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 | 431 | 433 | 387 | 460 | 495 | 470 | 431 | 388 | 439 | 456 | 413 | 452 | 443 | 473 | 481 | 460 | 465 | 442 | 337 | 394 | 411 | 176 | 363 | 421 | 467 | 419 | 485 | 536 | 582 | 459 | 485 | 459 | 413 | 397 | 352 | 370 | 384 | 361 |
Expenses | 379 | 380 | 344 | 402 | 425 | 410 | 363 | 343 | 397 | 417 | 388 | 416 | 389 | 434 | 449 | 431 | 437 | 414 | 328 | 362 | 376 | 184 | 357 | 388 | 396 | 354 | 412 | 435 | 500 | 400 | 424 | 424 | 382 | 385 | 343 | 346 | 343 | 339 |
EBITDA | 51 | 53 | 43 | 58 | 71 | 60 | 68 | 45 | 42 | 39 | 25 | 36 | 54 | 39 | 33 | 29 | 28 | 28 | 9 | 31 | 35 | -9 | 6 | 33 | 71 | 65 | 73 | 101 | 82 | 59 | 61 | 35 | 31 | 12 | 9 | 24 | 42 | 21 |
Operating Profit % | 10 % | 11 % | 10 % | 11 % | 13 % | 12 % | 15 % | 11 % | 9 % | 8 % | 6 % | 8 % | 12 % | 8 % | 5 % | 5 % | 5 % | 5 % | 2 % | 6 % | 5 % | -10 % | 0 % | 7 % | 13 % | 15 % | 13 % | 17 % | 13 % | 11 % | 9 % | 6 % | 3 % | 1 % | -0 % | 4 % | 8 % | 4 % |
Depreciation | 31 | 24 | 23 | 22 | 22 | 17 | 16 | 16 | 19 | 15 | 15 | 17 | 19 | 17 | 21 | 19 | 21 | 17 | 17 | 17 | 20 | 15 | 14 | 14 | 15 | 12 | 12 | 12 | 13 | 11 | 11 | 12 | 14 | 11 | 11 | 12 | 11 | 10 |
Interest | 25 | 23 | 18 | 16 | 22 | 19 | 15 | 11 | 15 | 19 | 15 | 15 | 21 | 22 | 20 | 12 | 13 | 19 | 15 | 13 | 18 | 14 | 12 | 14 | 17 | 14 | 14 | 14 | 13 | 14 | 13 | 8 | 3 | 7 | 6 | 7 | 9 | 11 |
Profit Before Tax | -4 | 6 | 2 | 20 | 26 | 24 | 37 | 17 | 8 | 6 | -5 | 4 | 14 | 0 | -8 | -3 | -7 | -8 | -23 | 1 | -2 | -37 | -20 | 5 | 40 | 39 | 47 | 74 | 55 | 34 | 37 | 15 | 15 | -6 | -9 | 5 | 21 | 1 |
Tax | -1 | 2 | 0 | 6 | 5 | 4 | 7 | 2 | 3 | 0 | 0 | -1 | 1 | -0 | 0 | -1 | 5 | -0 | -6 | -2 | 1 | -3 | 0 | 0 | -0 | 4 | 12 | 27 | 16 | 8 | 9 | 5 | 1 | 0 | 0 | -0 | 1 | -0 |
Net Profit | -4 | 4 | 2 | 15 | 21 | 20 | 30 | 15 | 5 | 5 | -5 | 5 | 13 | 0 | -8 | -2 | -12 | -8 | -17 | 3 | -3 | -34 | -20 | 5 | 40 | 35 | 35 | 48 | 39 | 26 | 28 | 10 | 14 | -6 | -9 | 5 | 20 | 1 |
EPS in ₹ | -0.94 | 1.11 | 0.51 | 3.66 | 5.35 | 4.95 | 7.59 | 3.82 | 1.25 | 1.31 | -1.38 | 1.21 | 3.18 | 0.09 | -1.99 | -0.52 | -3.00 | -1.97 | -4.24 | 0.67 | -0.66 | -8.42 | -5.11 | 1.15 | 10.09 | 8.74 | 8.84 | 12.01 | 9.77 | 6.59 | 7.03 | 2.54 | 3.50 | -1.38 | -2.03 | 1.09 | 4.55 | 0.16 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 1,748 | 1,674 | 1,744 | 1,907 | 1,780 | 1,641 | 1,567 | 1,818 | 1,349 | 1,646 |
Fixed Assets | 615 | 555 | 545 | 559 | 583 | 562 | 534 | 530 | 533 | 599 |
Current Assets | 944 | 967 | 994 | 1,163 | 1,077 | 967 | 930 | 1,176 | 694 | 883 |
Capital Work in Progress | 40 | 18 | 56 | 45 | 24 | 17 | 12 | 5 | 34 | 56 |
Investments | 0 | 120 | 137 | 127 | 82 | 80 | 80 | 83 | 71 | 109 |
Other Assets | 1,094 | 980 | 1,006 | 1,176 | 1,091 | 981 | 941 | 1,201 | 711 | 880 |
Total Liabilities | 1,169 | 1,068 | 1,055 | 1,211 | 1,086 | 906 | 833 | 929 | 399 | 685 |
Current Liabilities | 713 | 704 | 705 | 889 | 840 | 755 | 700 | 827 | 313 | 561 |
Non Current Liabilities | 456 | 365 | 350 | 322 | 246 | 151 | 132 | 102 | 86 | 124 |
Total Equity | 579 | 605 | 689 | 696 | 694 | 735 | 734 | 888 | 950 | 961 |
Reserve & Surplus | 539 | 565 | 649 | 656 | 654 | 695 | 694 | 848 | 907 | 917 |
Share Capital | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 43 | 43 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | -0 | -1 | -1 | -0 | -0 | -0 | 0 | -0 | 3 |
Investing Activities | -52 | -7 | -93 | -65 | -29 | -34 | -15 | -35 | -55 | -152 |
Operating Activities | 294 | 116 | 219 | 50 | 203 | 172 | 75 | 85 | 504 | -72 |
Financing Activities | -241 | -109 | -126 | 14 | -174 | -139 | -60 | -49 | -449 | 227 |
% 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 | 68.77 % | 68.77 % | 68.77 % | 68.77 % | 68.77 % | 68.81 % | 68.81 % | 68.81 % | 71.24 % | 71.24 % | 71.24 % | 71.24 % | 71.24 % | 71.24 % | 71.24 % |
FIIs | 0.00 % | 0.00 % | 0.13 % | 0.27 % | 0.29 % | 0.36 % | 0.13 % | 0.12 % | 0.01 % | 0.04 % | 0.03 % | 0.15 % | 0.15 % | 0.17 % | 0.07 % |
DIIs | 0.46 % | 0.46 % | 0.46 % | 0.46 % | 0.36 % | 0.36 % | 0.36 % | 0.36 % | 0.33 % | 0.33 % | 0.44 % | 0.47 % | 0.46 % | 0.26 % | 0.26 % |
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 | 30.77 % | 30.77 % | 30.65 % | 30.50 % | 30.59 % | 30.47 % | 30.69 % | 30.71 % | 28.41 % | 28.39 % | 28.29 % | 28.14 % | 28.14 % | 28.32 % | 28.42 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
34.39 | 17,382.69 | 52.48 | 6,866.59 | 8.02 | 350 | -19.10 | 53.61 | |
467.70 | 13,637.48 | 17.13 | 9,830.62 | -4.83 | 637 | 44.96 | 54.49 | |
364.90 | 9,445.85 | 32.60 | 7,778.58 | -7.69 | 353 | -25.44 | 50.16 | |
380.65 | 7,432.98 | 21.73 | 3,600.79 | 18.33 | 338 | 5.51 | 58.36 | |
425.90 | 2,351.12 | 16.25 | 2,907.90 | 20.66 | 132 | 45.74 | 58.04 | |
277.00 | 986.93 | - | 3,065.57 | 7.90 | -51 | 137.92 | 46.78 | |
60.71 | 979.70 | - | 2,727.22 | -12.04 | -136 | 62.61 | 42.98 | |
202.50 | 957.34 | - | 4,094.27 | 5.51 | -21 | -20.25 | 47.89 | |
1,572.50 | 893.84 | 14.02 | 846.21 | -1.76 | 63 | 3.76 | 42.50 | |
571.50 | 873.48 | 105.25 | 669.09 | 48.07 | 8 | -97.91 | 65.95 |