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 | 3 | 7 | 9 | 8 | 55 | 3 | 9 | 4 | 5 | 5 | 6 | 6 | 6 | 6 | 3 | 29 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 4 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 3 | 7 | 6 |
Expenses | 1 | 5 | 6 | 6 | 53 | 2 | 7 | 2 | 2 | 3 | 3 | 2 | 2 | 1 | 4 | 21 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
EBITDA | 2 | 2 | 3 | 1 | 2 | 1 | 2 | 3 | 2 | 2 | 3 | 4 | 4 | 4 | -1 | 8 | 3 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 3 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 5 | 3 |
Operating Profit % | 78 % | 22 % | 29 % | 19 % | 4 % | 47 % | 27 % | 39 % | 50 % | 48 % | 48 % | 66 % | 74 % | 76 % | -49 % | 23 % | 136 % | 47 % | 61 % | 58 % | 60 % | 73 % | 70 % | 69 % | 56 % | 68 % | 74 % | 48 % | 66 % | 55 % | 52 % | 47 % | 59 % | 51 % | 49 % | 48 % | 32 % | 67 % | 58 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 3 | 1 | 6 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Profit Before Tax | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -2 | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 4 | 3 |
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 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Net Profit | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | -2 | 1 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 3 | 2 |
EPS in ₹ | 0.67 | 0.07 | 0.57 | 0.26 | 0.76 | 0.07 | 0.90 | 0.98 | 0.64 | 0.48 | 0.20 | 0.30 | 0.42 | 0.27 | -0.84 | 0.42 | 1.01 | 0.17 | 0.26 | 0.24 | 0.32 | 0.35 | 0.37 | 0.31 | 0.09 | 0.25 | 0.33 | 0.03 | 0.12 | 0.11 | 0.05 | 0.04 | 0.09 | 0.05 | 0.04 | 0.04 | 0.00 | 0.15 | 0.11 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 87 | 85 | 116 | 255 | 142 | 192 | 238 | 328 | 348 | 353 |
Fixed Assets | 25 | 24 | 24 | 65 | 65 | 64 | 63 | 63 | 62 | 62 |
Current Assets | 15 | 14 | 41 | 93 | 8 | 34 | 40 | 54 | 45 | 19 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 69 | 89 | 134 | 210 | 239 | 271 |
Other Assets | 62 | 61 | 92 | 190 | 9 | 40 | 41 | 55 | 46 | 21 |
Total Liabilities | 87 | 85 | 116 | 255 | 142 | 192 | 238 | 328 | 348 | 353 |
Current Liabilities | 25 | 24 | 47 | 115 | 2 | 24 | 17 | 4 | 5 | 5 |
Non Current Liabilities | 11 | 10 | 6 | 3 | 2 | 2 | 20 | 28 | 39 | 35 |
Total Equity | 50 | 51 | 63 | 137 | 139 | 166 | 201 | 297 | 304 | 313 |
Reserve & Surplus | 40 | 41 | 43 | 117 | 119 | 121 | 158 | 247 | 204 | 114 |
Share Capital | 10 | 10 | 10 | 20 | 20 | 20 | 29 | 50 | 100 | 199 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | 1 | -1 | 6 | -3 | -3 | 0 | 32 | -31 |
Investing Activities | -14 | -0 | -5 | -46 | 118 | -46 | -58 | -90 | -25 | -23 |
Operating Activities | 14 | 8 | -18 | -37 | -1 | -3 | 13 | 6 | 48 | 1 |
Financing Activities | 1 | -8 | 24 | 82 | -111 | 46 | 42 | 84 | 8 | -9 |
% Holding | Jan 2020 | Mar 2021 | Apr 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Feb 2022 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Feb 2024 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 67.41 % | 63.53 % | 67.46 % | 64.31 % | 64.31 % | 64.31 % | 51.45 % | 51.45 % | 51.45 % | 51.45 % | 51.45 % | 55.32 % | 55.97 % | 56.27 % | 57.98 % | 57.87 % | 58.21 % | 58.21 % | 58.21 % |
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 % | 15.44 % | 0.00 % | 0.00 % | 12.44 % | 12.22 % | 12.72 % |
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 % | 0.04 % | 0.05 % | 0.06 % | 0.06 % | 0.07 % | 0.09 % |
Government | 0.00 % | 0.01 % | 0.01 % | 0.00 % | 0.00 % | 0.01 % | 0.01 % | 0.01 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 20.73 % | 26.60 % | 23.75 % | 23.23 % | 23.45 % | 23.33 % | 35.07 % | 35.15 % | 35.16 % | 26.15 % | 26.05 % | 24.07 % | 24.18 % | 24.50 % | 24.47 % | 25.64 % | 25.42 % | 25.71 % | 25.28 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,815.75 | 4,21,425.10 | 27.40 | 54,982.50 | 32.75 | 14,451 | 13.04 | 45.53 | |
1,559.30 | 2,49,805.80 | 29.38 | 1,10,383.00 | 34.50 | 15,595 | 11.30 | 31.64 | |
305.55 | 1,93,584.60 | 120.45 | 1,854.70 | 4,039.96 | 1,605 | 3.13 | 33.73 | |
11,202.05 | 1,22,963.70 | 16.59 | 1,713.50 | 224.96 | 7,365 | -4.89 | 56.57 | |
2,926.90 | 1,08,395.80 | 13.82 | 36,413.00 | 19.35 | 7,391 | 20.18 | 40.72 | |
1,189.35 | 99,625.50 | 25.88 | 19,419.90 | 48.18 | 3,411 | 25.22 | 36.36 | |
4,269.45 | 90,073.50 | 40.80 | 3,163.40 | 27.42 | 1,943 | 32.10 | 43.28 | |
2,062.50 | 81,697.90 | 17.45 | 15,162.70 | 26.62 | 4,468 | 20.62 | 56.80 | |
679.20 | 66,192.40 | 29.94 | 17,483.50 | 22.39 | 2,408 | -32.94 | 36.11 | |
4,363.00 | 48,875.70 | 29.97 | 7,285.50 | 31.41 | 1,422 | 0.32 | 49.74 |