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 |
Revenue | 12,287 | 11,659 | 11,318 | 11,087 | 11,385 | 10,664 | 11,469 | 11,594 | 12,336 | 11,107 | 11,601 | 10,376 | 10,722 | 10,631 | 10,800 | 11,702 | 12,294 | 11,527 | 11,986 | 13,338 | 12,216 | 11,942 | 12,142 | 12,140 | 11,156 | 11,641 | 11,659 | 11,211 | 11,444 | 11,124 | 12,915 | 14,160 | 16,549 | 15,821 | 16,659 | 16,411 | 17,913 | 18,240 |
Expenses | 4,797 | 3,564 | 5,577 | 5,950 | 8,077 | 5,130 | 4,534 | 4,476 | 6,831 | 4,010 | 4,335 | 7,088 | 9,441 | 4,667 | 5,653 | 11,591 | 5,118 | 4,321 | 4,780 | 6,502 | 10,970 | 3,856 | 4,674 | 4,781 | 4,501 | 4,368 | 3,876 | 3,482 | 4,648 | 4,363 | 5,039 | 5,254 | 6,490 | 4,449 | 4,490 | 4,154 | 5,956 | 5,194 |
EBITDA | 7,490 | 8,095 | 5,741 | 5,137 | 3,308 | 5,534 | 6,935 | 7,118 | 5,504 | 7,097 | 7,266 | 3,288 | 1,281 | 5,964 | 5,147 | 111 | 7,175 | 7,206 | 7,205 | 6,837 | 1,246 | 8,086 | 7,468 | 7,359 | 6,654 | 7,274 | 7,783 | 7,729 | 6,795 | 6,761 | 7,876 | 8,906 | 10,059 | 11,372 | 12,169 | 12,257 | 11,957 | 13,046 |
Operating Profit % | 57 % | 67 % | 47 % | 41 % | 23 % | 46 % | 52 % | 54 % | 35 % | 58 % | 56 % | 24 % | -1 % | 53 % | 42 % | -14 % | 53 % | 58 % | 55 % | 40 % | -4 % | 62 % | 57 % | 53 % | 52 % | 53 % | 59 % | 63 % | 53 % | 56 % | 56 % | 59 % | 52 % | 69 % | 70 % | 73 % | 63 % | 69 % |
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 |
Interest | 8,319 | 7,906 | 7,520 | 7,332 | 7,314 | 6,651 | 6,739 | 6,962 | 7,113 | 6,963 | 6,986 | 6,834 | 6,783 | 6,659 | 6,843 | 6,839 | 6,770 | 6,847 | 6,798 | 6,717 | 6,735 | 6,753 | 6,682 | 6,504 | 6,391 | 6,177 | 5,999 | 5,968 | 5,870 | 5,900 | 6,414 | 7,133 | 7,926 | 8,445 | 9,232 | 9,755 | 10,226 | 10,662 |
Profit Before Tax | -829 | 189 | -1,779 | -2,195 | -4,006 | -1,116 | 197 | 156 | -1,609 | 134 | 280 | -3,545 | -5,502 | -695 | -1,696 | -6,728 | 406 | 359 | 408 | 120 | -5,489 | 1,332 | 785 | 856 | 263 | 1,097 | 1,784 | 1,761 | 925 | 861 | 1,462 | 1,773 | 2,133 | 2,928 | 2,937 | 2,503 | 1,731 | 2,384 |
Tax | -773 | 60 | -653 | -689 | -419 | -375 | 70 | 54 | -563 | 46 | 101 | -1,204 | -1,533 | -790 | -540 | -1,990 | 154 | 117 | 141 | 14 | -1,918 | 489 | 260 | 315 | 13 | 377 | 733 | 733 | 319 | 300 | 502 | 622 | 783 | 1,377 | 1,479 | 633 | 292 | 681 |
Net Profit | -56 | 130 | -1,126 | -1,506 | -3,587 | -741 | 127 | 102 | -1,046 | 88 | 179 | -2,341 | -3,969 | 95 | -1,156 | -4,738 | 252 | 243 | 266 | 106 | -3,571 | 844 | 526 | 541 | 250 | 720 | 1,051 | 1,027 | 606 | 561 | 960 | 1,151 | 1,350 | 1,551 | 1,458 | 1,870 | 1,439 | 1,703 |
EPS in ₹ | -0.87 | 1.95 | -16.90 | -19.01 | -44.22 | -8.32 | 1.32 | 0.96 | -9.91 | 0.83 | 1.57 | -19.76 | -32.65 | 0.55 | -6.63 | -27.18 | 1.13 | 0.77 | 0.81 | 0.32 | -10.90 | 2.57 | 1.60 | 1.65 | 0.76 | 2.14 | 2.74 | 2.50 | 1.48 | 1.37 | 2.34 | 2.80 | 3.29 | 3.78 | 3.55 | 4.44 | 3.16 | 3.74 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 6,18,698 | 6,09,914 | 6,26,309 | 6,09,575 | 6,25,223 | 6,56,996 | 7,25,856 | 7,34,614 | 8,15,556 | 9,12,598 |
Fixed Assets | 5,886 | 8,290 | 8,265 | 8,107 | 8,720 | 8,690 | 8,550 | 9,490 | 9,852 | 10,079 |
Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Work in Progress | 0 | 191 | 197 | 158 | 200 | 292 | 364 | 285 | 109 | 148 |
Investments | 1,19,792 | 1,18,849 | 1,27,827 | 1,37,111 | 1,47,639 | 1,58,573 | 1,87,253 | 1,74,449 | 2,04,398 | 2,27,144 |
Other Assets | 4,93,020 | 4,82,584 | 4,90,020 | 4,64,199 | 4,68,664 | 4,89,441 | 5,29,689 | 5,50,390 | 6,01,197 | 6,75,227 |
Total Liabilities | 5,87,251 | 5,77,597 | 5,93,822 | 5,74,034 | 5,78,904 | 6,13,180 | 6,77,170 | 6,79,483 | 7,56,585 | 8,43,717 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non Current Liabilities | 5,87,251 | 5,77,597 | 5,93,822 | 5,74,034 | 5,78,904 | 6,13,179 | 6,77,171 | 6,79,482 | 7,56,585 | 8,43,717 |
Total Equity | 31,447 | 32,317 | 32,487 | 35,541 | 46,319 | 43,816 | 48,686 | 55,131 | 58,971 | 68,881 |
Reserve & Surplus | 30,781 | 31,500 | 31,432 | 33,797 | 43,559 | 40,539 | 45,408 | 51,027 | 54,866 | 64,327 |
Share Capital | 666 | 817 | 1,055 | 1,744 | 2,760 | 3,278 | 3,278 | 4,104 | 4,104 | 4,553 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 15,021 | 26,461 | -3,253 | -5 | -1,071 | -8,355 | 40,124 | -35,023 | -7,162 | -1,458 |
Investing Activities | -807 | -427 | 265 | -499 | 151 | -350 | -337 | -835 | -1,345 | -1,890 |
Operating Activities | 14,533 | 22,024 | -7,478 | -6,423 | -9,192 | -4,834 | 38,063 | -35,316 | -5,799 | -2,933 |
Financing Activities | 1,295 | 4,864 | 3,959 | 6,917 | 7,970 | -3,171 | 2,398 | 1,128 | -18 | 3,365 |
% 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 |
Promoter | 89.10 % | 90.34 % | 81.41 % | 81.41 % | 81.41 % | 81.41 % | 81.41 % | 81.41 % | 81.41 % | 81.41 % | 81.41 % | 73.38 % | 73.38 % | 73.38 % |
FIIs | 0.48 % | 0.38 % | 0.96 % | 0.78 % | 0.72 % | 0.75 % | 1.12 % | 2.07 % | 2.67 % | 2.25 % | 2.91 % | 4.31 % | 4.52 % | 3.61 % |
DIIs | 5.11 % | 4.63 % | 11.76 % | 11.25 % | 11.06 % | 11.13 % | 10.83 % | 10.72 % | 10.35 % | 9.90 % | 9.56 % | 14.65 % | 15.82 % | 15.46 % |
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 % |
Public / Retail | 5.31 % | 4.65 % | 5.87 % | 6.55 % | 6.80 % | 6.70 % | 6.63 % | 5.80 % | 5.56 % | 6.44 % | 6.12 % | 7.66 % | 6.28 % | 7.55 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
787.50 | 6,98,841.75 | 9.56 | 5,94,574.89 | 25.60 | 68,138 | 5.24 | 44.32 | |
234.55 | 1,23,957.55 | 6.51 | 1,41,778.71 | 27.98 | 18,410 | 6.63 | 40.43 | |
106.41 | 1,18,974.02 | 10.14 | 1,22,394.01 | 23.52 | 9,157 | 192.84 | 38.08 | |
57.22 | 1,10,068.75 | 39.08 | 29,730.97 | 26.39 | 2,666 | 28.69 | 43.41 | |
104.25 | 95,740.72 | 6.13 | 1,39,164.93 | 25.14 | 14,782 | 9.15 | 43.05 | |
121.60 | 94,733.05 | 6.69 | 1,18,188.36 | 21.75 | 13,709 | 11.31 | 49.03 | |
509.00 | 69,974.78 | 7.66 | 64,231.68 | 21.67 | 8,129 | 38.98 | 33.85 | |
47.27 | 58,488.55 | 29.29 | 25,119.87 | 24.61 | 1,654 | 146.88 | 36.57 | |
58.00 | 52,129.04 | 16.73 | 35,561.98 | 19.57 | 2,677 | 89.57 | 44.65 | |
109.70 | 51,103.70 | 7.41 | 67,306.47 | 22.06 | 6,567 | 20.98 | 33.59 |