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 | 10,869 | 10,231 | 10,909 | 10,536 | 12,911 | 10,914 | 10,429 | 10,299 | 13,689 | 9,729 | 14,020 | 16,186 | 20,457 | 18,197 | 18,103 | 16,477 | 19,314 | 13,753 | 10,445 | 11,194 | 10,002 | 2,821 | 5,725 | 9,733 | 15,073 | 6,704 | 11,197 | 13,303 | 17,727 | 15,085 | 15,142 | 15,967 | 20,384 | 16,132 | 19,122 | 22,484 | 20,385 | 18,851 | 15,812 |
Expenses | 10,731 | 8,884 | 10,222 | 9,728 | 11,574 | 9,815 | 9,946 | 10,188 | 13,208 | 9,139 | 13,063 | 14,662 | 19,629 | 15,534 | 16,755 | 14,723 | 17,787 | 12,584 | 10,456 | 10,886 | 13,246 | 3,599 | 5,966 | 9,316 | 12,467 | 7,042 | 10,889 | 12,086 | 16,323 | 14,273 | 14,398 | 14,473 | 18,365 | 15,202 | 16,725 | 16,693 | 17,930 | 14,995 | 13,906 |
EBITDA | 138 | 1,347 | 687 | 809 | 1,336 | 1,099 | 482 | 111 | 482 | 590 | 957 | 1,524 | 829 | 2,663 | 1,348 | 1,754 | 1,527 | 1,169 | -11 | 308 | -3,245 | -778 | -241 | 417 | 2,606 | -339 | 308 | 1,217 | 1,404 | 812 | 744 | 1,494 | 2,019 | 930 | 2,397 | 5,791 | 2,455 | 3,856 | 1,906 |
Operating Profit % | -1 % | 3 % | 3 % | 2 % | 10 % | 5 % | 3 % | 0 % | 3 % | -1 % | 5 % | 7 % | -3 % | 6 % | 5 % | 9 % | 3 % | 5 % | -5 % | -2 % | -37 % | -37 % | -8 % | 2 % | 6 % | -8 % | 0 % | 1 % | 5 % | 4 % | 3 % | 8 % | 8 % | 3 % | 9 % | 10 % | 11 % | 10 % | 10 % |
Depreciation | 823 | 580 | 592 | 591 | 566 | 712 | 719 | 729 | 819 | 690 | 767 | 789 | 856 | 705 | 754 | 767 | 873 | 777 | 761 | 854 | 984 | 860 | 423 | 459 | 456 | 418 | 433 | 452 | 458 | 423 | 446 | 430 | 468 | 496 | 509 | 513 | 499 | 477 | 492 |
Interest | 471 | 435 | 367 | 357 | 434 | 349 | 373 | 414 | 449 | 363 | 439 | 496 | 446 | 493 | 443 | 468 | 389 | 440 | 498 | 479 | 557 | 553 | 567 | 576 | 476 | 564 | 531 | 536 | 492 | 529 | 549 | 503 | 466 | 412 | 471 | 412 | 411 | 344 | 261 |
Profit Before Tax | -1,156 | 332 | -272 | -139 | 337 | 38 | -609 | -1,032 | -787 | -463 | -250 | 239 | -474 | 1,464 | 150 | 519 | 266 | -48 | -1,270 | -1,024 | -4,786 | -2,190 | -1,231 | -618 | 1,674 | -1,320 | -656 | 230 | 454 | -140 | -252 | 560 | 1,086 | 22 | 1,417 | 4,866 | 1,545 | 3,035 | 1,153 |
Tax | 8 | 42 | 17 | -2 | -48 | 2 | 11 | 12 | 22 | 7 | 14 | 36 | 36 | 257 | 23 | -92 | 107 | 19 | -2 | 4 | 12 | 9 | 0 | 2 | 18 | 5 | 13 | 11 | 22 | 16 | 14 | 30 | 22 | 20 | 19 | 27 | 48 | -15 | 22 |
Net Profit | -1,164 | 290 | -289 | -137 | 398 | 26 | -631 | -1,046 | -806 | -463 | -283 | 212 | -500 | 1,188 | 109 | 618 | 106 | -97 | -1,282 | -1,040 | -4,871 | -2,191 | -1,212 | -638 | 1,646 | -1,321 | -659 | 176 | 413 | -181 | -293 | 506 | 2,696 | -64 | 1,270 | 4,570 | 2,126 | 2,190 | 477 |
EPS in ₹ | -3.58 | 0.86 | -0.85 | -0.40 | 1.16 | 0.06 | -1.86 | -3.08 | -2.37 | -1.36 | -0.83 | 0.61 | -1.47 | 3.48 | 0.31 | 1.90 | 0.30 | -0.29 | -3.78 | -3.01 | -13.54 | -6.09 | -3.37 | -1.77 | 4.37 | -3.45 | -1.72 | 0.45 | 1.07 | -0.47 | -0.76 | 1.31 | 7.03 | -0.17 | 3.30 | 11.92 | 5.54 | 5.70 | 1.38 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 49,943 | 56,676 | 58,878 | 59,212 | 60,910 | 62,590 | 65,060 | 63,900 | 61,771 | 66,084 |
Fixed Assets | 15,783 | 21,076 | 20,773 | 21,604 | 22,287 | 25,208 | 26,423 | 14,076 | 14,542 | 14,344 |
Current Assets | 8,573 | 11,862 | 12,757 | 14,972 | 13,229 | 13,569 | 15,855 | 15,620 | 11,500 | 15,208 |
Capital Work in Progress | 6,041 | 5,687 | 7,271 | 5,197 | 6,287 | 4,495 | 3,007 | 1,467 | 1,085 | 1,234 |
Investments | 20 | 16,963 | 17,296 | 16,764 | 16,867 | 16,616 | 17,693 | 34,399 | 32,325 | 32,309 |
Other Assets | 28,099 | 12,950 | 13,539 | 15,648 | 15,469 | 16,271 | 17,937 | 13,958 | 13,819 | 18,197 |
Total Liabilities | 49,943 | 56,676 | 58,878 | 59,212 | 60,910 | 62,590 | 65,060 | 63,900 | 61,771 | 66,084 |
Current Liabilities | 20,371 | 18,702 | 21,538 | 24,219 | 22,941 | 25,811 | 26,252 | 26,993 | 25,804 | 27,326 |
Non Current Liabilities | 14,710 | 14,712 | 16,177 | 14,822 | 15,806 | 18,391 | 19,752 | 16,963 | 13,497 | 8,615 |
Total Equity | 14,863 | 23,262 | 21,163 | 20,171 | 22,163 | 18,388 | 19,056 | 19,944 | 22,470 | 30,143 |
Reserve & Surplus | 14,219 | 22,583 | 20,483 | 19,492 | 21,483 | 16,801 | 18,290 | 19,172 | 21,701 | 29,375 |
Share Capital | 644 | 679 | 679 | 679 | 679 | 720 | 766 | 766 | 766 | 767 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 663 | -639 | -198 | 318 | -59 | 1,658 | 220 | 85 | -1,329 | 2,224 |
Investing Activities | 246 | -3,264 | -2,860 | -710 | -3,822 | -4,637 | -2,988 | -4,681 | 917 | 1,492 |
Operating Activities | -2,214 | 2,703 | 1,453 | 4,134 | 6,293 | -1,455 | 6,680 | 5,282 | 4,775 | 8,662 |
Financing Activities | 2,632 | -79 | 1,209 | -3,106 | -2,530 | 7,749 | -3,472 | -516 | -7,021 | -7,931 |
% 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 | 46.41 % | 46.41 % | 46.41 % | 46.41 % | 46.40 % | 46.40 % | 46.40 % | 46.40 % | 46.39 % | 46.39 % | 46.39 % | 46.38 % | 46.37 % | 46.36 % | 46.36 % | 42.58 % |
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 % | 19.20 % | 18.17 % | 20.55 % |
DIIs | 10.93 % | 11.15 % | 10.68 % | 12.51 % | 12.83 % | 13.50 % | 14.21 % | 13.91 % | 15.30 % | 17.78 % | 17.45 % | 16.61 % | 16.40 % | 16.08 % | 16.02 % | 16.37 % |
Government | 0.15 % | 0.15 % | 0.15 % | 0.15 % | 0.14 % | 0.14 % | 0.14 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % |
Public / Retail | 14.44 % | 14.95 % | 14.11 % | 15.99 % | 15.58 % | 16.57 % | 17.47 % | 17.63 % | 17.90 % | 16.91 % | 15.19 % | 15.68 % | 15.45 % | 16.09 % | 17.09 % | 17.50 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
740.80 | 2,70,949.90 | 8.10 | 4,43,877.70 | 26.57 | 31,807 | -9.97 | 34.85 | |
220.14 | 64,566.20 | 25.05 | 45,931.20 | 9.94 | 2,696 | 34.64 | 42.17 | |
1,445.60 | 12,004.70 | 106.83 | 1,165.70 | 5.90 | 79 | 156.45 | 34.07 | |
6,590.00 | 8,676.30 | 18.45 | 7,031.20 | 38.11 | 388 | 43.88 | 41.50 | |
1,437.90 | 2,112.70 | 17.18 | 2,201.30 | 20.64 | 108 | 3.32 | 24.48 |