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 | 1,308 | 1,348 | 1,369 | 1,370 | 1,448 | 1,435 | 1,496 | 1,458 | 1,606 | 1,548 | 1,566 | 1,527 | 1,738 | 1,616 | 1,654 | 1,816 | 1,822 | 1,829 | 1,902 | 1,994 | 2,046 | 2,135 | 1,880 | 1,879 | 1,736 | 1,730 | 1,829 | 1,762 | 1,836 | 1,762 | 2,031 | 2,055 | 2,365 | 2,283 | 2,276 | 2,439 | 2,620 | 2,557 | 2,504 |
Expenses | 209 | 327 | 294 | 309 | 388 | 413 | 485 | 439 | 495 | 531 | 548 | 521 | 902 | 531 | 506 | 598 | 665 | 591 | 620 | 693 | 901 | 886 | 673 | 674 | 736 | 735 | 766 | 601 | 629 | 770 | 471 | 672 | 823 | 689 | 670 | 758 | 938 | 664 | 674 |
EBITDA | 1,099 | 1,021 | 1,076 | 1,061 | 1,060 | 1,022 | 1,011 | 1,019 | 1,111 | 1,017 | 1,018 | 1,006 | 835 | 1,086 | 1,148 | 1,218 | 1,157 | 1,239 | 1,282 | 1,301 | 1,145 | 1,249 | 1,207 | 1,205 | 1,000 | 995 | 1,064 | 1,160 | 1,207 | 991 | 1,560 | 1,383 | 1,542 | 1,594 | 1,606 | 1,681 | 1,682 | 1,893 | 1,830 |
Operating Profit % | 83 % | 73 % | 76 % | 75 % | 70 % | 67 % | 63 % | 67 % | 62 % | 60 % | 58 % | 61 % | 37 % | 62 % | 65 % | 61 % | 57 % | 63 % | 62 % | 57 % | 45 % | 45 % | 58 % | 58 % | 48 % | 52 % | 51 % | 62 % | 60 % | 53 % | 73 % | 64 % | 58 % | 65 % | 67 % | 64 % | 57 % | 71 % | 70 % |
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 | 905 | 898 | 941 | 932 | 918 | 896 | 909 | 947 | 942 | 906 | 878 | 881 | 902 | 939 | 985 | 1,026 | 1,050 | 1,090 | 1,131 | 1,114 | 1,110 | 1,081 | 1,029 | 981 | 958 | 949 | 917 | 942 | 922 | 942 | 968 | 1,016 | 1,109 | 1,144 | 1,204 | 1,285 | 1,367 | 1,375 | 1,401 |
Profit Before Tax | 194 | 123 | 134 | 129 | 142 | 126 | 102 | 71 | 169 | 111 | 140 | 126 | -66 | 147 | 163 | 191 | 107 | 149 | 151 | 187 | 35 | 168 | 178 | 224 | 42 | 46 | 146 | 218 | 284 | 50 | 592 | 367 | 433 | 450 | 402 | 396 | 315 | 518 | 429 |
Tax | 59 | 14 | 32 | 32 | 35 | 4 | -22 | 3 | 31 | -23 | 47 | 38 | -77 | -16 | 51 | 51 | 45 | -27 | 45 | 64 | 8 | -28 | 59 | 88 | 11 | -60 | 21 | 71 | 154 | -64 | 180 | 66 | 79 | 79 | 72 | 65 | 41 | 118 | 93 |
Net Profit | 134 | 109 | 102 | 97 | 107 | 122 | 124 | 69 | 138 | 134 | 93 | 87 | 11 | 163 | 112 | 140 | 62 | 175 | 106 | 123 | 27 | 196 | 119 | 135 | 31 | 106 | 126 | 147 | 130 | 114 | 412 | 301 | 354 | 371 | 330 | 331 | 274 | 400 | 336 |
EPS in ₹ | 7.13 | 5.80 | 0.00 | 5.14 | 5.67 | 5.76 | 6.57 | 3.22 | 4.90 | 4.74 | 3.30 | 3.09 | 0.39 | 5.78 | 3.96 | 4.97 | 1.99 | 6.21 | 3.41 | 3.96 | 0.88 | 6.32 | 3.84 | 4.35 | 1.01 | 3.41 | 4.04 | 4.71 | 4.19 | 3.67 | 13.22 | 9.65 | 11.33 | 11.87 | 10.56 | 9.79 | 7.88 | 10.61 | 8.90 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 51,837 | 56,500 | 64,039 | 70,374 | 79,046 | 83,314 | 85,615 | 91,584 | 99,058 | 1,16,085 |
Fixed Assets | 292 | 307 | 721 | 762 | 775 | 826 | 838 | 805 | 846 | 915 |
Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 13 | 29 | 0 |
Investments | 14,032 | 16,257 | 20,220 | 15,444 | 16,185 | 17,545 | 21,635 | 22,041 | 23,326 | 24,302 |
Other Assets | 37,513 | 39,937 | 43,098 | 54,168 | 62,086 | 64,942 | 63,142 | 68,725 | 74,857 | 90,868 |
Total Liabilities | 48,448 | 52,810 | 58,896 | 64,964 | 73,261 | 77,343 | 78,973 | 84,489 | 90,845 | 1,05,237 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non Current Liabilities | 48,448 | 52,810 | 58,896 | 64,964 | 73,261 | 77,343 | 78,973 | 84,489 | 90,845 | 1,05,236 |
Total Equity | 3,389 | 3,691 | 5,143 | 5,410 | 5,785 | 5,970 | 6,642 | 7,095 | 8,213 | 10,849 |
Reserve & Surplus | 3,201 | 3,502 | 4,860 | 5,128 | 5,503 | 5,660 | 6,331 | 6,784 | 7,901 | 10,471 |
Share Capital | 188 | 188 | 283 | 283 | 283 | 311 | 311 | 311 | 312 | 377 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 277 | 431 | 229 | 327 | 9 | -690 | 2,396 | -879 | 1,723 | 1,833 |
Investing Activities | -80 | -58 | -40 | -91 | -68 | -56 | -87 | -56 | -87 | -111 |
Operating Activities | 648 | 636 | -184 | 721 | -2,231 | -90 | 3,369 | -467 | 1,830 | 362 |
Financing Activities | -291 | -147 | 453 | -303 | 2,307 | -545 | -885 | -355 | -20 | 1,582 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Oct 2023 | Dec 2023 | Feb 2024 | Mar 2024 | Jun 2024 | Sept 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 % | 0.00 % | 0.00 % | 0.00 % |
FIIs | 9.40 % | 9.99 % | 9.10 % | 11.16 % | 11.92 % | 15.46 % | 18.16 % | 19.76 % | 20.31 % | 21.03 % | 22.68 % | 20.40 % | 19.03 % | 18.89 % | 18.86 % | 14.72 % | 10.29 % |
DIIs | 5.85 % | 5.84 % | 5.64 % | 5.63 % | 5.34 % | 5.34 % | 5.34 % | 5.43 % | 5.74 % | 6.00 % | 8.61 % | 17.42 % | 17.70 % | 19.11 % | 23.05 % | 22.85 % | 22.05 % |
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 % | 0.00 % |
Public / Retail | 84.75 % | 84.16 % | 85.26 % | 83.21 % | 82.74 % | 79.20 % | 76.50 % | 74.82 % | 73.95 % | 72.96 % | 68.72 % | 62.18 % | 63.27 % | 62.00 % | 58.09 % | 62.42 % | 67.66 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
1,741.20 | 13,31,590.25 | 19.25 | 4,07,994.78 | 99.35 | 65,447 | 7.60 | 54.18 | |
1,250.55 | 8,80,978.56 | 18.60 | 2,36,037.73 | 26.78 | 45,007 | 22.51 | 44.61 | |
1,139.15 | 3,51,178.91 | 12.57 | 1,37,989.36 | 30.43 | 26,424 | 19.36 | 43.08 | |
1,737.10 | 3,43,286.38 | 17.86 | 94,273.91 | 38.35 | 17,977 | 13.07 | 44.24 | |
76.06 | 83,546.16 | 12.35 | 30,370.41 | 20.68 | 5,814 | 34.17 | 36.36 | |
981.45 | 77,910.99 | 9.56 | 55,143.99 | 23.81 | 8,977 | -39.55 | 18.50 | |
19.13 | 61,317.47 | 34.32 | 32,960.89 | 23.98 | 1,285 | 147.81 | 33.25 | |
210.88 | 50,701.04 | 12.27 | 26,781.95 | 32.27 | 3,928 | 10.74 | 64.79 | |
62.94 | 47,288.18 | 20.38 | 36,256.84 | 33.32 | 2,942 | -71.62 | 34.71 | |
593.90 | 43,885.67 | 23.31 | 1,445.99 | 19.10 | 761 | 42.15 | 39.85 |