Current Price: ₹0.00
| Particulars | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 448.63 | 383.49 | 407.74 | 437.88 | 447.71 | 492.67 | 495.01 | 512.85 | 692.77 | 710.57 | 736.63 | 736.46 |
| YOY Revenue Growth % | 76.73% | 40.56% | 14.26% | -0% | -0.2% | 28.47% | 21.41% | 17.12% | 54.74% | 44.23% | 48.81% | 43.6% |
| Other Income | 7.00 | 7.02 | 8.70 | 9.16 | 15.07 | 17.52 | 23.44 | 14.71 | 24.84 | 25.07 | 18.73 | 20.96 |
| Total Income | 455.62 | 390.51 | 416.43 | 447.05 | 462.77 | 510.19 | 518.45 | 527.56 | 717.61 | 735.64 | 755.35 | 757.41 |
| Total Expenses + | 382.09 | 303.43 | 321.00 | 349.30 | 357.43 | 359.51 | 331.01 | 354.77 | 550.95 | 535.45 | 552.52 | 566.85 |
| Cost of Materials Consumed | 306.61 | 226.79 | 235.99 | 255.08 | 245.12 | 242.38 | 178.78 | 223.26 | 341.60 | 318.07 | 337.14 | 334.72 |
| Employee Benefit Expense | 40.54 | 43.58 | 48.41 | 54.77 | 61.37 | 71.20 | 75.86 | 79.65 | 96.78 | 108.96 | 108.43 | 123.26 |
| Other Expenses | 34.95 | 33.07 | 36.60 | 39.45 | 50.94 | 45.93 | 76.37 | 51.86 | 80.30 | 79.30 | 78.29 | 80.51 |
| Operating Profit | 66.53 | 80.05 | 86.74 | 88.58 | 90.28 | 133.16 | 164.00 | 158.08 | 141.82 | 175.12 | 184.11 | 169.60 |
| OPM % | 14.8% | 20.9% | 21.3% | 20.2% | 20.2% | 27% | 33.1% | 30.8% | 20.5% | 24.6% | 25% | 23% |
| Profit Before Tax + | 87.16 | 80.44 | 87.18 | 90.99 | 93.46 | 134.71 | 163.96 | 140.20 | 166.65 | 200.19 | 202.83 | 190.56 |
| Tax Expense | 10.43 | 9.45 | 5.18 | 3.81 | 8.01 | 13.92 | 18.23 | 12.29 | 21.43 | 19.22 | 17.13 | 20.34 |
| Tax % | 12% | 11.7% | 5.9% | 4.2% | 8.6% | 10.3% | 11.1% | 8.8% | 12.9% | 9.6% | 8.4% | 10.7% |
| Profit After Tax | 76.73 | 70.99 | 82.00 | 87.18 | 85.45 | 120.78 | 145.73 | 127.91 | 145.22 | 180.98 | 185.70 | 170.22 |
| EPS (Basic) | 1.68 | 1.68 | 1.91 | 2.05 | 1.96 | 2.77 | 3.36 | 2.93 | 3.28 | 4.15 | 4.26 | 3.95 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 2,193.30 | 1,676.81 | 1,516.19 | 849.89 | 478.37 | 786.14 | 803.83 |
| YOY Revenue Growth % | 30.8% | 10.59% | 78.4% | 77.66% | -39.15% | -2.2% | - |
| Other Income | 80.50 | 39.95 | 21.25 | 14.95 | 18.66 | 12.98 | 42.56 |
| Total Income | 2,273.81 | 1,716.76 | 1,537.44 | 864.84 | 497.03 | 799.12 | 846.39 |
| Total Expenses + | 1,668.28 | 1,331.16 | 1,295.19 | 742.96 | 438.67 | 702.72 | 695.41 |
| Cost of Materials Consumed | 986.02 | 964.73 | 1,028.62 | 573.87 | 336.53 | 549.75 | 538.11 |
| Employee Benefit Expense | 323.48 | 208.12 | 139.64 | 75.80 | 43.70 | 67.47 | 66.79 |
| Other Expenses | 254.46 | 158.31 | 126.92 | 93.30 | 58.44 | 85.50 | 90.51 |
| Operating Profit | 525.02 | 345.66 | 221.00 | 106.93 | 39.70 | 83.42 | 108.42 |
| OPM % | 23.9% | 20.6% | 14.6% | 12.6% | 8.3% | 10.6% | 13.5% |
| Profit Before Exceptional | 605.52 | 352.07 | 223.09 | 113.96 | 48.37 | 82.64 | 121.70 |
| Exceptional Items | 0.00 | 0.00 | -2.60 | 0.00 | 0.00 | -27.82 | 0.00 |
| Profit Before Tax + | 605.52 | 352.07 | 220.49 | 113.96 | 48.37 | 54.82 | 121.70 |
| Tax Expense | 65.88 | 26.45 | 16.22 | 2.75 | -1.97 | 2.44 | 16.53 |
| Tax % | 10.9% | 7.5% | 7.4% | 2.4% | -4.1% | 4.5% | 13.6% |
| Profit After Tax | 539.65 | 325.62 | 204.27 | 111.21 | 50.33 | 52.38 | 105.17 |
| EPS (Basic) | 12.34 | 7.60 | 4.89 | 10.86 | 4.90 | 5.11 | 10.27 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 1,663.59 | 502.18 | 375.96 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 320.83 | 168.34 | 98.57 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 10.75 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 35.32 | 66.31 | 88.34 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 994.53 | 81.42 | 81.42 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 48.08 | 45.76 | 53.71 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 1,142.17 | 1,114.22 | 569.41 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.49 | 1.60 | 0.56 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 121.74 | 40.48 | 32.65 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 282.86 | 414.12 | 66.94 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 163.26 | 24.75 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 41.17 | 41.17 | 41.08 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 1,689.66 | 1,166.46 | 761.77 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 298.17 | 30.13 | 8.06 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 488.81 | 144.66 | 100.18 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 786.98 | 174.79 | 108.24 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 828.83 | 349.85 | 260.53 | 185.33 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -1,118.57 | -260.06 | -237.75 | -171.51 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | 158.49 | 257.40 | 7.23 | -12.05 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -131.26 | 347.18 | 30.02 | 1.77 | 0.00 | 0.00 | 0.00 |