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 | 90 | 721 | 464 | 297 | 271 | 693 | 462 | 283 | 299 | 793 | 453 | 885 | 346 | 903 | 580 | 443 | 391 | 947 | 553 | 437 | 251 | 75 | 78 | 70 | 95 | 77 | 81 | 121 | 81 | 322 | 390 | 363 | 401 | 766 | 585 | 464 | 329 | 789 |
Expenses | 82 | 667 | 440 | 289 | 288 | 642 | 437 | 286 | 308 | 733 | 440 | 353 | 348 | 830 | 552 | 441 | 401 | 871 | 536 | 413 | 317 | 66 | 67 | 79 | 113 | 101 | 95 | 135 | 108 | 301 | 354 | 354 | 385 | 683 | 527 | 433 | 286 | 697 |
EBITDA | 8 | 54 | 24 | 8 | -17 | 51 | 24 | -3 | -9 | 60 | 13 | 533 | -2 | 73 | 28 | 2 | -9 | 76 | 17 | 24 | -66 | 9 | 11 | -9 | -18 | -24 | -15 | -14 | -27 | 21 | 35 | 9 | 16 | 83 | 58 | 31 | 43 | 91 |
Operating Profit % | -7 % | 5 % | 0 % | -9 % | -10 % | 6 % | 4 % | -4 % | -4 % | 7 % | 2 % | -4 % | -6 % | 6 % | 3 % | -2 % | -6 % | 6 % | 0 % | -0 % | -32 % | -52 % | -61 % | -104 % | -78 % | -129 % | -92 % | -21 % | -36 % | -1 % | 3 % | -6 % | -5 % | 6 % | 5 % | -1 % | -0 % | 7 % |
Depreciation | 3 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 7 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 7 |
Interest | 10 | 10 | 10 | 12 | 13 | 14 | 13 | 14 | 10 | 13 | 12 | 14 | 8 | 10 | 10 | 9 | 10 | 12 | 10 | 9 | 9 | 4 | 7 | 4 | 5 | 4 | 4 | 5 | 6 | 9 | 10 | 10 | 10 | 10 | 9 | 9 | 10 | 9 |
Profit Before Tax | -5 | 39 | 10 | -8 | -34 | 32 | 7 | -21 | -24 | 42 | -4 | 514 | -14 | 58 | 13 | -12 | -24 | 58 | 0 | 7 | -84 | -3 | -4 | -20 | -30 | -34 | -25 | -26 | -38 | 6 | 19 | -6 | -0 | 67 | 43 | 16 | 26 | 76 |
Tax | -3 | 14 | 3 | -5 | -10 | 13 | 3 | -4 | -10 | 21 | 0 | 99 | 1 | 13 | 3 | -2 | -5 | 12 | -2 | -0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 3 | 5 | 14 |
Net Profit | -2 | 25 | 7 | -3 | -24 | 20 | 4 | -16 | -16 | 26 | -3 | 519 | -10 | 38 | 9 | -14 | -10 | 37 | 1 | 7 | -66 | 5 | -0 | -7 | -13 | -16 | -11 | -20 | -35 | 1 | 14 | -12 | -2 | 46 | 25 | 11 | 17 | 50 |
EPS in ₹ | -0.09 | 0.92 | 0.22 | -0.08 | -0.72 | 0.56 | 0.10 | -0.44 | -0.45 | 0.70 | -0.08 | 14.14 | -0.28 | 1.02 | 0.24 | -0.37 | -0.27 | 0.91 | 0.03 | 0.18 | -1.79 | 0.14 | 0.00 | -0.18 | -0.35 | -0.75 | -0.62 | -0.84 | -0.96 | 0.02 | 0.30 | -0.25 | -0.04 | 1.00 | 0.55 | 0.24 | 0.37 | 1.08 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 1,837 | 2,310 | 2,275 | 2,952 | 2,797 | 2,587 | 2,759 | 2,857 | 3,414 | 3,855 |
Fixed Assets | 63 | 183 | 178 | 185 | 234 | 291 | 259 | 251 | 242 | 246 |
Current Assets | 683 | 830 | 813 | 1,443 | 1,275 | 1,062 | 1,195 | 1,294 | 1,890 | 2,311 |
Capital Work in Progress | 1 | 3 | 6 | 1 | 1 | 1 | 0 | 2 | 1 | 5 |
Investments | 125 | 1,224 | 1,228 | 1,228 | 1,080 | 953 | 1,027 | 1,017 | 980 | 960 |
Other Assets | 1,647 | 900 | 864 | 1,538 | 1,482 | 1,341 | 1,473 | 1,588 | 2,191 | 2,644 |
Total Liabilities | 691 | 1,142 | 1,116 | 1,261 | 1,211 | 1,148 | 891 | 1,090 | 1,644 | 2,003 |
Current Liabilities | 553 | 843 | 848 | 1,186 | 1,183 | 1,080 | 811 | 991 | 1,533 | 1,904 |
Non Current Liabilities | 139 | 299 | 268 | 75 | 28 | 68 | 80 | 100 | 110 | 99 |
Total Equity | 1,145 | 1,169 | 1,160 | 1,690 | 1,586 | 1,439 | 1,868 | 1,767 | 1,770 | 1,852 |
Reserve & Surplus | 1,113 | 1,132 | 1,123 | 1,653 | 1,549 | 1,401 | 1,830 | 1,722 | 1,723 | 1,805 |
Share Capital | 32 | 37 | 37 | 37 | 37 | 38 | 38 | 44 | 47 | 47 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 39 | 403 | -208 | 241 | -178 | -49 | 234 | -359 | 103 | 35 |
Investing Activities | -599 | -139 | -116 | 379 | -105 | -86 | 87 | -385 | -235 | -293 |
Operating Activities | 149 | 367 | 7 | 90 | 132 | 79 | -329 | 7 | 452 | 448 |
Financing Activities | 489 | 175 | -99 | -227 | -205 | -42 | 476 | 18 | -114 | -120 |
% Holding | Mar 2021 | Apr 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 | 65.60 % | 65.60 % | 65.60 % | 65.60 % | 65.60 % | 70.58 % | 72.34 % | 72.34 % | 72.34 % | 72.34 % | 72.34 % | 72.34 % | 63.83 % | 63.83 % | 63.83 % | 63.83 % |
FIIs | 0.94 % | 0.94 % | 0.61 % | 0.64 % | 0.44 % | 0.41 % | 0.36 % | 0.45 % | 0.48 % | 0.51 % | 0.47 % | 0.57 % | 1.83 % | 2.29 % | 3.16 % | 3.57 % |
DIIs | 12.97 % | 12.97 % | 12.71 % | 12.03 % | 12.22 % | 9.88 % | 9.12 % | 9.30 % | 9.26 % | 9.29 % | 9.10 % | 8.23 % | 9.35 % | 8.65 % | 9.10 % | 9.84 % |
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 % | 0.06 % | 0.08 % | 0.07 % | 0.08 % |
Public / Retail | 18.59 % | 18.59 % | 19.22 % | 19.97 % | 19.98 % | 17.64 % | 16.79 % | 16.54 % | 16.55 % | 16.54 % | 16.76 % | 17.65 % | 23.82 % | 24.07 % | 22.77 % | 21.65 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
186.41 | 8,784.28 | 33.61 | 7,435.65 | 45.48 | 271 | 3.10 | 42.37 | |
375.15 | 2,252.70 | 36.28 | 568.21 | 33.56 | 63 | -3.08 | 35.69 | |
626.70 | 500.73 | 19.87 | 221.26 | 18.38 | 23 | 31.97 | 45.87 | |
96.40 | 107.99 | 36.38 | 8.04 | 38.77 | 3 | -90.04 | 38.96 | |
67.77 | 21.42 | 19.14 | 21.90 | 86.18 | 1 | - | 50.19 | |
22.22 | 10.45 | 35.27 | 25.61 | 153.60 | 0 | -97.28 | 39.94 | |
6.79 | 5.34 | 10.38 | 44.40 | -20.45 | 0 | -217.24 | 48.65 |