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 | 825 | 961 | 885 | 923 | 973 | 1,058 | 1,158 | 992 | 971 | 1,042 | 1,017 | 921 | 971 | 1,021 | 921 | 853 | 926 | 973 | 884 | 887 | 951 | 1,042 | 879 | 915 | 926 | 1,069 | 973 | 967 | 1,143 | 1,090 | 1,032 | 1,134 | 1,252 | 1,193 | 1,117 | 1,455 | 1,260 | 1,315 | 1,296 |
Expenses | 512 | 559 | 521 | 563 | 580 | 614 | 602 | 626 | 588 | 603 | 593 | 565 | 646 | 429 | 426 | 402 | 427 | 424 | 388 | 377 | 406 | 399 | 354 | 367 | 369 | 401 | 410 | 429 | 465 | 488 | 525 | 550 | 540 | 564 | 579 | 589 | 595 | 579 | 606 |
EBITDA | 313 | 402 | 363 | 360 | 393 | 443 | 556 | 366 | 383 | 439 | 424 | 356 | 325 | 592 | 495 | 451 | 499 | 548 | 496 | 510 | 545 | 643 | 526 | 548 | 557 | 668 | 563 | 538 | 678 | 602 | 507 | 583 | 713 | 629 | 538 | 866 | 665 | 737 | 690 |
Operating Profit % | 37 % | 37 % | 37 % | 37 % | 37 % | 39 % | 34 % | 34 % | 32 % | 41 % | 41 % | 38 % | 31 % | 56 % | 51 % | 52 % | 52 % | 55 % | 54 % | 55 % | 55 % | 60 % | 59 % | 59 % | 59 % | 62 % | 57 % | 54 % | 51 % | 54 % | 48 % | 49 % | 51 % | 50 % | 46 % | 57 % | 51 % | 55 % | 50 % |
Depreciation | 17 | 13 | 12 | 12 | 12 | 18 | 17 | 16 | 16 | 15 | 15 | 13 | 14 | 12 | 12 | 11 | 15 | 21 | 20 | 21 | 21 | 21 | 21 | 20 | 18 | 18 | 18 | 17 | 15 | 14 | 15 | 15 | 14 | 15 | 15 | 15 | 15 | 15 | 16 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Profit Before Tax | 297 | 388 | 351 | 348 | 381 | 425 | 539 | 351 | 368 | 424 | 410 | 342 | 311 | 579 | 483 | 440 | 484 | 526 | 474 | 488 | 521 | 621 | 503 | 526 | 537 | 650 | 544 | 520 | 663 | 587 | 491 | 568 | 697 | 614 | 522 | 851 | 650 | 721 | 674 |
Tax | 90 | 157 | 129 | 131 | 164 | 133 | 104 | 136 | 65 | 128 | 105 | 123 | 121 | 184 | 166 | 154 | 139 | 194 | 83 | 115 | 65 | 165 | 127 | 139 | 125 | 173 | 141 | 131 | 128 | 151 | 128 | 143 | 159 | 164 | 134 | 159 | 178 | 186 | 181 |
Net Profit | 201 | 249 | 223 | 220 | 206 | 296 | 465 | 236 | 292 | 295 | 307 | 226 | 177 | 374 | 322 | 290 | 297 | 347 | 362 | 371 | 503 | 456 | 379 | 392 | 413 | 480 | 403 | 388 | 540 | 439 | 360 | 430 | 543 | 455 | 394 | 700 | 479 | 536 | 497 |
EPS in ₹ | 23.81 | 28.96 | 26.34 | 25.90 | 24.28 | 34.82 | 54.78 | 27.70 | 34.27 | 34.64 | 36.01 | 26.48 | 20.78 | 43.75 | 37.65 | 33.77 | 34.62 | 40.43 | 42.18 | 43.19 | 58.58 | 53.03 | 44.04 | 45.56 | 48.02 | 55.72 | 46.83 | 45.01 | 62.62 | 50.89 | 41.66 | 49.83 | 62.86 | 52.62 | 45.40 | 80.83 | 55.31 | 61.82 | 57.32 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 5,803 | 5,022 | 5,102 | 4,651 | 4,445 | 6,067 | 6,188 | 6,441 | 6,638 | 6,887 |
Fixed Assets | 297 | 262 | 253 | 221 | 249 | 294 | 232 | 227 | 209 | 176 |
Current Assets | 4,019 | 3,320 | 3,289 | 2,845 | 2,539 | 3,988 | 4,134 | 4,305 | 4,469 | 4,760 |
Capital Work in Progress | 0 | 2 | 1 | 2 | 0 | 0 | 0 | 4 | 0 | 2 |
Investments | 0 | 748 | 755 | 778 | 765 | 768 | 773 | 790 | 791 | 791 |
Other Assets | 5,506 | 4,010 | 4,094 | 3,649 | 3,431 | 5,005 | 5,183 | 5,421 | 5,639 | 5,917 |
Total Liabilities | 2,813 | 1,065 | 2,426 | 844 | 565 | 558 | 542 | 639 | 633 | 702 |
Current Liabilities | 2,737 | 983 | 2,336 | 738 | 456 | 415 | 391 | 437 | 443 | 508 |
Non Current Liabilities | 75 | 82 | 90 | 105 | 109 | 143 | 150 | 202 | 190 | 194 |
Total Equity | 2,991 | 3,957 | 2,676 | 3,807 | 3,880 | 5,508 | 5,646 | 5,802 | 6,005 | 6,184 |
Reserve & Surplus | 2,948 | 3,915 | 2,633 | 3,764 | 3,837 | 5,465 | 5,603 | 5,759 | 5,962 | 6,141 |
Share Capital | 42 | 42 | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 18 | 45 | 1,963 | -1,888 | 60 | -72 | 25 | -106 | 22 | 1,226 |
Investing Activities | 3,733 | 1,087 | 2,184 | -1,287 | 274 | -1,523 | 51 | 9 | 167 | 1,525 |
Operating Activities | 974 | 737 | 705 | 1,067 | 1,053 | 1,485 | 1,545 | 1,598 | 1,506 | 1,644 |
Financing Activities | -4,690 | -1,779 | -925 | -1,668 | -1,267 | -33 | -1,570 | -1,713 | -1,651 | -1,943 |
% 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 | 73.26 % | 73.21 % | 73.15 % | 73.12 % | 73.11 % | 73.02 % | 73.00 % | 72.99 % | 72.98 % | 72.90 % | 72.81 % | 72.78 % | 72.75 % | 72.71 % | 72.69 % |
FIIs | 10.61 % | 10.02 % | 8.53 % | 8.25 % | 7.98 % | 7.45 % | 7.22 % | 6.75 % | 7.44 % | 7.79 % | 7.74 % | 6.90 % | 6.13 % | 5.10 % | 7.73 % |
DIIs | 8.01 % | 8.35 % | 8.93 % | 9.28 % | 9.31 % | 9.43 % | 9.36 % | 9.17 % | 8.52 % | 8.46 % | 8.56 % | 9.47 % | 10.26 % | 11.49 % | 9.91 % |
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 % | 0.01 % | 0.01 % | 0.00 % |
Public / Retail | 8.11 % | 8.42 % | 9.38 % | 9.34 % | 9.61 % | 10.10 % | 10.41 % | 11.09 % | 11.06 % | 10.85 % | 10.89 % | 10.85 % | 10.85 % | 10.69 % | 9.67 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
11,125.00 | 96,841.71 | 38.81 | 6,715.15 | 14.01 | 2,219 | 38.39 | 46.55 | |
1,744.60 | 78,403.02 | 448.81 | 3,818.25 | 35.55 | 64 | 341.50 | 52.98 | |
8,198.95 | 54,138.84 | 68.70 | 9,240.40 | 14.41 | 836 | 24.32 | 68.46 | |
6,514.65 | 40,788.15 | 49.93 | 852.75 | - | 102 | 59,560.00 | 35.71 | |
936.10 | 38,473.60 | 59.46 | 5,232.75 | 16.23 | 679 | -1.85 | 32.10 | |
1,292.95 | 35,781.25 | 49.29 | 4,931.81 | 44.83 | 599 | 44.09 | 28.14 | |
339.35 | 23,974.23 | 44.75 | 6,373.09 | 3.57 | 515 | 9.25 | 48.32 | |
1,559.00 | 22,090.10 | 64.42 | 1,900.02 | 27.66 | 297 | 37.75 | 52.12 | |
1,776.40 | 20,103.17 | 28.90 | 7,213.10 | 18.30 | 703 | 1.63 | 45.91 | |
714.00 | 15,931.97 | 24.56 | 5,060.70 | 2.22 | 665 | -10.47 | 47.85 |