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 | 13,456 | 13,432 | 13,702 | 13,891 | 12,669 | 13,475 | 13,639 | 14,124 | 14,989 | 14,468 | 14,205 | 15,258 | 12,946 | 15,072 | 14,036 | 14,854 | 14,725 | 15,162 | 15,557 | 15,968 | 16,388 | 24,293 | 23,280 | 23,042 | 21,386 | 22,816 | 21,262 | 22,026 | 21,095 | 21,294 | 23,001 | 25,722 | 27,269 | 28,579 | 29,383 | 29,962 | 32,361 | 32,166 | 34,447 |
Expenses | 6,228 | 4,179 | 4,622 | 6,648 | 11,870 | 5,063 | 4,910 | 5,652 | 6,308 | 5,578 | 5,083 | 7,292 | 25,425 | 8,215 | 12,602 | 5,763 | 13,300 | 4,759 | 5,895 | 7,143 | 8,176 | 9,842 | 9,748 | 10,072 | 8,586 | 9,701 | 8,875 | 8,781 | 9,341 | 9,491 | 10,457 | 11,515 | 10,883 | 10,935 | 10,179 | 9,375 | 9,783 | 8,817 | 8,523 |
EBITDA | 7,227 | 9,253 | 9,080 | 7,243 | 799 | 8,412 | 8,729 | 8,472 | 8,681 | 8,890 | 9,122 | 7,965 | -12,479 | 6,858 | 1,434 | 9,091 | 1,426 | 10,403 | 9,661 | 8,825 | 8,212 | 14,451 | 13,531 | 12,970 | 12,800 | 13,115 | 12,387 | 13,245 | 11,754 | 11,803 | 12,544 | 14,208 | 16,386 | 17,644 | 19,204 | 20,587 | 22,578 | 23,349 | 25,924 |
Operating Profit % | 47 % | 65 % | 63 % | 46 % | -10 % | 56 % | 59 % | 53 % | 47 % | 54 % | 59 % | 40 % | -123 % | 37 % | -2 % | 56 % | -4 % | 64 % | 56 % | 47 % | 41 % | 52 % | 54 % | 51 % | 54 % | 49 % | 51 % | 55 % | 50 % | 49 % | 48 % | 49 % | 54 % | 57 % | 61 % | 66 % | 65 % | 69 % | 71 % |
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 | 7,859 | 7,932 | 8,023 | 8,101 | 8,056 | 7,876 | 7,951 | 8,253 | 8,203 | 8,281 | 8,284 | 8,187 | 8,321 | 8,421 | 8,352 | 8,745 | 8,635 | 8,945 | 9,028 | 9,208 | 9,181 | 13,857 | 12,553 | 12,012 | 11,852 | 11,694 | 11,628 | 11,522 | 11,341 | 11,214 | 11,883 | 13,205 | 14,350 | 15,641 | 16,432 | 16,995 | 17,750 | 18,080 | 19,358 |
Profit Before Tax | -632 | 1,321 | 1,056 | -858 | -7,257 | 536 | 778 | 219 | 478 | 609 | 838 | -221 | -20,801 | -1,563 | -6,918 | 346 | -7,210 | 1,458 | 633 | -383 | -969 | 594 | 979 | 958 | 948 | 1,421 | 760 | 1,723 | 413 | 589 | 661 | 1,003 | 2,036 | 2,003 | 2,772 | 3,592 | 4,828 | 5,269 | 6,565 |
Tax | -938 | 600 | 435 | -909 | -1,890 | 230 | 229 | 12 | 216 | 265 | 278 | -452 | -7,384 | -623 | -2,386 | 100 | -2,460 | 439 | 126 | 109 | -272 | 286 | 358 | 452 | 362 | 397 | -345 | 596 | 212 | 281 | 250 | 374 | 877 | 747 | 1,016 | 1,369 | 1,817 | 2,017 | 2,262 |
Net Profit | 307 | 721 | 621 | 51 | -5,367 | 306 | 549 | 207 | 262 | 343 | 561 | 230 | -13,417 | -940 | -4,532 | 247 | -4,750 | 1,019 | 507 | -492 | -697 | 308 | 621 | 506 | 586 | 1,023 | 1,105 | 1,127 | 202 | 308 | 411 | 629 | 1,159 | 1,255 | 1,756 | 2,223 | 3,010 | 3,252 | 4,303 |
EPS in ₹ | 1.69 | 3.89 | 3.35 | 0.26 | -27.33 | 1.56 | 2.76 | 0.97 | 1.23 | 1.61 | 2.63 | 1.04 | -54.89 | -3.41 | -16.18 | 0.70 | -12.38 | 2.21 | 1.10 | -0.83 | -1.03 | 0.33 | 0.66 | 0.53 | 0.56 | 0.95 | 1.00 | 1.02 | 0.18 | 0.28 | 0.37 | 0.57 | 1.05 | 1.14 | 1.59 | 2.02 | 2.73 | 2.95 | 3.90 |
Balance Sheet | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 6,67,390 | 7,20,331 | 7,65,830 | 7,74,949 | 8,30,666 | 12,60,630 | 13,14,800 | 14,61,830 | 15,61,840 |
Fixed Assets | 5,223 | 6,273 | 6,349 | 6,225 | 7,239 | 11,021 | 10,674 | 12,051 | 12,319 |
Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 1,57,846 | 1,86,726 | 2,00,306 | 2,02,128 | 2,40,466 | 3,92,984 | 3,72,168 | 3,95,997 | 4,20,318 |
Other Assets | 5,04,321 | 5,27,332 | 5,59,175 | 5,66,596 | 5,82,961 | 8,56,626 | 9,31,958 | 10,53,782 | 11,29,203 |
Total Liabilities | 6,29,080 | 6,78,484 | 7,24,756 | 7,30,162 | 7,68,309 | 11,69,693 | 12,19,313 | 13,61,974 | 14,55,363 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non Current Liabilities | 6,29,080 | 6,78,483 | 7,24,756 | 7,30,162 | 7,68,309 | 11,69,693 | 12,19,318 | 13,61,971 | 14,55,356 |
Total Equity | 38,310 | 41,847 | 41,074 | 44,787 | 62,358 | 90,937 | 95,487 | 99,856 | 1,06,477 |
Reserve & Surplus | 37,917 | 41,421 | 40,522 | 43,866 | 61,010 | 88,842 | 93,285 | 97,654 | 1,04,274 |
Share Capital | 393 | 426 | 552 | 921 | 1,348 | 2,096 | 2,202 | 2,202 | 2,202 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 10,716 | 17,119 | 12,709 | 7,130 | -20,174 | 705 | 35,357 | 21,297 | 22,462 | -26,004 |
Investing Activities | -849 | -783 | -527 | -1,288 | -260 | -239 | -839 | -1,207 | -682 | -1,539 |
Operating Activities | 5,619 | 17,045 | 12,497 | 1,012 | -30,892 | -12,613 | 30,903 | 20,464 | 21,780 | -27,895 |
Financing Activities | 5,946 | 856 | 739 | 7,407 | 10,979 | 13,557 | 5,293 | 2,041 | 1,364 | 3,430 |
% 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 | 76.87 % | 73.15 % | 73.15 % | 73.15 % | 73.15 % | 73.15 % | 73.15 % | 73.15 % | 73.15 % | 73.15 % | 73.15 % | 73.15 % | 73.15 % | 73.15 % | 73.15 % | 70.08 % |
FIIs | 2.94 % | 4.97 % | 2.51 % | 2.21 % | 1.19 % | 1.36 % | 0.99 % | 1.22 % | 1.71 % | 1.70 % | 1.82 % | 2.65 % | 3.10 % | 4.82 % | 5.51 % | 8.32 % |
DIIs | 9.07 % | 9.93 % | 11.27 % | 11.20 % | 11.61 % | 11.60 % | 11.45 % | 12.29 % | 12.98 % | 13.53 % | 13.45 % | 13.80 % | 13.74 % | 12.36 % | 10.77 % | 11.95 % |
Government | 0.01 % | 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 | 11.12 % | 11.94 % | 13.07 % | 13.44 % | 14.05 % | 13.89 % | 14.41 % | 13.34 % | 12.16 % | 11.62 % | 11.58 % | 10.40 % | 10.00 % | 9.67 % | 10.57 % | 9.65 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
780.50 | 7,15,754.50 | 9.32 | 5,94,574.89 | 25.60 | 68,138 | 23.53 | 45.16 | |
229.80 | 1,22,664.71 | 6.13 | 1,41,778.71 | 27.98 | 18,410 | 22.11 | 39.21 | |
96.80 | 1,15,975.29 | 8.02 | 1,22,394.01 | 23.52 | 9,157 | 138.15 | 45.00 | |
49.96 | 96,780.35 | 32.61 | 29,730.97 | 26.39 | 2,666 | 24.31 | 42.99 | |
94.83 | 88,665.62 | 5.54 | 1,39,164.93 | 25.14 | 14,782 | 10.39 | 39.36 | |
114.88 | 88,587.99 | 5.77 | 1,18,188.36 | 21.75 | 13,709 | 33.01 | 49.05 | |
531.10 | 70,399.07 | 7.13 | 64,231.68 | 21.67 | 8,129 | 35.35 | 40.53 | |
41.50 | 50,776.95 | 23.08 | 25,119.87 | 24.61 | 1,654 | 50.37 | 39.22 | |
101.90 | 47,598.14 | 6.09 | 67,306.47 | 22.06 | 6,567 | 61.54 | 44.69 | |
51.59 | 45,661.74 | 13.35 | 35,561.98 | 19.57 | 2,677 | 48.65 | 41.05 |