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 | 537 | 524 | 535 | 536 | 543 | 519 | 519 | 500 | 486 | 541 | 548 | 529 | 530 | 554 | 579 | 571 | 577 | 577 | 588 | 536 | 524 | 478 | 496 | 459 | 446 | 377 | 397 | 394 | 398 | 450 | 481 | 519 | 582 | 712 | 1,966 | 774 | 922 | 996 | 997 |
Expenses | 200 | 209 | 209 | 218 | 199 | 196 | 207 | 215 | 408 | 267 | 203 | 220 | 159 | 222 | 225 | 194 | 170 | 256 | 249 | 243 | 247 | 185 | 228 | 235 | 1,078 | 157 | 158 | 151 | 158 | 164 | 149 | 143 | 152 | 194 | 207 | 178 | 241 | 272 | 1,260 |
EBITDA | 337 | 315 | 326 | 318 | 344 | 323 | 312 | 285 | 79 | 274 | 344 | 310 | 372 | 333 | 354 | 377 | 407 | 320 | 339 | 293 | 278 | 292 | 269 | 225 | -631 | 220 | 239 | 244 | 241 | 286 | 332 | 376 | 429 | 518 | 1,759 | 596 | 681 | 724 | -263 |
Operating Profit % | 62 % | 60 % | 60 % | 59 % | 63 % | 61 % | 59 % | 56 % | 14 % | 50 % | 62 % | 58 % | 70 % | 59 % | 60 % | 66 % | 70 % | 54 % | 57 % | 53 % | 53 % | 61 % | 53 % | 48 % | -148 % | 58 % | 60 % | 61 % | 59 % | 60 % | 67 % | 71 % | 74 % | 72 % | 72 % | 77 % | 74 % | 72 % | -27 % |
Depreciation | 12 | 10 | 10 | 11 | 9 | 11 | 12 | 14 | 12 | 13 | 12 | 12 | 13 | 12 | 12 | 12 | 14 | 18 | 18 | 19 | 17 | 14 | 13 | 12 | 13 | 11 | 12 | 13 | 14 | 12 | 14 | 16 | 19 | 16 | 15 | 15 | 14 | 15 | 16 |
Interest | 266 | 254 | 247 | 247 | 250 | 257 | 241 | 226 | 216 | 264 | 257 | 250 | 243 | 243 | 248 | 260 | 268 | 291 | 303 | 268 | 262 | 244 | 228 | 212 | 191 | 147 | 128 | 124 | 110 | 119 | 144 | 159 | 173 | 235 | 216 | 224 | 281 | 320 | 352 |
Profit Before Tax | 59 | 52 | 69 | 61 | 85 | 55 | 60 | 46 | -150 | -2 | 76 | 48 | 116 | 78 | 94 | 105 | 126 | 11 | 18 | 7 | -1 | 34 | 27 | 2 | -835 | 63 | 98 | 107 | 117 | 155 | 174 | 201 | 237 | 268 | 1,529 | 357 | 386 | 390 | -631 |
Tax | 13 | 12 | 21 | 17 | 29 | 17 | 26 | 38 | -84 | 21 | 25 | 16 | 27 | 36 | -2 | 8 | -17 | 3 | 10 | 7 | -9 | 22 | 19 | 7 | -47 | -3 | 0 | 0 | 1 | 42 | 8 | -1 | -25 | 41 | 404 | 65 | 91 | 61 | -36 |
Net Profit | 46 | 40 | 47 | 44 | 56 | 40 | 39 | 29 | -103 | 29 | 61 | 36 | 75 | 52 | 71 | 67 | 87 | 8 | 12 | 5 | -35 | 27 | 20 | 1 | -626 | 50 | 74 | 80 | 89 | 124 | 130 | 150 | 181 | 200 | 1,259 | 265 | 332 | 292 | -471 |
EPS in ₹ | 2.27 | 1.72 | 1.94 | 1.80 | 2.36 | 1.69 | 1.65 | 1.24 | -4.33 | 1.24 | 2.57 | 1.54 | 3.15 | 1.94 | 2.62 | 2.47 | 3.21 | 0.29 | 0.45 | 0.20 | -1.31 | 0.99 | 0.73 | 0.04 | -23.22 | 0.87 | 0.97 | 1.05 | 1.17 | 1.62 | 1.70 | 1.97 | 2.36 | 2.61 | 16.39 | 3.45 | 4.31 | 3.79 | -6.10 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 12,312 | 12,909 | 11,419 | 13,568 | 14,988 | 12,955 | 10,342 | 12,810 | 18,022 | 24,036 |
Fixed Assets | 195 | 202 | 211 | 191 | 184 | 221 | 171 | 174 | 207 | 194 |
Current Assets | 4,644 | 4,731 | 4,236 | 671 | 1,217 | 1,047 | 878 | 933 | 2,025 | 754 |
Capital Work in Progress | 8 | 12 | 6 | 1 | 4 | 6 | 0 | 1 | 5 | 0 |
Investments | 72 | 26 | 47 | 306 | 302 | 402 | 429 | 820 | 510 | 878 |
Other Assets | 12,036 | 12,669 | 11,156 | 13,070 | 14,498 | 12,326 | 9,742 | 11,815 | 17,300 | 22,963 |
Total Liabilities | 12,312 | 12,909 | 11,419 | 13,568 | 14,988 | 12,955 | 10,342 | 12,810 | 18,022 | 24,036 |
Current Liabilities | 7,737 | 7,969 | 6,809 | 1,201 | 2,437 | 380 | 451 | 322 | 683 | 3,077 |
Non Current Liabilities | 3,094 | 2,895 | 2,572 | 10,556 | 9,995 | 10,060 | 7,949 | 6,773 | 10,915 | 12,843 |
Total Equity | 1,481 | 2,044 | 2,038 | 1,811 | 2,556 | 2,515 | 1,942 | 5,715 | 6,425 | 8,116 |
Reserve & Surplus | 1,346 | 1,984 | 1,991 | 1,763 | 2,502 | 2,461 | 1,888 | 5,562 | 6,271 | 7,962 |
Share Capital | 135 | 60 | 47 | 47 | 54 | 54 | 54 | 153 | 154 | 154 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -96 | -28 | -75 | -34 | 475 | -363 | 60 | 70 | 266 | -346 |
Investing Activities | 22 | -244 | -180 | -36 | -77 | -241 | 93 | -525 | -177 | 2,993 |
Operating Activities | 83 | 714 | 2,406 | 211 | -584 | 1,661 | 2,088 | -1,649 | -3,900 | -6,986 |
Financing Activities | -201 | -498 | -2,301 | -209 | 1,135 | -1,782 | -2,120 | 2,244 | 4,344 | 3,647 |
% Holding | Mar 2021 | May 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 | 24.39 % | 73.29 % | 73.20 % | 72.52 % | 68.25 % | 61.50 % | 61.49 % | 61.48 % | 62.05 % | 62.14 % | 62.12 % | 62.10 % | 62.07 % | 62.13 % | 62.09 % | 61.87 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 7.91 % | 0.00 % | 7.77 % | 7.85 % | 7.72 % |
DIIs | 12.38 % | 6.44 % | 6.26 % | 6.34 % | 6.50 % | 6.21 % | 5.68 % | 5.09 % | 4.48 % | 6.14 % | 7.92 % | 6.97 % | 5.47 % | 5.83 % | 6.79 % | 10.61 % |
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 % |
Public / Retail | 14.83 % | 5.56 % | 7.26 % | 8.53 % | 13.10 % | 18.42 % | 18.42 % | 18.78 % | 18.48 % | 17.42 % | 15.19 % | 15.68 % | 17.60 % | 17.41 % | 17.37 % | 15.02 % |
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 |