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 | 38 | 39 | 36 | 36 | 47 | 39 | 39 | 35 | 37 | 37 | 36 | 43 | 53 | 51 | 59 | 60 | 63 | 51 | 57 | 55 | 63 | 17 | 42 | 46 | 44 | 41 | 53 | 60 | 71 | 70 | 267 | 84 | 74 | 74 | 78 | 76 | 76 | 59 |
Expenses | 35 | 37 | 34 | 34 | 38 | 36 | 36 | 33 | 34 | 35 | 36 | 40 | 47 | 47 | 55 | 56 | 59 | 47 | 53 | 48 | 49 | 18 | 42 | 42 | 43 | 38 | 49 | 56 | 68 | 65 | 72 | 75 | 62 | 65 | 70 | 67 | 69 | 56 |
EBITDA | 3 | 2 | 3 | 3 | 9 | 3 | 3 | 2 | 4 | 2 | 0 | 3 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 7 | 14 | -1 | 0 | 4 | 2 | 3 | 4 | 4 | 3 | 5 | 195 | 9 | 12 | 9 | 8 | 9 | 7 | 3 |
Operating Profit % | 4 % | 6 % | 6 % | 6 % | 7 % | 7 % | 8 % | 6 % | 6 % | 4 % | -1 % | 5 % | 7 % | 6 % | 5 % | 5 % | 2 % | 1 % | -6 % | 1 % | 8 % | -5 % | 0 % | 8 % | -1 % | 5 % | 7 % | 6 % | 2 % | 7 % | 8 % | 9 % | 13 % | 12 % | 9 % | 11 % | 8 % | 3 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Before Tax | 2 | 2 | 2 | 2 | 8 | 2 | 3 | 2 | 3 | 1 | -0 | 2 | 4 | 3 | 3 | 3 | 2 | 3 | 3 | 6 | 13 | -1 | -0 | 3 | -0 | 1 | 2 | 3 | 1 | 4 | 193 | 7 | 10 | 7 | 6 | 7 | 5 | 1 |
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 | 0 | 1 | 1 |
Net Profit | 2 | 2 | 2 | 2 | 8 | 2 | 3 | 2 | 3 | 1 | -0 | 2 | 4 | 3 | 3 | 3 | 2 | 3 | 3 | 6 | 13 | -1 | -0 | 3 | -0 | 1 | 2 | 3 | 1 | 4 | 193 | 7 | 10 | 7 | 6 | 7 | 5 | 0 |
EPS in ₹ | 0.69 | 0.51 | 0.54 | 0.53 | 2.42 | 0.65 | 0.76 | 0.50 | 0.91 | 0.36 | -0.04 | 0.64 | 1.18 | 0.81 | 0.85 | 0.88 | 0.55 | 0.90 | 0.87 | 1.84 | 3.68 | -0.39 | -0.11 | 0.90 | -0.10 | 0.43 | 0.70 | 0.74 | 0.42 | 1.08 | 55.53 | 2.05 | 2.91 | 2.14 | 1.76 | 2.04 | 1.37 | 0.05 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 83 | 89 | 98 | 117 | 128 | 126 | 122 | 138 | 177 | 202 |
Fixed Assets | 33 | 32 | 35 | 42 | 41 | 40 | 39 | 41 | 44 | 49 |
Current Assets | 49 | 56 | 60 | 70 | 81 | 80 | 78 | 93 | 127 | 145 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 2 |
Investments | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 2 | 15 |
Other Assets | 51 | 58 | 63 | 72 | 87 | 86 | 83 | 98 | 130 | 136 |
Total Liabilities | 240 | 232 | 263 | 275 | 275 | 248 | 242 | 249 | 74 | 73 |
Current Liabilities | 51 | 40 | 71 | 83 | 83 | 56 | 50 | 57 | 70 | 69 |
Non Current Liabilities | 189 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 4 | 4 |
Total Equity | -156 | -143 | -165 | -157 | -147 | -121 | -119 | -111 | 103 | 129 |
Reserve & Surplus | -200 | -186 | -200 | -192 | -181 | -156 | -154 | -146 | 69 | 94 |
Share Capital | 44 | 44 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 4 | 4 | 6 | -12 | 9 | 0 | 6 | -12 | 2 | -1 |
Investing Activities | 1 | -0 | -5 | -9 | -2 | -2 | -2 | -4 | -9 | -22 |
Operating Activities | 8 | 7 | 12 | 0 | 11 | 3 | 9 | -5 | 16 | 24 |
Financing Activities | -6 | -3 | -0 | -3 | 0 | -1 | -2 | -3 | -4 | -3 |
% 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 | 65.10 % | 65.10 % | 65.10 % | 65.10 % | 65.10 % | 65.10 % | 65.10 % | 65.10 % | 65.10 % | 65.10 % | 65.10 % | 65.10 % | 65.10 % | 65.10 % |
FIIs | 1.26 % | 1.26 % | 1.26 % | 1.26 % | 1.26 % | 1.26 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
DIIs | 10.68 % | 10.68 % | 10.68 % | 10.68 % | 10.68 % | 4.43 % | 13.01 % | 13.01 % | 13.01 % | 13.01 % | 13.01 % | 13.01 % | 12.53 % | 12.20 % |
Government | 1.08 % | 1.08 % | 1.08 % | 1.08 % | 1.08 % | 1.08 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 21.89 % | 21.89 % | 21.89 % | 21.89 % | 21.89 % | 28.14 % | 21.89 % | 21.89 % | 21.89 % | 21.89 % | 21.89 % | 21.89 % | 22.37 % | 22.71 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
412.95 | 2,114.88 | 44.87 | 2,640.85 | -3.25 | 41 | 11.82 | 45.90 | |
107.42 | 1,034.24 | 31.64 | 1,059.50 | 1,059.50 | 25 | 183.65 | 49.37 | |
89.73 | 762.63 | 17.67 | 404.20 | 1.74 | 33 | 165.24 | 39.29 | |
147.31 | 510.40 | 18.85 | 1,281.75 | -15.30 | 36 | -88.31 | 45.44 | |
279.95 | 489.22 | 26.88 | 219.93 | 70.09 | 6 | - | 41.69 | |
63.54 | 225.17 | 12.38 | 304.08 | -0.40 | 25 | -97.58 | 57.57 | |
227.04 | 173.24 | 110.41 | 371.45 | 0.11 | 3 | -73.54 | 42.97 | |
47.72 | 112.77 | 45.23 | 740.59 | 6.34 | 5 | -189.88 | 44.67 | |
7.09 | 90.70 | - | 952.99 | -46.41 | -234 | -60.75 | 45.18 | |
93.53 | 82.04 | - | 158.82 | -0.98 | -3 | 54.79 | 48.16 |