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 | 2,362 | 3,245 | 3,506 | 2,903 | 3,006 | 3,684 | 4,151 | 3,132 | 3,345 | 3,009 | 3,613 | 2,717 | 2,179 | 3,419 | 4,600 | 2,935 | 2,673 | 4,977 | 4,786 | 3,468 | 3,258 | 4,266 | 5,646 | 3,484 | 3,596 | 4,622 | 5,125 | 3,057 | 2,833 | 4,019 | 4,605 | 2,894 | 3,442 | 4,580 | 4,930 | 3,234 | 3,335 | 4,528 |
Expenses | 2,276 | 3,139 | 3,325 | 2,830 | 2,915 | 3,571 | 3,959 | 3,058 | 3,179 | 2,877 | 3,395 | 2,614 | 2,068 | 3,293 | 4,403 | 2,830 | 2,558 | 4,871 | 4,609 | 3,374 | 3,154 | 4,168 | 5,424 | 3,325 | 3,479 | 4,512 | 4,964 | 2,940 | 2,609 | 3,908 | 4,511 | 2,781 | 3,246 | 4,458 | 4,762 | 3,146 | 3,213 | 4,368 |
EBITDA | 86 | 106 | 181 | 73 | 91 | 113 | 193 | 74 | 166 | 132 | 219 | 104 | 111 | 126 | 197 | 106 | 115 | 105 | 177 | 94 | 104 | 98 | 222 | 160 | 116 | 110 | 161 | 117 | 224 | 111 | 94 | 113 | 196 | 123 | 169 | 87 | 122 | 160 |
Operating Profit % | 2 % | -0 % | -0 % | 0 % | -2 % | 0 % | 0 % | -0 % | -1 % | 0 % | 0 % | 0 % | 1 % | 1 % | 1 % | 0 % | 0 % | 2 % | 1 % | 1 % | 1 % | 2 % | 2 % | 2 % | -5 % | 1 % | 1 % | 2 % | -1 % | -1 % | 1 % | 1 % | 1 % | 1 % | 1 % | 1 % | 0 % | 0 % |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 1 | 1 | 1 |
Interest | 0 | 33 | 48 | 5 | 17 | 31 | 47 | 13 | 45 | 35 | 53 | 16 | 13 | 31 | 56 | 25 | 31 | 9 | 15 | 15 | 17 | 6 | 5 | 7 | 9 | 5 | 9 | 10 | 13 | 11 | 9 | 7 | 2 | 2 | 2 | 2 | 8 | 15 |
Profit Before Tax | 84 | 72 | 132 | 68 | 73 | 82 | 145 | 62 | 121 | 96 | 165 | 87 | 98 | 94 | 141 | 79 | 83 | 96 | 162 | 79 | 86 | 91 | 216 | 152 | 106 | 104 | 151 | 106 | 211 | 100 | 84 | 105 | 192 | 120 | 166 | 85 | 113 | 144 |
Tax | 28 | 22 | 29 | 20 | 40 | 26 | 32 | 20 | 42 | 31 | 34 | 30 | 33 | 33 | 45 | 29 | 29 | 35 | 25 | 21 | 22 | 24 | 50 | 40 | 43 | 27 | 38 | 26 | 61 | 42 | 21 | 24 | 31 | 28 | 36 | 22 | 36 | 36 |
Net Profit | 56 | 50 | 102 | 47 | 36 | 56 | 113 | 43 | 79 | 65 | 131 | 59 | 64 | 61 | 96 | 51 | 54 | 63 | 135 | 58 | 64 | 68 | 166 | 113 | 63 | 77 | 113 | 79 | 156 | 74 | 63 | 78 | 155 | 90 | 133 | 63 | 83 | 106 |
EPS in ₹ | 1.91 | 1.68 | 3.46 | 1.58 | 1.20 | 1.91 | 3.82 | 1.44 | 2.66 | 2.21 | 4.41 | 1.99 | 2.17 | 2.08 | 3.23 | 1.74 | 1.82 | 2.12 | 4.56 | 1.97 | 2.17 | 2.29 | 5.61 | 3.82 | 2.14 | 2.60 | 3.81 | 2.68 | 5.27 | 2.50 | 2.11 | 2.63 | 5.25 | 3.03 | 4.50 | 2.12 | 2.80 | 3.59 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 4,378 | 6,183 | 6,604 | 6,214 | 7,346 | 8,833 | 8,404 | 9,564 | 8,443 | 8,183 |
Fixed Assets | 27 | 25 | 25 | 23 | 22 | 21 | 21 | 22 | 19 | 18 |
Current Assets | 3,450 | 4,531 | 4,173 | 3,886 | 5,058 | 7,141 | 6,769 | 7,941 | 6,703 | 7,221 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 577 | 1,369 | 2,268 | 1,746 | 1,604 | 1,617 | 1,957 | 1,778 | 1,647 | 916 |
Other Assets | 3,773 | 4,789 | 4,311 | 4,445 | 5,720 | 7,195 | 6,426 | 7,765 | 6,777 | 7,249 |
Total Liabilities | 1,739 | 3,297 | 3,529 | 2,994 | 4,017 | 5,320 | 4,702 | 5,649 | 4,311 | 4,035 |
Current Liabilities | 1,736 | 2,579 | 2,841 | 2,340 | 3,392 | 5,312 | 4,694 | 5,622 | 4,284 | 4,014 |
Non Current Liabilities | 3 | 719 | 688 | 654 | 625 | 8 | 8 | 28 | 27 | 21 |
Total Equity | 2,639 | 2,886 | 3,075 | 3,220 | 3,328 | 3,513 | 3,702 | 3,915 | 4,132 | 4,148 |
Reserve & Surplus | 2,343 | 2,590 | 2,779 | 2,924 | 3,032 | 3,217 | 3,406 | 3,619 | 3,836 | 3,852 |
Share Capital | 296 | 296 | 296 | 296 | 296 | 296 | 296 | 296 | 296 | 296 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 50 | -88 | 7 | 114 | -216 | 123 | 227 | 452 | 47 | -286 |
Investing Activities | -142 | 323 | -704 | 655 | 266 | 31 | -354 | 171 | -24 | 226 |
Operating Activities | 258 | -181 | 941 | -299 | -482 | -235 | 706 | 267 | 1,302 | -468 |
Financing Activities | -66 | -230 | -230 | -243 | -0 | 328 | -125 | 14 | -1,231 | -44 |
% 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 | 16.22 % | 16.22 % | 16.22 % | 16.22 % | 16.22 % | 16.22 % | 16.22 % | 16.22 % | 16.22 % | 16.22 % | 16.22 % | 16.22 % | 16.22 % | 16.22 % |
FIIs | 31.95 % | 34.29 % | 34.68 % | 34.13 % | 33.18 % | 32.33 % | 31.67 % | 29.84 % | 28.87 % | 28.28 % | 27.47 % | 28.77 % | 29.41 % | 33.07 % |
DIIs | 12.55 % | 10.06 % | 9.59 % | 12.46 % | 9.82 % | 9.47 % | 9.04 % | 8.30 % | 8.36 % | 8.32 % | 7.82 % | 6.33 % | 5.91 % | 5.78 % |
Government | 0.03 % | 0.03 % | 0.03 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 3.38 % | 3.38 % | 3.38 % | 3.38 % | 3.38 % |
Public / Retail | 39.26 % | 39.40 % | 39.48 % | 37.19 % | 40.79 % | 41.99 % | 43.07 % | 45.65 % | 46.55 % | 43.81 % | 45.11 % | 45.30 % | 45.09 % | 41.56 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,975.20 | 3,40,239.03 | 79.72 | 98,281.51 | -23.66 | 3,293 | 161.81 | 42.51 | |
786.80 | 28,137.92 | 48.12 | 7,235.51 | -17.91 | 672 | 19.12 | 45.23 | |
886.85 | 20,035.38 | 59.60 | 2,025.33 | 11.68 | 356 | 7.61 | 42.80 | |
479.70 | 15,474.62 | 122.78 | 1,969.61 | 29.98 | 111 | 62.86 | 44.67 | |
193.09 | 14,810.72 | 12.18 | 89,609.55 | 12.69 | 1,239 | -14.95 | 41.38 | |
94.07 | 14,287.50 | 59.16 | 204.33 | -94.36 | 192 | 122.99 | 41.45 | |
599.15 | 7,862.60 | 103.55 | 4,292.86 | 4.20 | 107 | 407.28 | 73.62 | |
555.85 | 7,706.97 | 53.02 | 10,407.32 | -2.08 | 203 | 33.68 | 51.78 | |
239.87 | 7,167.88 | 13.95 | 16,805.36 | 7.06 | 484 | 20.63 | 71.74 | |
477.75 | 5,884.65 | 57.35 | 1,401.13 | -14.43 | 93 | 37.99 | 83.10 |