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 | 2 | 2 | 4 | -1 | 2 | 2 | 1 | 1 | 2 | 3 | 4 | 1 | 1 | 2 | 3 | 5 | 3 | 3 | 15 | 6 | 7 | 11 | 9 | 11 | 8 | 4 | 5 | 5 | 3 | 3 | 4 | 1 | 5 | 10 | 2 | -1 | 6 | 4 |
Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 13 | 3 | 3 | 3 | 12 | 5 | 3 | 3 | 5 | 0 | 0 | 0 | 1 | 0 | 5 | 0 | 0 | 1 | 1 |
EBITDA | 1 | 1 | 1 | 3 | -1 | 2 | 2 | 1 | 1 | 2 | 3 | 4 | 1 | 1 | 2 | 3 | 5 | 3 | 3 | 15 | -7 | 4 | 9 | 6 | -1 | 3 | 1 | 2 | -1 | 2 | 3 | 4 | 0 | 5 | 5 | 2 | -1 | 5 | 4 |
Operating Profit % | 69 % | 90 % | 89 % | 94 % | 132 % | 89 % | 94 % | 80 % | 81 % | 92 % | 89 % | 94 % | 84 % | 68 % | 88 % | 93 % | 93 % | 62 % | 95 % | 89 % | -196 % | 33 % | 40 % | 62 % | -283 % | -305 % | -15 % | -175 % | -76 % | 91 % | 87 % | 80 % | 52 % | 87 % | -209 % | 49 % | 64 % | 38 % | 82 % |
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 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 4 | 1 | 2 | 3 | 3 | 3 | 3 | 4 | 2 | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Profit Before Tax | 0 | 1 | 1 | 3 | -1 | 1 | 2 | 0 | 1 | 2 | 3 | 4 | 1 | 0 | 1 | 2 | 1 | 2 | 1 | 12 | -10 | 1 | 5 | 2 | -3 | 2 | 1 | 1 | -1 | 2 | 3 | 3 | -1 | 4 | 4 | 1 | -2 | 4 | 3 |
Tax | 0 | 0 | 0 | 1 | -0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | -1 | 0 | 0 | -0 | 0 | 1 | 0 | 3 | -3 | 0 | 1 | 1 | -0 | 1 | 0 | 0 | -0 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | -0 | 1 | 1 |
Net Profit | 0 | 1 | 1 | 2 | -1 | 1 | 1 | 0 | 0 | 1 | 2 | 3 | 2 | 0 | 1 | 2 | 1 | 1 | 1 | 8 | -7 | 1 | 4 | 1 | -2 | 2 | 0 | 1 | -1 | 1 | 2 | 2 | -1 | 3 | 3 | 1 | -1 | 3 | 2 |
EPS in ₹ | 0.14 | 0.95 | 1.26 | 2.84 | -1.17 | 1.08 | 1.89 | 0.50 | 0.56 | 1.95 | 3.13 | 3.75 | 2.26 | 0.42 | 1.46 | 2.46 | 0.89 | 1.76 | 1.86 | 11.82 | -9.96 | 0.97 | 5.85 | 1.86 | -3.45 | 2.46 | 0.63 | 1.10 | -1.17 | 1.94 | 2.64 | 3.49 | -0.92 | 4.42 | 4.65 | 1.18 | -0.92 | 4.07 | 3.13 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 65 | 67 | 64 | 67 | 233 | 201 | 202 | 220 | 224 | 302 |
Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Current Assets | 26 | 29 | 26 | 30 | 165 | 68 | 133 | 153 | 153 | 217 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 33 | 33 | 36 | 44 | 52 | 54 |
Other Assets | 64 | 66 | 63 | 66 | 199 | 167 | 165 | 175 | 171 | 247 |
Total Liabilities | 65 | 67 | 64 | 67 | 233 | 201 | 202 | 220 | 224 | 302 |
Current Liabilities | 19 | 19 | 13 | 10 | 1 | 2 | 6 | 2 | 4 | 7 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 70 | 103 | 52 | 51 | 54 | 73 |
Total Equity | 46 | 48 | 50 | 57 | 162 | 96 | 144 | 166 | 167 | 221 |
Reserve & Surplus | 39 | 41 | 43 | 50 | 155 | 89 | 137 | 159 | 160 | 214 |
Share Capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 1 | -1 | -0 | 2 | -0 | 7 | -9 | 1 | -1 |
Investing Activities | -0 | 0 | 0 | 0 | 0 | -1 | -2 | -8 | -7 | -1 |
Operating Activities | 2 | 2 | 7 | 0 | -21 | -57 | 74 | 7 | 5 | -2 |
Financing Activities | -2 | -1 | -8 | -1 | 23 | 58 | -65 | -9 | 3 | 2 |
% 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 | Sept 2024 |
Promoter | 62.86 % | 62.86 % | 62.86 % | 62.86 % | 62.86 % | 62.86 % | 62.86 % | 62.86 % | 62.86 % | 62.86 % | 62.86 % | 62.86 % | 62.86 % | 62.86 % | 62.86 % |
FIIs | 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 % |
DIIs | 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 % |
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 % |
Public / Retail | 16.97 % | 16.93 % | 16.94 % | 16.80 % | 16.67 % | 16.70 % | 15.70 % | 15.61 % | 15.58 % | 15.61 % | 15.42 % | 14.68 % | 14.51 % | 14.36 % | 14.50 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,815.75 | 4,21,425.10 | 27.40 | 54,982.50 | 32.75 | 14,451 | 13.04 | 45.53 | |
1,559.30 | 2,49,805.80 | 29.38 | 1,10,383.00 | 34.50 | 15,595 | 11.30 | 31.64 | |
305.55 | 1,93,584.60 | 120.45 | 1,854.70 | 4,039.96 | 1,605 | 3.13 | 33.73 | |
11,202.05 | 1,22,963.70 | 16.59 | 1,713.50 | 224.96 | 7,365 | -4.89 | 56.57 | |
2,926.90 | 1,08,395.80 | 13.82 | 36,413.00 | 19.35 | 7,391 | 20.18 | 40.72 | |
1,189.35 | 99,625.50 | 25.88 | 19,419.90 | 48.18 | 3,411 | 25.22 | 36.36 | |
4,269.45 | 90,073.50 | 40.80 | 3,163.40 | 27.42 | 1,943 | 32.10 | 43.28 | |
2,062.50 | 81,697.90 | 17.45 | 15,162.70 | 26.62 | 4,468 | 20.62 | 56.80 | |
679.20 | 66,192.40 | 29.94 | 17,483.50 | 22.39 | 2,408 | -32.94 | 36.11 | |
4,363.00 | 48,875.70 | 29.97 | 7,285.50 | 31.41 | 1,422 | 0.32 | 49.74 |