Quarterly Financials | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Revenue | 212 | 440 | 180 | 264 | 358 | 397 | 314 |
Expenses | 185 | 333 | 157 | 213 | 257 | 292 | 245 |
EBITDA | 27 | 106 | 23 | 51 | 102 | 104 | 70 |
Operating Profit % | 11 % | 20 % | 12 % | 19 % | 27 % | 26 % | 21 % |
Depreciation | 6 | 7 | 6 | 7 | 7 | 7 | 7 |
Interest | 20 | 19 | 18 | 19 | 19 | 10 | 5 |
Profit Before Tax | 0 | 81 | -1 | 25 | 76 | 87 | 57 |
Tax | 0 | 14 | 0 | 7 | 19 | 21 | 16 |
Net Profit | 1 | 67 | -2 | 19 | 57 | 66 | 41 |
EPS in ₹ | 0.05 | 4.53 | -0.10 | 1.05 | 2.90 | 2.94 | 1.81 |
Balance Sheet | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 1,141 | 1,158 | 1,233 | 1,302 | 1,325 | 1,584 | 2,301 |
Fixed Assets | 264 | 270 | 272 | 255 | 245 | 238 | 285 |
Current Assets | 630 | 697 | 757 | 832 | 882 | 1,094 | 1,718 |
Capital Work in Progress | 13 | 18 | 16 | 12 | 5 | 11 | 43 |
Investments | 29 | 30 | 29 | 31 | 31 | 185 | 245 |
Other Assets | 835 | 839 | 916 | 1,004 | 1,043 | 1,151 | 1,728 |
Total Liabilities | 769 | 760 | 824 | 907 | 914 | 1,100 | 544 |
Current Liabilities | 596 | 611 | 658 | 734 | 703 | 953 | 514 |
Non Current Liabilities | 173 | 149 | 166 | 173 | 211 | 147 | 30 |
Total Equity | 372 | 398 | 409 | 395 | 411 | 484 | 1,757 |
Reserve & Surplus | 343 | 368 | 380 | 366 | 381 | 451 | 1,711 |
Share Capital | 29 | 29 | 29 | 29 | 29 | 33 | 45 |
Cash Flow | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | -0 | -0 | -0 | 231 |
Investing Activities | -41 | -13 | -8 | -22 | -231 |
Operating Activities | -8 | 43 | 26 | 21 | -65 |
Financing Activities | 49 | -31 | -18 | 2 | 527 |
% Holding | Sept 2023 | Jan 2024 | Mar 2024 | Jun 2024 |
Promoter | 72.66 % | 62.55 % | 62.55 % | 62.55 % |
FIIs | 0.00 % | 4.94 % | 5.76 % | 4.91 % |
DIIs | 27.34 % | 4.97 % | 5.88 % | 6.54 % |
Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 0.00 % | 27.54 % | 25.81 % | 26.00 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
5,207.35 | 62,380.71 | 103.01 | 9,556.03 | 15.83 | 643 | 82.52 | 75.27 | |
1,154.95 | 27,269.17 | 126.62 | 1,344.95 | 41.19 | 151 | 474.96 | 46.78 | |
517.55 | 22,608.77 | 62.66 | 3,668.28 | 76.93 | 331 | 46.19 | 40.14 | |
1,252.70 | 17,542.61 | 59.75 | 3,893.11 | 37.95 | 288 | 8.45 | 29.80 | |
1,326.40 | 16,281.05 | 47.23 | 2,990.90 | 35.90 | 328 | 24.58 | 54.00 | |
621.65 | 14,046.31 | 39.47 | 1,981.48 | 27.86 | 356 | 0.55 | 50.43 | |
735.90 | 13,797.93 | 48.12 | 3,525.74 | -1.35 | 283 | 43.48 | 50.62 | |
666.55 | 9,633.06 | 46.38 | 2,391.73 | 17.78 | 195 | 34.39 | 49.64 | |
77.15 | 9,351.62 | 106.10 | 631.68 | 98.39 | 80 | 4,555.74 | 46.88 | |
212.80 | 8,878.16 | 64.99 | 3,572.42 | 57.40 | 96 | 181.56 | 29.80 |