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 | 9,384 | 9,043 | 9,101 | 8,802 | 8,884 | 8,917 | 9,348 | 9,589 | 9,771 | 9,568 | 9,440 | 9,134 | 9,597 | 9,909 | 9,438 | 9,573 | 9,621 | 9,887 | 10,557 | 10,741 | 11,307 | 19,891 | 20,218 | 20,057 | 19,805 | 19,914 | 20,684 | 19,454 | 20,417 | 20,991 | 22,958 | 24,154 | 27,274 | 27,381 | 28,282 | 29,137 | 31,058 | 30,874 |
Expenses | 2,622 | 2,068 | 2,083 | 2,793 | 3,236 | 2,870 | 3,217 | 3,295 | 4,143 | 3,304 | 5,154 | 5,021 | 7,456 | 3,974 | 3,276 | 3,456 | 7,909 | 3,141 | 5,667 | 3,663 | 8,255 | 7,387 | 8,144 | 9,505 | 8,457 | 8,014 | 8,458 | 7,150 | 8,110 | 8,232 | 9,081 | 8,316 | 9,632 | 7,569 | 7,368 | 7,413 | 8,871 | 8,892 |
EBITDA | 6,762 | 6,976 | 7,018 | 6,009 | 5,648 | 6,046 | 6,130 | 6,294 | 5,628 | 6,263 | 4,286 | 4,112 | 2,141 | 5,934 | 6,162 | 6,117 | 1,712 | 6,747 | 4,889 | 7,079 | 3,052 | 12,504 | 12,074 | 10,553 | 11,348 | 11,900 | 12,226 | 12,304 | 12,307 | 12,759 | 13,877 | 15,838 | 17,642 | 19,813 | 20,914 | 21,725 | 22,187 | 21,982 |
Operating Profit % | 68 % | 75 % | 74 % | 65 % | 59 % | 64 % | 61 % | 60 % | 50 % | 59 % | 37 % | 39 % | 8 % | 54 % | 62 % | 59 % | 5 % | 65 % | 40 % | 62 % | 11 % | 60 % | 54 % | 44 % | 45 % | 53 % | 49 % | 58 % | 53 % | 55 % | 54 % | 60 % | 56 % | 68 % | 70 % | 71 % | 66 % | 66 % |
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 | 6,120 | 6,130 | 6,040 | 5,913 | 5,803 | 5,774 | 5,931 | 6,113 | 5,938 | 5,910 | 5,902 | 5,712 | 5,919 | 6,075 | 6,046 | 5,983 | 5,748 | 6,379 | 6,508 | 6,496 | 6,411 | 12,026 | 11,483 | 10,498 | 10,072 | 10,121 | 9,876 | 9,755 | 10,405 | 10,593 | 11,377 | 12,255 | 13,754 | 14,638 | 15,461 | 16,195 | 16,914 | 16,952 |
Profit Before Tax | 642 | 846 | 978 | 97 | -155 | 272 | 199 | 181 | -310 | 353 | -1,616 | -1,600 | -3,779 | -140 | 116 | 133 | -4,036 | 367 | -1,618 | 582 | -3,359 | 478 | 591 | 55 | 1,276 | 1,779 | 2,350 | 2,549 | 1,902 | 2,166 | 2,500 | 3,583 | 3,888 | 5,174 | 5,453 | 5,530 | 5,273 | 5,030 |
Tax | 199 | 327 | 320 | 18 | -251 | 106 | 23 | 77 | -418 | 236 | -85 | -350 | -1,195 | -270 | -23 | -20 | -667 | 143 | -425 | 8 | -856 | 146 | 74 | -672 | -54 | 598 | 824 | 1,463 | 462 | 608 | 653 | 1,338 | 1,105 | 1,938 | 1,942 | 1,940 | 1,963 | 1,351 |
Net Profit | 444 | 519 | 658 | 79 | 96 | 166 | 177 | 104 | 108 | 117 | -1,531 | -1,250 | -2,583 | 130 | 139 | 153 | -3,369 | 224 | -1,194 | 575 | -2,503 | 333 | 517 | 727 | 1,330 | 1,181 | 1,526 | 1,085 | 1,440 | 1,558 | 1,848 | 2,245 | 2,782 | 3,236 | 3,511 | 3,590 | 3,311 | 3,679 |
EPS in ₹ | 6.98 | 8.16 | 10.34 | 1.14 | 1.40 | 2.42 | 2.57 | 1.51 | 1.58 | 1.70 | -21.87 | -16.63 | -29.59 | 1.11 | 1.19 | 1.31 | -28.19 | 1.27 | -6.77 | 2.46 | -7.31 | 0.52 | 0.81 | 1.13 | 2.08 | 1.79 | 2.23 | 1.59 | 2.11 | 2.28 | 2.70 | 3.28 | 4.07 | 4.74 | 5.06 | 4.84 | 4.42 | 4.82 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 3,81,616 | 4,04,696 | 4,52,704 | 4,87,380 | 4,94,039 | 5,50,683 | 10,71,710 | 11,87,590 | 12,80,750 | 13,91,960 |
Fixed Assets | 2,678 | 3,928 | 3,873 | 3,800 | 3,719 | 4,709 | 7,282 | 7,155 | 8,805 | 9,188 |
Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Work in Progress | 4 | 12 | 21 | 33 | 44 | 53 | 62 | 36 | 21 | 35 |
Investments | 84,462 | 89,208 | 1,12,149 | 1,23,754 | 1,26,047 | 1,52,414 | 3,31,512 | 3,48,508 | 3,39,299 | 3,37,903 |
Other Assets | 2,94,472 | 3,11,548 | 3,36,661 | 3,59,793 | 3,64,230 | 3,93,507 | 7,32,854 | 8,31,891 | 9,32,625 | 10,44,834 |
Total Liabilities | 3,61,855 | 3,81,805 | 4,28,728 | 4,62,283 | 4,67,552 | 5,16,897 | 10,07,233 | 11,17,014 | 12,02,416 | 12,94,991 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non Current Liabilities | 3,61,855 | 3,81,804 | 4,28,728 | 4,62,283 | 4,67,552 | 5,16,898 | 10,07,229 | 11,17,013 | 12,02,414 | 12,94,992 |
Total Equity | 19,761 | 22,891 | 23,976 | 25,097 | 26,487 | 33,786 | 64,477 | 70,576 | 78,334 | 96,969 |
Reserve & Surplus | 19,125 | 22,204 | 23,289 | 23,928 | 24,724 | 30,363 | 58,070 | 63,741 | 71,500 | 89,335 |
Share Capital | 636 | 687 | 687 | 1,169 | 1,763 | 3,423 | 6,407 | 6,835 | 6,835 | 7,634 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -695 | 69 | 3,546 | 16,619 | -6,395 | 121 | 29,304 | 35,090 | -7,350 | 7,152 |
Investing Activities | -255 | -17 | -523 | -343 | -363 | -7 | 27,538 | -357 | -2,408 | -1,261 |
Operating Activities | -3,799 | 88 | -5,804 | 6,170 | -7,246 | -75 | 20,443 | 36,214 | 5,984 | 20,329 |
Financing Activities | 3,359 | -2 | 9,873 | 10,792 | 1,214 | 203 | -18,676 | -767 | -10,926 | -11,916 |
% Holding | Mar 2021 | May 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Aug 2023 | Sept 2023 | Dec 2023 | Feb 2024 | Mar 2024 | Jun 2024 |
Promoter | 89.07 % | 83.49 % | 83.49 % | 83.49 % | 83.49 % | 83.49 % | 83.49 % | 83.49 % | 83.49 % | 83.49 % | 83.49 % | 76.99 % | 76.99 % | 76.99 % | 74.76 % | 74.76 % | 74.76 % |
FIIs | 0.66 % | 2.61 % | 1.67 % | 1.49 % | 1.19 % | 1.18 % | 1.13 % | 1.43 % | 1.62 % | 1.67 % | 1.46 % | 3.20 % | 2.88 % | 3.97 % | 6.01 % | 6.76 % | 7.37 % |
DIIs | 4.37 % | 8.29 % | 6.84 % | 6.72 % | 7.02 % | 7.05 % | 6.91 % | 7.05 % | 8.38 % | 8.28 % | 7.88 % | 13.30 % | 12.70 % | 12.29 % | 12.63 % | 12.62 % | 11.38 % |
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 % | 0.00 % |
Public / Retail | 5.90 % | 5.60 % | 7.99 % | 8.29 % | 8.30 % | 8.27 % | 8.47 % | 8.02 % | 6.50 % | 6.56 % | 7.16 % | 6.51 % | 7.43 % | 6.75 % | 6.60 % | 5.87 % | 6.50 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
787.05 | 6,98,841.75 | 9.56 | 5,94,574.89 | 25.60 | 68,138 | 5.24 | 44.32 | |
234.35 | 1,23,957.55 | 6.51 | 1,41,778.71 | 27.98 | 18,410 | 6.63 | 40.43 | |
106.26 | 1,18,974.02 | 10.14 | 1,22,394.01 | 23.52 | 9,157 | 192.84 | 38.08 | |
57.26 | 1,10,068.75 | 39.08 | 29,730.97 | 26.39 | 2,666 | 28.69 | 43.41 | |
104.18 | 95,740.72 | 6.13 | 1,39,164.93 | 25.14 | 14,782 | 9.15 | 43.05 | |
121.62 | 94,733.05 | 6.69 | 1,18,188.36 | 21.75 | 13,709 | 11.31 | 49.03 | |
509.00 | 69,974.78 | 7.66 | 64,231.68 | 21.67 | 8,129 | 38.98 | 33.85 | |
47.29 | 58,488.55 | 29.29 | 25,119.87 | 24.61 | 1,654 | 146.88 | 36.57 | |
57.99 | 52,129.04 | 16.73 | 35,561.98 | 19.57 | 2,677 | 89.57 | 44.65 | |
109.67 | 51,103.70 | 7.41 | 67,306.47 | 22.06 | 6,567 | 20.98 | 33.59 |