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 | 4 | 3 | 5 | 4 | 4 | 5 | 6 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 6 | 7 | 6 | 7 | 7 | 9 | 8 | 8 | 10 | 10 | 11 | 12 | 11 | 12 | 12 | 12 | 12 | 14 | 14 | 16 | 16 | 17 |
Expenses | 3 | 3 | 4 | 4 | 3 | 4 | 5 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | 8 | 9 | 10 | 9 | 8 | 8 | 9 | 9 | 10 | 10 | 12 | 11 | 12 |
EBITDA | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 |
Operating Profit % | -5 % | -17 % | -17 % | -16 % | -9 % | -14 % | -12 % | -17 % | -10 % | -19 % | -18 % | -10 % | -16 % | -20 % | -28 % | -22 % | -16 % | -20 % | -28 % | -30 % | -18 % | -17 % | -7 % | -12 % | -14 % | -16 % | -10 % | -11 % | -12 % | -7 % | -1 % | -9 % | -8 % | 12 % | -5 % | -10 % | 8 % | -15 % | -7 % |
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 | 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 4 | 5 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Net Profit | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 |
EPS in ₹ | 0.94 | 0.97 | 1.36 | 1.62 | 0.92 | 1.01 | 1.11 | 0.92 | 0.76 | 0.80 | 1.21 | 1.34 | 0.77 | 0.68 | 0.29 | 0.74 | 0.58 | 0.94 | 0.73 | 0.57 | 1.23 | 1.51 | 2.75 | 1.72 | 0.88 | 2.02 | 2.35 | 2.78 | 1.89 | 2.01 | 2.52 | 2.36 | 2.00 | 2.45 | 3.43 | 3.06 | 2.75 | 3.13 | 3.72 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 29 | 37 | 40 | 50 | 50 | 58 | 115 | 144 | 152 | 200 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 4 |
Current Assets | 24 | 33 | 37 | 46 | 47 | 55 | 108 | 137 | 145 | 193 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 7 |
Other Assets | 29 | 37 | 39 | 47 | 48 | 57 | 110 | 139 | 148 | 190 |
Total Liabilities | 19 | 23 | 25 | 32 | 32 | 40 | 93 | 111 | 112 | 142 |
Current Liabilities | 19 | 23 | 24 | 32 | 32 | 40 | 91 | 108 | 112 | 141 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 1 | 1 |
Total Equity | 10 | 14 | 16 | 17 | 18 | 18 | 22 | 33 | 40 | 59 |
Reserve & Surplus | 7 | 9 | 11 | 12 | 13 | 13 | 17 | 25 | 31 | 48 |
Share Capital | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 8 | 8 | 10 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 6 | 7 | -5 | 9 | -8 | 8 | -10 | 22 | 4 | 22 |
Investing Activities | 1 | 1 | -0 | 2 | 3 | 2 | 0 | 4 | 6 | 3 |
Operating Activities | 5 | 0 | -4 | 8 | -3 | 17 | 34 | 41 | -4 | 4 |
Financing Activities | 0 | 6 | -1 | -1 | -8 | -12 | -44 | -23 | 2 | 15 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Jan 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Nov 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 53.48 % | 53.48 % | 53.48 % | 53.48 % | 58.10 % | 58.10 % | 58.10 % | 58.10 % | 58.10 % | 58.10 % | 58.10 % | 58.10 % | 47.61 % | 47.61 % | 47.61 % | 47.61 % | 47.61 % |
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 % | 0.00 % | 0.00 % | 0.00 % |
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 % | 0.00 % | 0.00 % | 0.00 % |
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 % | 0.00 % | 0.00 % |
Public / Retail | 46.52 % | 46.52 % | 46.52 % | 46.52 % | 41.90 % | 41.90 % | 41.90 % | 41.90 % | 41.90 % | 41.90 % | 41.90 % | 41.90 % | 52.39 % | 52.39 % | 52.39 % | 52.39 % | 52.39 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
881.45 | 54,281.71 | 16.04 | 7,130.52 | 69.89 | 2,446 | 110.79 | 47.17 | |
837.15 | 27,261.19 | 13.25 | 3,425.48 | -0.38 | 1,118 | 24.88 | 43.41 | |
2,719.30 | 24,127.17 | 18.33 | 4,279.79 | 41.66 | 1,126 | 39.06 | 45.94 | |
6,475.80 | 23,657.37 | 28.31 | 3,157.72 | 41.58 | 625 | 77.50 | 43.98 | |
2,900.05 | 12,386.39 | 70.39 | 824.70 | 33.26 | 139 | 69.36 | 53.04 | |
318.40 | 9,933.92 | 13.85 | 2,231.29 | 62.82 | 513 | 90.77 | 38.78 | |
262.70 | 5,894.11 | 12.87 | 1,488.75 | 35.38 | 426 | 10.33 | 29.05 | |
392.60 | 3,167.08 | 20.68 | 279.00 | 72.21 | 123 | 18.80 | 40.82 | |
107.85 | 3,139.04 | 16.69 | 623.97 | 39.39 | 143 | 53.18 | 34.34 | |
1,493.85 | 1,591.70 | 29.95 | 66.96 | 127.48 | 43 | 47.76 | 51.75 |