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 | 8 | 6 | 20 | 8 | 8 | 3 | 20 | 4 | 6 | 3 | 16 | 13 | 9 | 4 | 20 | 13 | 7 | 13 | 25 | 16 | 92 | 20 | 24 | 49 | 310 | 57 | 202 | 142 | 261 | 245 | 198 | 190 | 325 | 246 | 255 | 153 | 253 | 231 |
Expenses | -2 | -1 | 1 | -1 | 2 | -1 | 2 | 3 | 3 | 3 | 3 | 9 | 6 | 2 | 3 | 2 | 3 | 4 | 2 | 3 | 76 | 4 | 5 | 3 | 198 | 6 | 151 | 113 | 156 | 216 | 158 | 170 | 213 | 156 | 217 | 149 | 195 | 207 |
EBITDA | 10 | 7 | 20 | 9 | 5 | 4 | 19 | 2 | 3 | 1 | 13 | 4 | 3 | 2 | 17 | 11 | 4 | 9 | 23 | 13 | 16 | 16 | 19 | 46 | 112 | 52 | 50 | 29 | 105 | 29 | 39 | 21 | 112 | 90 | 38 | 4 | 58 | 24 |
Operating Profit % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 5 % | 1 % | -220 % | -390 % | -198 % | -352 % | 39 % | -190 % | -224 % | -55 % | -175 % | -173 % | -86 % | 22 % | -6 % | -7 % | 1 % | 18 % | 1 % | -2 % | -2 % | 22 % | 5 % | -2 % | -48 % | 17 % | 4 % |
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 | 6 | 0 | 7 | 7 | 3 | 6 | 6 | 7 | 5 | 6 | 6 | 6 | 6 | 6 |
Interest | 3 | 3 | 3 | 3 | -1 | 3 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 3 | 9 | 13 | 18 | 16 | 16 | 23 | 45 | 50 | 40 | 40 | 44 | 39 | 39 | 39 | 39 | 37 | 36 | 33 | 29 | 33 |
Profit Before Tax | 8 | 5 | 17 | 6 | 6 | 1 | 18 | 1 | 3 | 0 | 13 | 4 | 3 | 2 | 16 | 7 | 1 | 6 | 14 | 0 | -2 | 1 | 2 | 22 | 60 | 1 | 4 | -17 | 57 | -16 | -6 | -26 | 68 | 47 | -4 | -35 | 23 | -15 |
Tax | 3 | 2 | 0 | 2 | 1 | 0 | 2 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | -15 | -1 | 0 | 1 | 0 | 1 | -1 | -11 | -3 | 6 | 2 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 5 | 2 | 17 | 4 | 6 | 1 | 16 | 1 | 3 | 0 | 13 | 3 | 2 | 1 | 30 | 8 | 0 | 4 | 13 | -1 | -4 | 12 | 7 | 17 | 59 | 7 | 5 | -13 | 45 | -12 | -5 | -20 | 56 | 50 | -3 | -34 | 16 | -15 |
EPS in ₹ | 1.74 | 0.80 | 5.75 | 1.46 | 1.98 | 0.33 | 5.48 | 0.23 | 0.92 | 0.10 | 4.39 | 0.92 | 0.70 | 0.40 | 10.27 | 2.87 | 0.14 | 1.42 | 4.58 | -0.25 | -1.36 | 4.05 | 2.28 | 5.89 | 19.59 | 2.30 | 1.53 | -4.43 | 15.04 | -4.18 | -1.65 | -6.70 | 18.76 | 16.81 | -1.01 | -11.55 | 5.39 | -5.12 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Total Assets | 866 | 1,221 | 1,502 | 2,173 | 2,062 | 1,865 | 4,056 | 4,908 | 3,803 |
Fixed Assets | 14 | 14 | 4 | 4 | 4 | 4 | 519 | 501 | 494 |
Current Assets | 415 | 415 | 307 | 347 | 412 | 432 | 890 | 755 | 971 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 7 | 1 |
Investments | 44 | 808 | 1,165 | 1,779 | 1,562 | 990 | 1,857 | 2,994 | 2,043 |
Other Assets | 808 | 400 | 333 | 390 | 497 | 872 | 1,678 | 1,405 | 1,266 |
Total Liabilities | 222 | 205 | 53 | 109 | 222 | 554 | 1,873 | 1,796 | 1,576 |
Current Liabilities | 141 | 205 | 51 | 80 | 131 | 176 | 826 | 822 | 827 |
Non Current Liabilities | 81 | 1 | 2 | 28 | 91 | 378 | 1,046 | 974 | 748 |
Total Equity | 644 | 1,016 | 1,448 | 2,064 | 1,840 | 1,311 | 2,183 | 3,112 | 2,228 |
Reserve & Surplus | 614 | 986 | 1,419 | 2,035 | 1,811 | 1,281 | 2,154 | 3,083 | 2,198 |
Share Capital | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 30 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | -3 | -3 | 3 | 6 | -8 | 1 | 3 | 7 | 1 |
Investing Activities | 127 | 23 | 84 | -7 | -116 | -307 | -169 | 270 | 191 |
Operating Activities | -84 | -13 | 13 | -7 | 27 | 14 | 148 | 42 | 52 |
Financing Activities | -46 | -12 | -94 | 20 | 82 | 294 | 24 | -305 | -242 |
% 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 | 55.61 % | 56.90 % | 56.90 % | 56.95 % | 56.95 % | 56.81 % | 56.81 % | 56.81 % | 56.81 % | 56.81 % | 56.81 % | 56.81 % | 56.81 % | 56.81 % |
FIIs | 1.21 % | 1.24 % | 1.27 % | 1.35 % | 1.39 % | 1.20 % | 1.41 % | 1.31 % | 1.30 % | 1.30 % | 1.36 % | 1.49 % | 1.55 % | 1.60 % |
DIIs | 7.83 % | 3.75 % | 1.29 % | 0.24 % | 0.20 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.26 % | 0.33 % |
Government | 0.03 % | 0.00 % | 0.00 % | 0.00 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % | 0.04 % |
Public / Retail | 35.32 % | 38.11 % | 40.54 % | 41.46 % | 41.42 % | 41.94 % | 41.74 % | 41.83 % | 41.84 % | 41.85 % | 41.79 % | 41.66 % | 41.35 % | 41.23 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
811.05 | 14,601.88 | 16.55 | 29,716.92 | -15.78 | 1,618 | -30.48 | 49.18 | |
583.50 | 11,493.65 | 21.64 | 5,773.67 | 22.10 | 534 | -4.57 | 61.12 | |
473.55 | 10,981.02 | 30.61 | 5,282.11 | -7.29 | 395 | -54.16 | 55.99 | |
47.20 | 9,995.39 | - | 11,367.40 | 24.83 | -627 | -19.65 | 48.12 | |
37.72 | 4,972.76 | - | 6,146.33 | -3.36 | -87 | 10.23 | 38.39 | |
3,263.05 | 4,100.23 | 28.25 | 2,227.02 | -13.17 | 152 | -52.69 | 49.09 | |
476.30 | 3,891.27 | 14.64 | 3,027.98 | -9.01 | 272 | -10.76 | 62.66 | |
194.64 | 1,674.60 | 13.99 | 2,105.45 | -11.10 | 115 | 15.81 | 44.45 | |
720.00 | 1,436.42 | 12.53 | 2,696.97 | -3.93 | 128 | -60.80 | 54.21 | |
213.38 | 1,400.93 | 15.47 | 2,195.99 | -11.28 | 135 | -96.45 | 48.94 |