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 | 15 | 0 | 15 | 0 | 15 | 0 | 18 | 0 | 18 | 0 | 18 | 0 | 18 | 1 | 18 | 0 | 18 | 0 | 21 | 0 | 21 | 0 | 15 | 0 | 57 | 0 | 36 | 0 | 71 | 0 | 200 | 0 | 54 | 0 | 54 | 8 | 256 | 0 | 54 |
Expenses | 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 | 1 | 0 | 0 | 1 | 1 | 1 | 1 |
EBITDA | 15 | -0 | 15 | -0 | 15 | -0 | 18 | -0 | 18 | -0 | 18 | 0 | 18 | 0 | 18 | 0 | 18 | -0 | 21 | -0 | 21 | -0 | 15 | -0 | 57 | -0 | 36 | -0 | 71 | -0 | 200 | -0 | 53 | -0 | 54 | 7 | 256 | -1 | 53 |
Operating Profit % | 99 % | 0 % | 99 % | 0 % | 99 % | 0 % | 99 % | 0 % | 99 % | 0 % | 99 % | 28 % | 98 % | 47 % | 99 % | 31 % | 99 % | 0 % | 99 % | 0 % | 99 % | 0 % | 97 % | 0 % | 99 % | 0 % | 99 % | 0 % | 100 % | 0 % | 100 % | -643 % | 98 % | -2,300 % | 99 % | 84 % | 100 % | -786 % | 98 % |
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 | 15 | -0 | 15 | -0 | 15 | -0 | 18 | -0 | 18 | -0 | 18 | 0 | 18 | 0 | 18 | -0 | 18 | -0 | 21 | -0 | 20 | -0 | 14 | -0 | 56 | -1 | 36 | -0 | 71 | -0 | 200 | -0 | 53 | -0 | 54 | 7 | 256 | -1 | 53 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 2 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 5 | -0 | -0 | 0 | 0 | 2 | 5 | 0 | 0 |
Net Profit | 15 | -0 | 15 | -0 | 15 | -0 | 18 | -0 | 18 | -0 | 18 | 0 | 18 | 1 | 18 | 0 | 18 | -0 | 21 | -0 | 21 | -0 | 13 | -0 | 58 | -1 | 36 | -0 | 70 | -0 | 196 | -0 | 53 | -0 | 53 | 5 | 251 | -1 | 52 |
EPS in ₹ | 21.37 | -0.26 | 23.11 | -0.19 | 21.46 | -0.25 | 27.78 | -0.20 | 26.04 | -0.26 | 27.63 | 0.02 | 27.94 | 1.25 | 28.13 | 0.09 | 27.34 | -0.65 | 32.00 | -0.62 | 31.85 | -0.63 | 19.62 | -0.71 | 90.00 | -0.77 | 55.16 | -0.66 | 108.90 | -0.35 | 303.23 | -0.32 | 82.53 | -0.10 | 83.02 | 1.65 | 78.18 | -0.17 | 16.31 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 474 | 493 | 518 | 543 | 571 | 591 | 662 | 664 | 659 | 855 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 49 | 61 | 86 | 111 | 1 | 1 | 73 | 77 | 2 | 202 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 432 | 432 | 432 | 432 | 431 | 429 |
Other Assets | 474 | 493 | 518 | 543 | 138 | 159 | 229 | 232 | 228 | 426 |
Total Liabilities | 1 | 1 | 1 | 0 | 15 | 14 | 85 | 87 | 2 | 2 |
Current Liabilities | 1 | 1 | 1 | 0 | 1 | 1 | 71 | 73 | 2 | 2 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 14 | 13 | 14 | 14 | 0 | 0 |
Total Equity | 473 | 492 | 517 | 543 | 556 | 577 | 577 | 577 | 657 | 853 |
Reserve & Surplus | 454 | 473 | 497 | 523 | 549 | 570 | 571 | 571 | 651 | 821 |
Share Capital | 19 | 19 | 19 | 19 | 6 | 6 | 6 | 6 | 6 | 32 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -13 | 0 | 0 | -0 | 0 | 0 | 71 | 1 | -72 | 167 |
Investing Activities | 19 | 23 | 11 | 12 | -27 | -20 | 2 | 1 | 77 | 206 |
Operating Activities | -21 | -13 | -0 | -1 | 37 | 40 | 69 | 103 | 33 | 74 |
Financing Activities | -11 | -11 | -11 | -11 | -10 | -20 | 1 | -103 | -182 | -114 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Feb 2023 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 75.00 % | 75.00 % | 75.00 % | 75.00 % | 75.00 % | 75.00 % | 75.00 % | 75.00 % | 75.05 % | 75.05 % | 75.05 % | 75.05 % | 75.00 % | 75.00 % | 75.00 % | 75.00 % |
FIIs | 0.02 % | 0.02 % | 0.02 % | 0.06 % | 0.20 % | 0.30 % | 0.01 % | 0.03 % | 0.06 % | 0.06 % | 0.06 % | 0.09 % | 0.22 % | 0.31 % | 0.16 % | 0.21 % |
DIIs | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.02 % | 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 % | 0.00 % | 0.00 % |
Public / Retail | 24.97 % | 24.97 % | 24.97 % | 24.93 % | 24.79 % | 24.69 % | 24.98 % | 24.96 % | 24.87 % | 24.87 % | 24.87 % | 24.84 % | 24.77 % | 24.69 % | 24.84 % | 24.78 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,465.65 | 4,08,649.09 | 26.58 | 54,982.51 | 32.75 | 14,451 | 13.04 | 31.00 | |
1,569.25 | 2,54,659.63 | 29.96 | 1,10,383.00 | 34.50 | 15,595 | 11.30 | 24.09 | |
314.20 | 2,02,828.59 | 126.19 | 1,854.68 | 4,036.22 | 1,605 | 3.13 | 44.17 | |
10,420.95 | 1,17,218.42 | 15.82 | 1,713.46 | 224.92 | 7,365 | -4.89 | 47.29 | |
2,802.20 | 1,06,201.87 | 13.55 | 36,412.99 | 19.35 | 7,391 | 20.17 | 27.44 | |
1,204.90 | 1,03,803.03 | 26.94 | 19,419.87 | 48.18 | 3,411 | 25.22 | 30.11 | |
4,214.10 | 89,342.73 | 40.44 | 3,163.39 | 27.42 | 1,943 | 32.09 | 40.37 | |
1,899.55 | 76,159.71 | 16.28 | 15,162.74 | 26.62 | 4,468 | 20.63 | 51.67 | |
675.05 | 65,035.92 | 29.43 | 17,483.48 | 22.39 | 2,408 | -32.93 | 35.90 | |
183.01 | 48,081.06 | 12.95 | 34,560.58 | 14.43 | 3,439 | 40.83 | 28.91 |