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 | 2,428 | 2,087 | 2,458 | 12 | 6 | 17 | 113 | 15 | 14 | 17 | 164 | 13 | 49 | 18 | 140 | 8 | 4 | 45 | 12 | 117 | -10 | 11 | 1 | 0 | 31 | 1 | 17 | 54 | 5 | 192 | 58 | 29 | 1,797 | 23 | 33 | -12 | 6 | 8 |
Expenses | 517 | 213 | 3,159 | 4 | 6 | 6 | 7 | 55 | 5 | 8 | 13 | 6 | 3 | 10 | 9 | 12 | 29 | 6 | 7 | 7 | 53 | 5 | 22 | 5 | 2 | 4 | 5 | 9 | 5 | 3 | 2 | 4 | 12 | 7 | 4 | 5 | 2 | 7 |
EBITDA | 1,910 | 1,874 | -701 | 7 | 0 | 11 | 106 | -40 | 10 | 9 | 151 | 7 | 46 | 9 | 131 | -4 | -24 | 39 | 5 | 110 | -63 | 6 | -21 | -5 | 29 | -3 | 13 | 45 | -0 | 188 | 56 | 25 | 1,785 | 16 | 29 | -16 | 4 | 0 |
Operating Profit % | 79 % | 90 % | -29 % | 58 % | 1 % | 66 % | 94 % | -262 % | 67 % | 52 % | 92 % | 49 % | 92 % | 12 % | 93 % | -40 % | -1,723 % | 86 % | 23 % | 94 % | 511 % | -12,250 % | 3,516 % | -9,140 % | 74 % | -309 % | 73 % | 84 % | -130 % | 98 % | 95 % | 86 % | 99 % | 68 % | 88 % | 141 % | 62 % | 4 % |
Depreciation | 5 | 5 | 7 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 10 | 18 | -17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 1,485 | 1,519 | 1,451 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 |
Profit Before Tax | 420 | 349 | -2,159 | 6 | -1 | 10 | 102 | -41 | 8 | 7 | 150 | 6 | 44 | 7 | 130 | -5 | -26 | 38 | 4 | 109 | -74 | -13 | -5 | -5 | 28 | -4 | 12 | 45 | -0 | 188 | 56 | 25 | 1,785 | 15 | 28 | -17 | 3 | 0 |
Tax | 55 | 108 | -748 | 2 | -6 | 5 | 11 | 4 | 4 | 3 | 3 | 2 | 7 | 4 | 13 | -31 | 3 | 1 | 9 | 5 | -0 | 1 | 3 | -0 | 0 | 0 | 0 | 1 | -2 | 2 | 6 | -2 | -1 | 0 | 5 | -3 | 0 | 0 |
Net Profit | 365 | 241 | -1,411 | 4 | 5 | 5 | 91 | -45 | 4 | 4 | 147 | 2 | 31 | 3 | 125 | 26 | -26 | 26 | 3 | 106 | -70 | -10 | -2 | -5 | 26 | -4 | 8 | 32 | 3 | 181 | 45 | 22 | 1,781 | 12 | 22 | -11 | 3 | 0 |
EPS in ₹ | 2.29 | 1.51 | -8.86 | 0.03 | 0.03 | 0.03 | 0.57 | -0.28 | 0.03 | 0.02 | 0.92 | 0.02 | 0.19 | 0.02 | 0.78 | 0.16 | -0.16 | 0.16 | 0.02 | 0.67 | -0.44 | -0.06 | -0.02 | -0.03 | 0.16 | -0.03 | 0.06 | 0.20 | 0.02 | 1.13 | 0.28 | 0.14 | 11.15 | 0.07 | 0.14 | -0.07 | 0.02 | 0.00 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Total Assets | 86,520 | 9,620 | 9,878 | 9,823 | 9,821 | 9,332 | 9,304 | 9,416 | 9,571 |
Fixed Assets | 359 | 66 | 62 | 57 | 52 | 38 | 0 | 0 | 0 |
Current Assets | 21,579 | 594 | 681 | 15 | 46 | 8 | 8 | 87 | 194 |
Capital Work in Progress | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 14,607 | 269 | 250 | 9,733 | 9,722 | 9,286 | 9,295 | 9,329 | 9,377 |
Other Assets | 71,540 | 9,285 | 9,567 | 34 | 46 | 8 | 8 | 87 | 194 |
Total Liabilities | 69,588 | 25 | 228 | 63 | 42 | 76 | 43 | 25 | 52 |
Current Liabilities | 26,177 | 14 | 217 | 43 | 33 | 31 | 7 | 7 | 16 |
Non Current Liabilities | 43,411 | 11 | 11 | 20 | 9 | 45 | 36 | 18 | 36 |
Total Equity | 16,932 | 9,594 | 9,650 | 9,761 | 9,779 | 9,256 | 9,261 | 9,391 | 9,519 |
Reserve & Surplus | 15,339 | 8,000 | 8,054 | 8,164 | 8,182 | 7,659 | 7,665 | 7,795 | 7,919 |
Share Capital | 1,593 | 1,594 | 1,596 | 1,596 | 1,596 | 1,596 | 1,596 | 1,596 | 1,600 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | -57 | 86 | 152 | -376 | -1 | 0 | 1 | 43 | 40 |
Investing Activities | -18,269 | 543 | -162 | -252 | 5 | 441 | 13 | -16 | 95 |
Operating Activities | 7,276 | 9,513 | 114 | 114 | 113 | 107 | -7 | -16 | 1,846 |
Financing Activities | 10,936 | -9,970 | 200 | -238 | -120 | -548 | -5 | 75 | -1,901 |
% 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 | 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 % |
FIIs | 24.80 % | 24.25 % | 24.27 % | 23.31 % | 21.34 % | 20.58 % | 21.22 % | 21.45 % | 20.42 % | 21.75 % | 20.03 % | 19.54 % | 20.99 % | 20.82 % |
DIIs | 7.95 % | 7.21 % | 6.19 % | 7.08 % | 11.83 % | 12.49 % | 16.91 % | 17.43 % | 20.49 % | 20.68 % | 15.66 % | 14.78 % | 13.69 % | 14.58 % |
Government | 16.37 % | 16.37 % | 16.37 % | 16.37 % | 16.37 % | 16.37 % | 16.48 % | 16.46 % | 16.45 % | 16.45 % | 16.45 % | 16.45 % | 16.45 % | 16.45 % |
Public / Retail | 50.87 % | 52.17 % | 53.17 % | 53.24 % | 50.45 % | 50.55 % | 45.40 % | 44.67 % | 42.64 % | 41.12 % | 47.87 % | 49.23 % | 48.87 % | 48.15 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
7,590.35 | 4,55,813.41 | 30.54 | 54,982.51 | 32.75 | 14,451 | 13.82 | 64.95 | |
1,890.40 | 2,95,143.00 | 35.38 | 1,10,383.00 | 34.50 | 15,595 | 13.48 | 69.67 | |
346.65 | 2,23,413.23 | 140.66 | 1,854.68 | 4,036.22 | 1,605 | -5.81 | 54.90 | |
1,596.30 | 1,32,233.08 | 36.15 | 19,419.87 | 48.18 | 3,411 | 33.41 | 69.55 | |
3,525.35 | 1,28,736.84 | 17.02 | 36,412.99 | 19.35 | 7,391 | 18.60 | 71.42 | |
10,766.90 | 1,15,398.27 | 15.46 | 1,713.46 | 224.92 | 7,365 | 14.04 | 65.53 | |
4,389.80 | 94,535.56 | 45.69 | 3,163.39 | 27.42 | 1,943 | 26.47 | 52.57 | |
2,035.45 | 81,155.93 | 18.17 | 15,162.74 | 26.62 | 4,468 | 14.45 | 65.67 | |
795.15 | 75,375.96 | 31.29 | 17,483.48 | 22.39 | 2,408 | 0.19 | 63.99 | |
229.54 | 58,639.83 | 17.03 | 34,560.58 | 14.43 | 3,439 | 17.06 | 60.25 |