | 13,430 | 14,563 | 15,285 | 20,861 | 22,098 | 21,809 | 21,533 | 20,312 | 20,729 | 20,407 | 21,502 | 19,916 | 20,271 | 20,482 | 20,696 | 20,120 | 23,080 | 27,092 | 29,323 | 29,878 | 32,033 | 31,416 | 33,775 | 32,116 | 35,445 |
Expenses | 3,591 | 2,825 | 3,943 | 8,279 | 9,390 | 4,150 | 4,093 | 4,394 | 5,162 | 4,676 | 4,745 | 5,843 | 9,705 | 4,689 | 5,192 | 5,620 | 8,576 | 7,422 | 8,725 | 12,067 | 11,356 | 9,942 | 7,769 | 8,754 | 9,244 | 9,159 | 8,229 | 8,095 | 9,235 | 7,178 | 7,597 | 8,542 | 8,339 | 8,441 | 9,143 | 7,563 | 9,180 | 7,937 | 9,662 |
EBITDA | 8,466 | 9,419 | 8,357 | 3,448 | 3,399 | 7,728 | 7,953 | 7,787 | 7,691 | 7,428 | 7,745 | 7,133 | 3,030 | 8,099 | 8,238 | 8,943 | 6,709 | 13,439 | 13,373 | 9,742 | 10,177 | 10,370 | 12,960 | 11,654 | 12,258 | 10,756 | 12,042 | 12,387 | 11,461 | 12,942 | 15,483 | 18,550 | 20,984 | 21,437 | 22,890 | 23,853 | 24,595 | 24,179 | 25,783 |
Operating Profit % | 67 % | 75 % | 65 % | 22 % | 15 % | 60 % | 61 % | 58 % | 53 % | 56 % | 56 % | 48 % | 12 % | 60 % | 57 % | 57 % | 35 % | 61 % | 55 % | 37 % | 39 % | 46 % | 56 % | 50 % | 45 % | 46 % | 51 % | 55 % | 49 % | 62 % | 64 % | 64 % | 68 % | 68 % | 67 % | 74 % | 69 % | 73 % | 68 % |
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 | 0 | 0 | 0 | 0 | 0 |
Interest | 7,590 | 7,817 | 7,912 | 7,909 | 7,684 | 7,062 | 7,059 | 7,272 | 7,293 | 7,148 | 7,033 | 6,909 | 7,037 | 7,259 | 7,586 | 8,198 | 8,247 | 12,447 | 12,246 | 11,939 | 11,900 | 11,678 | 10,410 | 10,020 | 9,578 | 9,161 | 9,126 | 9,411 | 9,562 | 10,099 | 11,080 | 12,722 | 14,332 | 15,559 | 17,031 | 17,504 | 17,791 | 18,029 | 18,641 |
Profit Before Tax | 876 | 1,602 | 445 | -4,460 | -4,285 | 665 | 894 | 516 | 397 | 280 | 712 | 224 | -4,007 | 840 | 652 | 744 | -1,539 | 991 | 1,127 | -2,197 | -1,723 | -1,308 | 2,550 | 1,634 | 2,680 | 1,595 | 2,916 | 2,976 | 1,899 | 2,843 | 4,403 | 5,828 | 6,652 | 5,878 | 5,859 | 6,349 | 6,804 | 6,151 | 7,141 |
Tax | 278 | 550 | 321 | -1,118 | -1,055 | 242 | 342 | 263 | 242 | 77 | 357 | 112 | -905 | 312 | 227 | 273 | -547 | 281 | 390 | -790 | -2,230 | -444 | 872 | 573 | 3,726 | 387 | 828 | 779 | 120 | 675 | 1,090 | 1,976 | 1,877 | 1,807 | 1,606 | 1,769 | 1,918 | 1,692 | 1,903 |
Net Profit | 598 | 1,052 | 124 | -3,342 | -3,230 | 424 | 552 | 253 | 155 | 203 | 355 | 112 | -3,102 | 528 | 425 | 471 | -991 | 710 | 737 | -1,407 | 507 | -864 | 1,679 | 1,061 | -1,047 | 1,209 | 2,088 | 2,197 | 1,779 | 2,168 | 3,313 | 3,853 | 4,775 | 4,070 | 4,253 | 4,579 | 4,886 | 4,458 | 5,238 |
EPS in ₹ | 2.79 | 4.76 | 0.56 | -14.50 | -14.02 | 1.84 | 2.39 | 1.10 | 0.67 | 0.88 | 1.54 | 0.49 | -13.44 | 2.00 | 1.60 | 1.78 | -3.75 | 2.04 | 2.01 | -3.70 | 1.26 | -1.87 | 3.63 | 2.30 | -2.24 | 2.34 | 4.04 | 4.25 | 3.44 | 4.19 | 6.41 | 7.45 | 9.23 | 7.87 | 8.22 | 8.86 | 9.45 | 8.62 | 10.13 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 7,14,989 | 6,71,376 | 6,94,875 | 7,20,000 | 7,80,987 | 11,57,920 | 11,55,360 | 12,78,000 | 14,58,560 | 15,85,800 |
Fixed Assets | 2,875 | 6,254 | 5,758 | 5,367 | 6,990 | 8,889 | 8,016 | 9,922 | 8,707 | 7,913 |
Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 1,16,812 | 1,20,450 | 1,29,631 | 1,63,185 | 1,82,298 | 2,74,615 | 2,61,220 | 3,15,796 | 3,62,485 | 3,69,817 |
Other Assets | 5,95,302 | 5,44,672 | 5,59,486 | 5,51,448 | 5,91,699 | 8,74,416 | 8,86,124 | 9,52,282 | 10,87,368 | 12,08,070 |
Total Liabilities | 6,75,154 | 6,31,177 | 6,54,572 | 6,76,605 | 7,30,004 | 10,86,064 | 10,78,314 | 11,92,090 | 13,60,337 | 14,73,576 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non Current Liabilities | 6,75,153 | 6,31,178 | 6,54,573 | 6,76,605 | 7,30,004 | 10,86,056 | 10,78,314 | 11,92,092 | 13,60,340 | 14,73,573 |
Total Equity | 39,835 | 40,199 | 40,303 | 43,395 | 50,983 | 71,856 | 77,046 | 85,910 | 98,223 | 1,12,224 |
Reserve & Surplus | 39,392 | 39,737 | 39,841 | 42,864 | 50,453 | 70,931 | 76,010 | 84,874 | 97,187 | 1,11,188 |
Share Capital | 444 | 462 | 462 | 530 | 530 | 925 | 1,036 | 1,036 | 1,036 | 1,036 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 17,475 | -14,453 | 16,570 | -57,572 | -3,668 | 32,672 | -1,488 | 2,242 | -26,952 | -579 |
Investing Activities | -539 | -3,995 | -426 | -563 | -3,957 | 141 | -269 | -3,967 | -1,563 | -574 |
Operating Activities | 18,021 | -9,842 | 17,194 | -61,088 | -4,120 | 17,941 | -4,609 | 7,529 | -19,747 | -5,457 |
Financing Activities | -6 | -616 | -198 | 4,079 | 4,409 | 14,590 | 3,390 | -1,319 | -5,642 | 5,452 |
% 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 | 63.97 % | 63.97 % | 63.97 % | 63.97 % | 63.97 % | 63.97 % | 63.97 % | 63.97 % | 63.97 % | 63.97 % | 63.97 % | 63.97 % | 63.97 % | 63.97 % | 63.97 % |
FIIs | 6.89 % | 7.87 % | 7.82 % | 7.37 % | 9.14 % | 8.23 % | 8.93 % | 9.97 % | 10.92 % | 12.29 % | 12.39 % | 12.27 % | 12.40 % | 11.45 % | 9.87 % |
DIIs | 15.90 % | 14.46 % | 14.71 % | 14.65 % | 15.08 % | 16.85 % | 18.91 % | 17.95 % | 17.00 % | 16.04 % | 16.00 % | 16.00 % | 16.30 % | 16.04 % | 16.60 % |
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 | 13.24 % | 13.70 % | 13.50 % | 14.00 % | 11.81 % | 10.95 % | 8.19 % | 8.11 % | 8.11 % | 7.70 % | 7.64 % | 7.75 % | 7.32 % | 8.55 % | 9.55 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
780.75 | 7,15,754.50 | 9.32 | 5,94,574.89 | 25.60 | 68,138 | 23.53 | 38.98 | |
228.50 | 1,22,664.71 | 6.13 | 1,41,778.71 | 27.98 | 18,410 | 22.11 | 33.39 | |
96.37 | 1,15,975.29 | 8.02 | 1,22,394.01 | 23.52 | 9,157 | 138.15 | 36.91 | |
49.81 | 96,780.35 | 32.61 | 29,730.97 | 26.39 | 2,666 | 24.31 | 39.25 | |
94.46 | 88,665.62 | 5.54 | 1,39,164.93 | 25.14 | 14,782 | 10.39 | 33.71 | |
115.22 | 88,587.99 | 5.77 | 1,18,188.36 | 21.75 | 13,709 | 33.01 | 47.20 | |
530.35 | 70,399.07 | 7.13 | 64,231.68 | 21.67 | 8,129 | 35.35 | 44.23 | |
41.51 | 50,776.95 | 23.08 | 25,119.87 | 24.61 | 1,654 | 50.37 | 35.92 | |
101.52 | 47,598.14 | 6.09 | 67,306.47 | 22.06 | 6,567 | 61.54 | 39.39 | |
51.51 | 45,661.74 | 13.35 | 35,561.98 | 19.57 | 2,677 | 48.65 | 38.15 |