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 | 8 | 12 | 11 | 3 | 6 | 1 | 14 | -0 | 1 | -0 | 10 | 4 | 2 | -1 | 6 | 1 | 3 | 0 | 11 | 3 | 0 | 6 | 3 | 5 | 2 | 3 | 8 | 3 | -1 | -2 | 13 | 1 | -1 | 6 | 23 | 9 | 9 | 10 | 14 |
Expenses | 3 | 4 | 1 | 3 | 6 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 3 | 1 | 4 | 2 | 2 |
EBITDA | 6 | 8 | 10 | 1 | 0 | 0 | 13 | -0 | 0 | -0 | 9 | 4 | 2 | -1 | 5 | 0 | 3 | 0 | 11 | 3 | -3 | 6 | 3 | 4 | 2 | 3 | 8 | 3 | -2 | -2 | 12 | 1 | -1 | 6 | 20 | 9 | 5 | 8 | 12 |
Operating Profit % | 67 % | 68 % | 91 % | 20 % | 1 % | 40 % | 96 % | 184 % | 71 % | 2,200 % | 97 % | 94 % | 87 % | 140 % | 96 % | 70 % | 89 % | 10 % | 98 % | 94 % | -2,462 % | 87 % | 91 % | 91 % | 98 % | 93 % | 96 % | 95 % | 119 % | 108 % | 96 % | 71 % | 118 % | 96 % | 87 % | 91 % | 57 % | 82 % | 86 % |
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 | 0 |
Interest | 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 | 0 |
Profit Before Tax | 6 | 8 | 10 | 1 | 0 | 0 | 13 | -0 | 0 | -0 | 9 | 4 | 2 | -1 | 5 | 0 | 3 | 0 | 11 | 3 | -3 | 6 | 3 | 4 | 2 | 3 | 8 | 3 | -2 | -2 | 12 | 1 | -1 | 6 | 20 | 8 | 5 | 8 | 12 |
Tax | 2 | 2 | 0 | 0 | -0 | 0 | 1 | -0 | -0 | 0 | 1 | 1 | 0 | 0 | 0 | -0 | 1 | 0 | 0 | 1 | -1 | 1 | 1 | 1 | 8 | 1 | 2 | -0 | -0 | 0 | 2 | -0 | -0 | 0 | 3 | 0 | 0 | 1 | 3 |
Net Profit | 4 | 7 | 10 | 1 | 1 | 0 | 12 | -0 | 1 | -0 | 9 | 3 | 1 | -1 | 5 | 1 | 2 | 0 | 11 | 2 | -3 | 5 | 2 | 3 | -6 | 2 | 6 | 3 | -1 | -2 | 10 | 1 | -1 | 5 | 16 | 7 | 5 | 7 | 9 |
EPS in ₹ | 6.81 | 10.66 | 15.85 | 0.88 | 0.82 | 0.27 | 20.34 | -0.53 | 0.98 | -0.77 | 14.51 | 4.76 | 2.28 | -1.49 | 8.16 | 0.87 | 3.96 | 0.03 | 18.49 | 3.15 | -5.04 | 7.95 | 3.37 | 4.85 | -10.50 | 3.96 | 10.01 | 4.86 | -1.98 | -3.37 | 16.40 | 1.08 | -2.20 | 8.03 | 26.18 | 11.96 | 7.38 | 11.53 | 14.32 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 234 | 258 | 269 | 276 | 289 | 298 | 323 | 349 | 353 | 464 |
Fixed Assets | 2 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 1 | 11 |
Current Assets | 18 | 4 | 3 | 15 | 1 | 6 | 2 | 3 | 3 | 11 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 0 |
Investments | 7 | 3 | 2 | 12 | 279 | 284 | 318 | 342 | 345 | 441 |
Other Assets | 226 | 254 | 266 | 263 | 9 | 13 | 2 | 3 | 3 | 11 |
Total Liabilities | 6 | 6 | 5 | 1 | 1 | 2 | 3 | 3 | 2 | 12 |
Current Liabilities | 5 | 2 | 1 | 0 | 1 | 2 | 1 | 0 | 1 | 3 |
Non Current Liabilities | 0 | 4 | 4 | 0 | 0 | 0 | 2 | 2 | 1 | 9 |
Total Equity | 229 | 251 | 264 | 276 | 288 | 296 | 320 | 346 | 351 | 451 |
Reserve & Surplus | 223 | 245 | 258 | 270 | 282 | 290 | 314 | 340 | 345 | 445 |
Share Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 1 | -1 | 1 | -0 | 4 | -3 | -1 | -0 | 3 |
Investing Activities | 10 | -3 | 2 | 6 | -9 | -5 | 0 | 2 | -1 | -7 |
Operating Activities | -9 | 4 | -2 | -4 | 9 | 10 | -3 | -1 | 3 | 12 |
Financing Activities | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 |
% 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 | Sept 2024 |
Promoter | 74.95 % | 74.95 % | 74.95 % | 74.95 % | 74.95 % | 74.95 % | 74.95 % | 74.95 % | 74.95 % | 74.95 % | 74.95 % | 74.95 % | 74.95 % | 74.95 % | 74.95 % |
FIIs | 0.00 % | 0.00 % | 0.10 % | 0.12 % | 0.11 % | 0.09 % | 0.09 % | 0.10 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.11 % |
DIIs | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % |
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 % | 0.00 % |
Public / Retail | 25.00 % | 25.00 % | 24.91 % | 24.88 % | 24.90 % | 24.91 % | 24.91 % | 24.90 % | 24.91 % | 24.91 % | 24.91 % | 24.91 % | 24.91 % | 24.91 % | 24.89 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,476.70 | 4,08,649.09 | 26.58 | 54,982.51 | 32.75 | 14,451 | 13.04 | 35.16 | |
1,572.00 | 2,54,659.63 | 29.96 | 1,10,383.00 | 34.50 | 15,595 | 11.30 | 26.34 | |
314.45 | 2,02,828.59 | 126.19 | 1,854.68 | 4,036.22 | 1,605 | 3.13 | 47.58 | |
10,483.05 | 1,17,218.42 | 15.82 | 1,713.46 | 224.92 | 7,365 | -4.89 | 50.69 | |
2,804.35 | 1,06,201.87 | 13.55 | 36,412.99 | 19.35 | 7,391 | 20.17 | 28.39 | |
1,210.60 | 1,03,803.03 | 26.94 | 19,419.87 | 48.18 | 3,411 | 25.22 | 33.46 | |
4,208.65 | 89,342.73 | 40.44 | 3,163.39 | 27.42 | 1,943 | 32.09 | 38.62 | |
1,907.90 | 76,159.71 | 16.28 | 15,162.74 | 26.62 | 4,468 | 20.63 | 51.23 | |
674.30 | 65,035.92 | 29.43 | 17,483.48 | 22.39 | 2,408 | -32.93 | 39.60 | |
183.78 | 48,081.06 | 12.95 | 34,560.58 | 14.43 | 3,439 | 40.83 | 29.95 |