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 |
Revenue | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 4 | 3 | 4 | 4 |
Expenses | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
EBITDA | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | -0 | 3 | 2 | 3 | 1 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | 2 | 2 | 3 |
Operating Profit % | 57 % | 82 % | 78 % | 81 % | 35 % | 75 % | 48 % | 61 % | 57 % | 72 % | 77 % | 78 % | 63 % | 55 % | 65 % | 77 % | 72 % | 74 % | 82 % | 65 % | -145 % | 90 % | 83 % | 88 % | 33 % | 81 % | 79 % | 81 % | 68 % | 82 % | 83 % | 76 % | 71 % | 80 % | 80 % | 72 % | 55 % | 83 % |
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 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | 2 | 1 | 2 | 0 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 3 |
Tax | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | -1 | 1 | 1 | 2 | -0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 2 |
EPS in ₹ | -0.26 | 0.48 | 0.36 | 0.51 | 0.68 | 0.50 | 0.57 | 0.47 | 0.26 | 0.62 | 0.44 | 0.50 | 0.69 | 0.29 | 0.63 | 0.93 | 0.72 | 0.29 | 0.65 | 0.96 | -0.76 | 1.23 | 1.19 | 1.75 | -0.31 | 1.09 | 1.19 | 1.23 | 0.57 | 0.23 | 1.29 | 1.19 | 0.17 | 0.28 | 0.30 | 0.24 | 0.14 | 0.35 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 26 | 30 | 43 | 46 | 58 | 57 | 74 | 98 | 79 | 83 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Current Assets | 24 | 27 | 40 | 43 | 1 | 0 | 0 | 3 | 2 | 0 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 9 | 6 | 3 | 4 | 4 | 6 |
Other Assets | 26 | 30 | 43 | 46 | 48 | 51 | 70 | 94 | 75 | 75 |
Total Liabilities | 3 | 4 | 15 | 16 | 22 | 21 | 33 | 52 | 29 | 28 |
Current Liabilities | 3 | 4 | 15 | 16 | 3 | 3 | 3 | 2 | 3 | 3 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 19 | 18 | 29 | 50 | 26 | 25 |
Total Equity | 24 | 26 | 28 | 30 | 35 | 37 | 41 | 45 | 50 | 55 |
Reserve & Surplus | 13 | 15 | 17 | 19 | 25 | 26 | 30 | 34 | 39 | 44 |
Share Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -2 | 0 | -0 | 0 | -1 | -1 | 0 | 2 | -1 | -1 |
Investing Activities | 3 | 0 | 1 | 0 | -0 | 1 | 4 | 0 | -0 | -1 |
Operating Activities | -2 | -0 | -11 | 1 | -5 | 1 | -13 | -15 | 27 | 4 |
Financing Activities | -2 | 0 | 11 | -1 | 3 | -3 | 9 | 17 | -28 | -4 |
% Holding | 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 |
Promoter | 50.82 % | 54.13 % | 54.63 % | 54.63 % | 54.63 % | 54.63 % | 54.63 % | 54.63 % | 55.09 % | 55.34 % | 55.61 % | 55.61 % | 56.19 % | 56.75 % |
FIIs | 1.57 % | 1.57 % | 1.57 % | 1.57 % | 1.57 % | 1.57 % | 1.57 % | 1.57 % | 1.57 % | 1.57 % | 1.01 % | 1.01 % | 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 % |
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 % |
Public / Retail | 47.61 % | 44.30 % | 43.81 % | 43.81 % | 43.81 % | 43.81 % | 43.81 % | 43.81 % | 43.35 % | 43.10 % | 43.38 % | 43.38 % | 43.81 % | 43.25 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
7,703.00 | 4,76,744.78 | 31.94 | 54,982.51 | 32.75 | 14,451 | 13.82 | 65.07 | |
1,975.25 | 3,14,989.50 | 37.76 | 1,10,383.00 | 34.50 | 15,595 | 13.48 | 69.77 | |
351.00 | 2,22,809.69 | 140.28 | 1,854.68 | 4,036.22 | 1,605 | -5.81 | 54.27 | |
1,581.85 | 1,35,215.86 | 36.97 | 19,419.87 | 48.18 | 3,411 | 33.41 | 56.83 | |
3,570.40 | 1,34,485.72 | 17.78 | 36,412.99 | 19.35 | 7,391 | 18.60 | 66.20 | |
10,605.70 | 1,16,957.44 | 15.67 | 1,713.46 | 224.92 | 7,365 | 14.04 | 53.56 | |
4,365.00 | 91,758.89 | 44.35 | 3,163.39 | 27.42 | 1,943 | 26.47 | 48.18 | |
1,955.90 | 81,529.29 | 18.25 | 15,162.74 | 26.62 | 4,468 | 14.45 | 46.11 | |
770.20 | 73,575.81 | 30.55 | 17,483.48 | 22.39 | 2,408 | 0.19 | 49.64 | |
242.03 | 61,832.11 | 17.95 | 34,560.58 | 14.43 | 3,439 | 17.06 | 71.12 |