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 | 155 | 243 | 636 | 821 | 940 | 681 | 308 | 347 | 167 | 518 | 505 | 454 | 763 | 755 | 682 | 389 | 263 | 617 | 611 | 3,070 | 363 | 274 | 280 | 390 | 1,232 | 958 | 834 | 855 | 966 | 924 | 722 | 940 | 995 | 942 | 891 | 897 | 1,004 | 1,026 | 781 |
Expenses | 145 | 195 | 395 | 496 | 483 | 355 | 64 | 105 | 76 | 334 | 255 | 305 | 522 | 448 | 2,751 | 239 | 135 | 375 | 343 | 281 | 182 | 45 | 53 | 131 | 960 | 660 | 604 | 556 | 632 | 627 | 516 | 647 | 683 | 693 | 688 | 634 | 1,963 | 752 | 598 |
EBITDA | 10 | 48 | 241 | 325 | 457 | 326 | 244 | 242 | 92 | 184 | 250 | 148 | 241 | 307 | -2,068 | 150 | 128 | 243 | 268 | 2,788 | 181 | 229 | 227 | 259 | 273 | 298 | 230 | 299 | 334 | 297 | 207 | 293 | 313 | 250 | 203 | 263 | -959 | 273 | 183 |
Operating Profit % | 1 % | 14 % | 36 % | 38 % | 47 % | 45 % | 75 % | 65 % | 43 % | 31 % | 45 % | 26 % | 20 % | 35 % | -346 % | 24 % | 53 % | 33 % | 37 % | 24 % | 38 % | 77 % | 73 % | 57 % | -11 % | 25 % | 20 % | 31 % | 23 % | 26 % | 19 % | 24 % | 24 % | 18 % | 14 % | 21 % | -115 % | 19 % | 12 % |
Depreciation | 10 | 70 | 74 | 74 | -23 | 51 | 52 | 53 | 52 | 55 | 70 | 58 | 56 | 57 | 64 | 57 | 55 | 56 | 58 | 57 | 56 | 58 | 57 | 57 | 55 | 56 | 57 | 57 | 57 | 56 | 57 | 57 | 52 | 57 | 59 | 60 | 61 | 61 | 62 |
Interest | 129 | 222 | 250 | 255 | 257 | 270 | 242 | 249 | 255 | 266 | 270 | 279 | 182 | 258 | 270 | 281 | 266 | 269 | 284 | 624 | 177 | 172 | 170 | 169 | 154 | 154 | 154 | 137 | 140 | 127 | 138 | 138 | 130 | 136 | 165 | 141 | 125 | 121 | 124 |
Profit Before Tax | -129 | -244 | -83 | -4 | 223 | 5 | -51 | -60 | -215 | -137 | -90 | -188 | 3 | -8 | -2,402 | -189 | -193 | -83 | -73 | 2,107 | -52 | -0 | 0 | 33 | 63 | 87 | 19 | 104 | 137 | 114 | 11 | 97 | 131 | 56 | -20 | 61 | -1,145 | 92 | -3 |
Tax | 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 |
Net Profit | -129 | -244 | -83 | -4 | 223 | 5 | -51 | -60 | -215 | -137 | -90 | -188 | -4 | -8 | -2,402 | -189 | -193 | -83 | -73 | 2,107 | -52 | -0 | 0 | 33 | 63 | 87 | 19 | 104 | 137 | 114 | 11 | 97 | 110 | 42 | -22 | 46 | -1,094 | 92 | -3 |
EPS in ₹ | -0.44 | -0.83 | -0.28 | -0.01 | 0.76 | 0.02 | -0.17 | -0.20 | -0.73 | -0.46 | -0.30 | -0.64 | -0.01 | -0.03 | -8.13 | -0.64 | -0.65 | -0.28 | -0.24 | 7.01 | -0.11 | 0.00 | 0.00 | -0.14 | 0.12 | 0.16 | 0.34 | 0.19 | 0.26 | 0.21 | 0.02 | 0.18 | 0.21 | 0.08 | -0.04 | 0.09 | -2.03 | 0.17 | -0.01 |
Balance Sheet | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 11,527 | 12,775 | 14,150 | 14,176 | 14,449 | 11,916 | 11,825 | 11,310 | 11,220 | 11,128 | 9,782 |
Fixed Assets | 2,867 | 6,785 | 7,372 | 7,415 | 7,424 | 7,193 | 6,968 | 6,741 | 6,533 | 6,384 | 6,381 |
Current Assets | 414 | 655 | 1,637 | 1,503 | 2,036 | 2,285 | 2,964 | 2,936 | 3,074 | 3,112 | 2,863 |
Capital Work in Progress | 4,541 | 1,518 | 906 | 737 | 650 | 646 | 99 | 99 | 109 | 77 | 67 |
Investments | 0 | 0 | 3,141 | 3,372 | 3,529 | 1,760 | 1,831 | 1,227 | 1,263 | 1,241 | 0 |
Other Assets | 4,118 | 4,472 | 2,730 | 2,651 | 2,845 | 2,317 | 2,927 | 3,242 | 3,315 | 3,425 | 3,333 |
Total Liabilities | 6,236 | 7,460 | 8,872 | 9,218 | 9,841 | 10,097 | 7,075 | 6,381 | 5,943 | 5,520 | 5,201 |
Current Liabilities | 619 | 1,719 | 2,831 | 3,295 | 4,474 | 5,144 | 1,352 | 937 | 1,848 | 2,036 | 1,255 |
Non Current Liabilities | 5,617 | 5,741 | 6,041 | 5,923 | 5,367 | 4,954 | 5,723 | 5,444 | 4,095 | 3,483 | 3,946 |
Total Equity | 5,290 | 5,315 | 5,278 | 4,958 | 4,607 | 1,818 | 4,751 | 4,929 | 5,277 | 5,608 | 4,580 |
Reserve & Surplus | 2,648 | 2,362 | 2,325 | 2,005 | 1,654 | -1,135 | -189 | -441 | -93 | 238 | -790 |
Share Capital | 2,643 | 2,953 | 2,953 | 2,953 | 2,953 | 2,953 | 4,940 | 5,370 | 5,370 | 5,370 | 5,370 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 28 | -178 | 50 | 62 | -107 | 42 | 49 | 36 | 30 | -58 |
Investing Activities | -671 | -553 | -470 | 244 | -148 | -101 | 144 | 59 | -16 | -465 |
Operating Activities | 89 | 271 | 1,220 | 320 | 854 | 616 | 700 | 940 | 1,024 | 1,333 |
Financing Activities | 610 | 104 | -701 | -502 | -812 | -472 | -795 | -963 | -978 | -926 |
% Holding | Feb 2021 | 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 | 44.19 % | 44.19 % | 44.19 % | 44.19 % | 44.19 % | 44.06 % | 44.06 % | 44.06 % | 44.06 % | 44.06 % | 44.06 % | 44.06 % | 44.06 % | 44.06 % | 44.06 % | 44.06 % |
FIIs | 0.18 % | 0.16 % | 0.28 % | 0.26 % | 0.17 % | 0.21 % | 0.24 % | 0.32 % | 0.29 % | 0.30 % | 0.31 % | 0.48 % | 0.76 % | 2.03 % | 3.70 % | 4.39 % |
DIIs | 15.15 % | 15.15 % | 15.12 % | 13.84 % | 14.12 % | 13.43 % | 8.66 % | 7.34 % | 7.25 % | 7.25 % | 7.25 % | 7.21 % | 6.95 % | 6.67 % | 6.63 % | 6.58 % |
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 | 40.48 % | 40.50 % | 40.40 % | 41.70 % | 41.51 % | 42.31 % | 47.04 % | 48.28 % | 48.40 % | 48.39 % | 48.39 % | 48.25 % | 48.23 % | 47.24 % | 45.62 % | 44.97 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
355.65 | 3,54,994.94 | 16.09 | 1,81,165.85 | 1.79 | 20,332 | 13.83 | 26.98 | |
322.55 | 2,93,015.53 | 18.65 | 46,913.12 | 0.66 | 16,145 | 0.31 | 43.43 | |
1,178.65 | 2,23,625.80 | 163.97 | 10,460.00 | 21.39 | 1,260 | 38.81 | 25.42 | |
489.00 | 2,02,142.17 | 15.89 | 60,281.48 | 40.06 | 20,829 | -49.99 | 25.87 | |
410.75 | 1,30,401.81 | 34.27 | 63,272.32 | 11.89 | 4,280 | 7.44 | 38.07 | |
691.55 | 1,24,056.60 | 63.38 | 11,941.34 | 9.89 | 1,725 | 2.33 | 51.18 | |
702.40 | 1,04,763.86 | 54.99 | 17,218.31 | 24.41 | 1,196 | 172.23 | 38.57 | |
78.88 | 80,269.87 | 26.91 | 10,993.91 | -2.58 | 3,633 | -36.85 | 41.68 | |
1,577.40 | 75,999.93 | 33.88 | 27,527.53 | 5.57 | 1,896 | -8.63 | 30.01 | |
245.55 | 32,863.29 | 17.90 | 13,946.44 | -19.77 | 1,867 | -9.53 | 37.70 |