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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 32 | 3 | 3 | 4 |
Expenses | 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 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 29 | 1 | 1 | 2 |
EBITDA | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 2 |
Operating Profit % | 0 % | 0 % | 0 % | 0 % | 0 % | 87 % | 84 % | 88 % | 85 % | 87 % | 85 % | 87 % | 88 % | 85 % | 85 % | 78 % | 87 % | 85 % | 80 % | 84 % | 71 % | 77 % | 85 % | 80 % | 82 % | 85 % | 83 % | 80 % | 61 % | 85 % | 85 % | 80 % | 73 % | 82 % | 83 % | 7 % | 78 % | 79 % | 40 % |
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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 |
Net Profit | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 |
EPS in ₹ | 2.74 | 2.54 | 2.14 | 2.47 | 2.63 | 2.00 | 2.02 | 2.28 | 3.84 | 2.79 | 2.79 | 3.17 | 2.99 | 3.09 | 3.09 | 2.81 | 3.05 | 3.12 | 3.21 | 3.18 | 2.59 | 2.39 | 3.32 | 3.38 | 2.82 | 3.66 | 3.78 | 3.46 | 2.30 | 3.23 | 4.23 | 3.38 | 2.84 | 4.49 | 4.46 | 6.01 | 4.26 | 5.13 | 2.97 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 1 | 1 | 4 | 9 | 13 | 18 | 23 | 28 | 41 | 44 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 6 | 6 |
Current Assets | 0 | 1 | 0 | 4 | 13 | 5 | 12 | 19 | 22 | 23 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 10 | 13 |
Other Assets | 1 | 1 | 4 | 9 | 13 | 17 | 22 | 21 | 24 | 25 |
Total Liabilities | 1 | 1 | 4 | 9 | 13 | 18 | 23 | 28 | 41 | 44 |
Current Liabilities | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 9 | 3 |
Non Current Liabilities | 22 | 21 | 21 | 21 | 20 | 20 | 20 | 20 | 20 | 21 |
Total Equity | -24 | -21 | -17 | -12 | -8 | -3 | 2 | 7 | 12 | 19 |
Reserve & Surplus | -28 | -25 | -21 | -16 | -12 | -7 | -2 | 3 | 8 | 15 |
Share Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | -0 | 0 | 0 | 1 | -1 | 0 | -1 | 1 | -0 |
Investing Activities | 0 | -0 | -4 | -4 | -3 | -4 | -3 | -5 | -5 | -7 |
Operating Activities | 3 | 3 | 5 | 4 | 4 | 4 | 3 | 5 | 5 | 7 |
Financing Activities | -3 | -3 | -1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
% 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 | 55.38 % | 55.38 % | 55.38 % | 55.38 % | 55.38 % | 55.38 % | 55.38 % | 55.38 % | 55.38 % | 55.38 % | 55.38 % | 55.38 % | 55.38 % | 55.38 % | 55.38 % |
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 % | 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 % | 0.00 % |
Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % |
Public / Retail | 41.72 % | 41.31 % | 41.01 % | 41.14 % | 41.12 % | 40.97 % | 40.41 % | 40.42 % | 40.28 % | 40.26 % | 40.08 % | 39.81 % | 39.81 % | 39.60 % | 39.58 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
366.10 | 143.10 | 23.55 | 12.30 | 41.38 | 7 | -33.33 | 51.60 | |
30.44 | 119.40 | 57.00 | 10.20 | 13.33 | 1 | 200.00 | 32.79 | |
59.73 | 97.70 | 37.28 | 27.80 | -16.01 | 2 | 20.00 | 48.63 | |
59.05 | 79.90 | 51.06 | 4.20 | 50.00 | 2 | -33.33 | 52.68 | |
116.75 | 55.00 | - | 3.70 | 27.59 | -5 | -300.00 | 41.49 |