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 |
---|---|---|---|---|---|---|---|---|
351.60 | #1 24,506.20 | 39.98 | 7,990.70 | 25.27 | #1 595 | 25.13 | 44.65 | |
4,156.90 | 19,807.80 | 35.63 | 3,452.40 | 15.42 | 541 | #1 26.32 | 50.17 | |
839.85 | 2,778.80 | - | #1 9,645.10 | 20.46 | 164 | -7.17 | 40.14 | |
507.00 | 2,358.60 | 51.13 | 4,958.80 | -2.54 | -118 | -93.07 | 37.04 | |
923.65 | 1,407.50 | 21.23 | 557.10 | 16.96 | 83 | -53.44 | 47.44 | |
43.85 | 1,151.00 | 32.97 | 270.20 | #1 54.22 | 33 | 23.68 | 39.93 | |
104.00 | 93.30 | 57.78 | 24.40 | 47.88 | 2 | - | 47.32 | |
61.00 | #8 61.00 | - | #7 102.40 | #10 -52.90 | #9 -69 | #4 7.30 | 38.46 | |
31.75 | 41.90 | #1 13.34 | 58.60 | 27.95 | 3 | - | 32.47 | |
78.80 | 32.90 | 63.55 | 5.60 | -11.11 | 1 | -72.73 | 60.92 |
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 |
Promoter | 47.68 % | 47.68 % | 47.68 % | 47.71 % | 47.71 % | 47.71 % | 47.71 % | 47.78 % | 47.78 % |
FIIs | 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 % |
Government | 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 % |
Others | 5.49 % | 5.73 % | 5.41 % | 5.28 % | 4.99 % | 3.41 % | 2.33 % | 2.33 % | 2.41 % |
No of Share Holders | 479 | 463 | 462 | 443 | 428 | 363 | 680 | 1,290 | 964 |
Annual Cash Flows | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|---|---|
Dividend Per Share (₹) | 0.00 | 1 | 1 | 1.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend Yield (%) | 0.00 | 1.1 | 2.06 | 7.04 | 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 |