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 | 4 | 4 | 2 | 2 | 3 | 3 | 4 | 3 | 7 | 5 | 5 | 6 | 5 | 4 | 4 | 5 | 5 | 4 | 5 | 5 | 5 | 4 | 4 | 5 | 7 | 11 | 15 | 15 | 16 | 10 | 18 | 22 | 10 | 17 | 26 | 21 | 33 | 34 |
Expenses | 3 | 3 | 3 | 2 | 2 | 1 | 3 | 2 | 5 | 3 | 4 | 4 | 6 | 4 | 3 | 3 | 2 | 4 | 4 | 3 | 11 | 1 | 1 | 2 | 6 | 9 | 14 | 15 | 15 | 11 | 16 | 20 | 12 | 14 | 23 | 19 | 31 | 31 |
EBITDA | 1 | 2 | -0 | 1 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | -1 | 1 | 1 | 2 | 3 | 0 | 1 | 2 | -7 | 4 | 3 | 3 | 1 | 2 | 2 | 0 | 1 | -1 | 2 | 2 | -2 | 3 | 3 | 2 | 2 | 3 |
Operating Profit % | 24 % | 31 % | -25 % | 18 % | 5 % | 44 % | 20 % | 8 % | 32 % | 34 % | 23 % | 32 % | -5 % | 14 % | 20 % | 31 % | 60 % | 6 % | 17 % | 40 % | -133 % | 80 % | 72 % | 58 % | 17 % | 20 % | 11 % | 0 % | 6 % | -11 % | 13 % | 11 % | -17 % | 15 % | 12 % | 7 % | 6 % | 8 % |
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 |
Interest | 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 |
Profit Before Tax | 1 | 1 | -1 | 0 | 0 | 1 | 1 | 0 | 2 | 2 | 2 | 2 | -1 | 0 | 1 | 1 | 3 | 0 | 1 | 2 | -7 | 3 | 2 | 3 | 1 | 2 | 2 | -0 | 1 | -1 | 2 | 2 | -2 | 2 | 3 | 2 | 2 | 3 |
Tax | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | -0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 1 | 0 |
Net Profit | 1 | 1 | -0 | 0 | 0 | 1 | 1 | 0 | 1 | 2 | 1 | 2 | -1 | 0 | 1 | 1 | 2 | 0 | 1 | 1 | -6 | 3 | 3 | 2 | 1 | 2 | 1 | -0 | 0 | -1 | 2 | 2 | -2 | 2 | 2 | 2 | 2 | 2 |
EPS in ₹ | 0.94 | 1.26 | -0.39 | 0.30 | 0.03 | 1.16 | 1.03 | 0.59 | 1.81 | 1.89 | 1.86 | 2.01 | -1.35 | 0.45 | 0.73 | 1.31 | 2.71 | 0.06 | 0.75 | 1.75 | -7.50 | 3.51 | 3.22 | 2.79 | 0.91 | 2.21 | 1.11 | -0.60 | 0.53 | -1.24 | 2.42 | 2.37 | -2.28 | 2.55 | 2.40 | 2.02 | 2.70 | 2.41 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 34 | 35 | 39 | 41 | 43 | 39 | 46 | 48 | 49 | 56 |
Fixed Assets | 8 | 8 | 8 | 10 | 9 | 11 | 13 | 14 | 15 | 14 |
Current Assets | 19 | 19 | 22 | 22 | 25 | 20 | 24 | 26 | 24 | 27 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 4 | 2 | 8 | 10 | 9 | 9 | 9 | 9 | 10 | 14 |
Other Assets | 22 | 24 | 23 | 22 | 25 | 20 | 24 | 26 | 24 | 27 |
Total Liabilities | 3 | 3 | 3 | 3 | 2 | 3 | 1 | 2 | 2 | 2 |
Current Liabilities | 2 | 2 | 2 | 2 | 1 | 2 | 0 | 1 | 1 | 1 |
Non Current Liabilities | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Total Equity | 31 | 31 | 35 | 38 | 41 | 36 | 44 | 46 | 46 | 53 |
Reserve & Surplus | 23 | 23 | 27 | 30 | 33 | 28 | 36 | 38 | 38 | 45 |
Share Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 2 | -0 | 2 | -0 | 5 | -7 | -2 | 1 | -1 | 1 |
Investing Activities | -1 | 1 | -1 | -3 | 3 | -2 | -4 | -2 | 0 | -2 |
Operating Activities | 4 | -1 | 4 | 4 | 3 | -4 | 3 | 4 | -0 | 3 |
Financing Activities | -1 | -0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
% 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 | 49.57 % | 49.57 % | 49.57 % | 49.57 % | 49.57 % | 49.57 % | 49.57 % | 49.57 % | 49.57 % | 49.57 % | 49.57 % | 49.57 % | 49.57 % | 49.57 % |
FIIs | 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 % |
DIIs | 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 % |
Government | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % | 0.09 % |
Public / Retail | 50.34 % | 50.34 % | 50.34 % | 50.34 % | 50.34 % | 50.34 % | 50.34 % | 50.34 % | 50.34 % | 50.34 % | 50.34 % | 50.34 % | 50.34 % | 50.34 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
7,703.00 | 4,76,744.78 | 31.94 | 54,982.51 | 32.75 | 14,451 | 13.82 | 65.07 | |
1,975.25 | 3,14,989.50 | 37.76 | 1,10,383.00 | 34.50 | 15,595 | 13.48 | 69.77 | |
351.00 | 2,22,809.69 | 140.28 | 1,854.68 | 4,036.22 | 1,605 | -5.81 | 54.27 | |
1,581.85 | 1,35,215.86 | 36.97 | 19,419.87 | 48.18 | 3,411 | 33.41 | 56.83 | |
3,570.40 | 1,34,485.72 | 17.78 | 36,412.99 | 19.35 | 7,391 | 18.60 | 66.20 | |
10,605.70 | 1,16,957.44 | 15.67 | 1,713.46 | 224.92 | 7,365 | 14.04 | 53.56 | |
4,365.00 | 91,758.89 | 44.35 | 3,163.39 | 27.42 | 1,943 | 26.47 | 48.18 | |
1,955.90 | 81,529.29 | 18.25 | 15,162.74 | 26.62 | 4,468 | 14.45 | 46.11 | |
770.20 | 73,575.81 | 30.55 | 17,483.48 | 22.39 | 2,408 | 0.19 | 49.64 | |
242.03 | 61,832.11 | 17.95 | 34,560.58 | 14.43 | 3,439 | 17.06 | 71.12 |