| Quarterly Financials | Sept 2023 |
| Revenue | 109 |
| Expenses | 94 |
| EBITDA | 15 |
| Operating Profit % | 13 % |
| Depreciation | 3 |
| Interest | 4 |
| Profit Before Tax | 8 |
| Tax | 0 |
| Net Profit | 7 |
| EPS in ₹ | 6.35 |


Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
|---|---|---|---|---|---|---|---|---|
323.50 | #1 22,547.65 | 33.99 | 9,563.80 | 19.86 | 674 | #1 27.75 | 80.86 | |
1,913.10 | 17,992.84 | 25.45 | 4,117.03 | 19.25 | #1 699 | 24.33 | 62.46 | |
955.00 | 3,159.75 | 1,905.00 | #1 11,364.70 | 17.83 | 2 | -685.37 | 64.02 | |
420.20 | 1,954.78 | 405.99 | 4,307.36 | -13.14 | 33 | -700.00 | 55.42 | |
56.76 | 1,492.43 | 39.21 | 313.38 | 15.98 | 36 | 18.39 | 54.64 | |
807.30 | 1,230.19 | 14.51 | 608.00 | 9.14 | 82 | 21.48 | 45.82 | |
67.80 | 135.40 | 10.58 | 160.16 | 15.64 | 10 | - | 10.96 | |
100.00 | 89.73 | 47.56 | 39.74 | #1 62.87 | 2 | - | 46.54 | |
59.20 | #9 59.21 | #10 -1.92 | #8 116.51 | #8 13.78 | #10 -31 | #5 7.30 | 41.47 | |
27.00 | 35.65 | #1 7.34 | 68.16 | 16.31 | 5 | - | 48.39 |
| Quarterly Financials | Sept 2023 |
| Revenue | 109 |
| Expenses | 94 |
| EBITDA | 15 |
| Operating Profit % | 13 % |
| Depreciation | 3 |
| Interest | 4 |
| Profit Before Tax | 8 |
| Tax | 0 |
| Net Profit | 7 |
| EPS in ₹ | 6.35 |
| Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
| Total Assets | 23 | 29 | 57 | 60 | 75 | 73 | 73 | 117 | 193 | 246 | 205 | 76 |
| Fixed Assets | 4 | 5 | 16 | 30 | 32 | 33 | 30 | 54 | 79 | 74 | 67 | 18 |
| Current Assets | 17 | 21 | 39 | 24 | 36 | 34 | 30 | 51 | 110 | 167 | 127 | 30 |
| Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 8 | 0 | 2 | 10 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 19 | 24 | 41 | 30 | 43 | 40 | 36 | 56 | 114 | 170 | 127 | 0 |
| Total Equity & Liabilities | 23 | 29 | 57 | 60 | 75 | 73 | 73 | 117 | 193 | 246 | 205 | 76 |
| Current Liabilities | 7 | 8 | 12 | 5 | 7 | 7 | 4 | 23 | 50 | 90 | 69 | 6 |
| Non Current Liabilities | 4 | 2 | 16 | 6 | 6 | 10 | 18 | 28 | 70 | 32 | 71 | 19 |
| Total Equity | 13 | 18 | 29 | 50 | 62 | 56 | 51 | 66 | 74 | 124 | 65 | 35 |
| Reserve & Surplus | 12 | 17 | 23 | 42 | 55 | 49 | 44 | 43 | 40 | 47 | 19 | 25 |
| Share Capital | 1 | 1 | 5 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 10 | 10 |
| Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
| Net Cash Flow | 5 | 2 | 5 | -13 | 10 | -13 | 4 | 5 | -4 | -2 | -7 |
| Investing Activities | 0 | -1 | -13 | -19 | -3 | -8 | -8 | -7 | -19 | -3 | 4 |
| Operating Activities | 4 | 5 | 7 | 6 | 14 | -10 | 7 | -2 | -31 | -37 | -4 |
| Financing Activities | 0 | -2 | 12 | -0 | -2 | 4 | 4 | 14 | 46 | 38 | -6 |
| % Holding | Mar 2021 | Sept 2021 | Mar 2022 | Sept 2022 | Mar 2023 | Sept 2023 | Mar 2024 | Sept 2024 | Mar 2025 | Sept 2025 | Mar 2026 |
| Promoter | 47.68 % | 47.68 % | 47.68 % | 47.71 % | 47.71 % | 47.71 % | 47.71 % | 47.78 % | 47.78 % | 47.78 % | 47.78 % |
| FIIs | 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 % |
| Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
| Public / Retail | 46.83 % | 46.59 % | 46.91 % | 47.02 % | 47.31 % | 48.88 % | 49.96 % | 49.89 % | 49.81 % | 49.97 % | 49.99 % |
| Others | 5.49 % | 5.73 % | 5.41 % | 5.28 % | 4.99 % | 3.41 % | 2.33 % | 2.33 % | 2.41 % | 2.25 % | 2.23 % |
| No of Share Holders | 479 | 463 | 462 | 443 | 428 | 363 | 680 | 1,290 | 964 | 919 | 877 |
| Annual Cash Flows | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Dividend Per Share (₹) | 1 | 1 | 1.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Yield (%) | 1.1 | 2.06 | 7.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Record Date | Corporate Action | Information | Announcement Day | LTP at Annoucement | LTP at Record Day |
|---|---|---|---|---|---|
| 27 Sept 2024 | NA | 27 Sept 2024 | 148.10 | 130.40 | |
| 14 Nov 2024 | NA | 14 Nov 2024 | 129.40 | 139.90 | |
| 30 May 2025 | NA | 30 May 2025 | 84.85 | 79.90 | |
| 14 Nov 2025 | NA | 14 Nov 2025 | 66.50 | 55.45 | |
| 28 May 2026 | NA | 28 May 2026 | 64.60 | 70.45 | |
| 28 May 2026 | NA | 28 May 2026 | 70.45 | 70.45 |