| 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 |
|---|---|---|---|---|---|---|---|---|
243.15 | #1 16,947.33 | 28.88 | 7,990.70 | 25.27 | #1 595 | -24.95 | 23.53 | |
3,553.50 | 16,932.56 | 25.56 | 3,452.40 | 15.42 | 541 | 39.80 | 26.66 | |
709.20 | 2,346.49 | 27.90 | #1 9,645.10 | 20.46 | 164 | -198.90 | 45.30 | |
391.30 | 1,820.34 | 108.73 | 4,958.80 | -2.54 | -118 | #1 498.84 | 33.94 | |
852.95 | 1,299.75 | 17.03 | 557.10 | 16.96 | 83 | 4.52 | 50.75 | |
48.12 | 1,265.18 | 34.65 | 270.20 | #1 54.22 | 33 | 2.38 | 41.11 | |
82.00 | 163.80 | 14.83 | 138.50 | 7.95 | 9 | - | 13.27 | |
161.95 | 145.32 | 89.19 | 24.40 | 47.88 | 2 | - | 62.85 | |
48.50 | #9 48.51 | #10 -0.69 | #8 102.40 | #10 -52.90 | #9 -69 | #3 7.30 | 51.99 | |
26.90 | 35.52 | #1 10.78 | 58.60 | 27.95 | 3 | - | 40.77 |
| 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 |
| Total Assets | 23 | 29 | 57 | 60 | 75 | 73 | 73 | 117 | 193 | 246 | 205 |
| Fixed Assets | 4 | 5 | 16 | 30 | 32 | 33 | 30 | 54 | 79 | 74 | 67 |
| Current Assets | 17 | 21 | 39 | 24 | 36 | 34 | 30 | 51 | 110 | 167 | 127 |
| Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 8 | 0 | 2 | 10 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 19 | 24 | 41 | 30 | 43 | 40 | 36 | 56 | 114 | 170 | 127 |
| Total Liabilities | 23 | 29 | 57 | 60 | 75 | 73 | 73 | 117 | 193 | 246 | 205 |
| Current Liabilities | 7 | 8 | 12 | 5 | 7 | 7 | 4 | 23 | 50 | 90 | 69 |
| Non Current Liabilities | 4 | 2 | 16 | 6 | 6 | 10 | 18 | 28 | 70 | 32 | 71 |
| Total Equity | 13 | 18 | 29 | 50 | 62 | 56 | 51 | 66 | 74 | 124 | 65 |
| Reserve & Surplus | 12 | 17 | 23 | 42 | 55 | 49 | 44 | 43 | 40 | 47 | 19 |
| Share Capital | 1 | 1 | 5 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 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 |
| Promoter | 47.68 % | 47.68 % | 47.68 % | 47.71 % | 47.71 % | 47.71 % | 47.71 % | 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 % |
| DIIs | 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 % |
| Public / Retail | 46.83 % | 46.59 % | 46.91 % | 47.02 % | 47.31 % | 48.88 % | 49.96 % | 49.89 % | 49.81 % | 49.97 % |
| Others | 5.49 % | 5.73 % | 5.41 % | 5.28 % | 4.99 % | 3.41 % | 2.33 % | 2.33 % | 2.41 % | 2.25 % |
| No of Share Holders | 479 | 463 | 462 | 443 | 428 | 363 | 680 | 1,290 | 964 | 919 |
| 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 |