Current Price: ₹0.00
| Particulars | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 42.85 | 45.28 | 49.42 | 49.13 | 50.46 | 55.62 | 67.99 | 63.64 | 66.38 | 76.25 | 86.31 | 79.39 |
| YOY Revenue Growth % | 17.47% | 22.12% | 17.66% | 14.82% | 17.77% | 22.85% | 37.59% | 29.53% | 31.55% | 37.08% | 26.95% | 24.74% |
| Other Income | 17.44 | 11.38 | 7.98 | 9.47 | 9.11 | 10.46 | 9.44 | 11.83 | 12.51 | 9.17 | 9.44 | 9.02 |
| Total Income | 60.29 | 56.66 | 57.40 | 58.60 | 59.57 | 66.09 | 77.43 | 75.47 | 78.89 | 85.42 | 95.76 | 88.41 |
| Total Expenses + | 44.10 | 43.29 | 42.37 | 40.99 | 43.23 | 44.41 | 44.28 | 47.96 | 49.48 | 48.23 | 52.08 | 52.28 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 30.18 | 30.01 | 29.76 | 28.89 | 29.94 | 29.48 | 29.41 | 30.74 | 31.04 | 30.13 | 31.11 | 31.48 |
| Other Expenses | 13.92 | 13.27 | 12.62 | 12.11 | 13.29 | 14.93 | 14.87 | 14.77 | 15.91 | 15.44 | 18.50 | 16.72 |
| Operating Profit | -1.25 | 1.99 | 7.04 | 8.14 | 7.23 | 11.21 | 23.71 | 15.68 | 16.91 | 28.02 | 34.23 | 27.11 |
| OPM % | -2.9% | 4.4% | 14.3% | 16.6% | 14.3% | 20.2% | 34.9% | 24.6% | 25.5% | 36.8% | 39.7% | 34.1% |
| Profit Before Tax + | 14.09 | 11.18 | 12.94 | 15.36 | 13.71 | 19.06 | 30.64 | 27.51 | 29.41 | 37.19 | 37.17 | 36.13 |
| Tax Expense | 1.74 | 1.01 | 3.99 | 4.64 | 0.83 | 3.30 | 6.25 | 6.07 | 6.42 | 8.50 | 8.56 | 0.95 |
| Tax % | 12.4% | 9% | 30.8% | 30.2% | 6.1% | 17.3% | 20.4% | 22.1% | 21.8% | 22.9% | 23% | 2.6% |
| Profit After Tax | 12.34 | 10.17 | 8.95 | 10.73 | 12.88 | 15.75 | 24.39 | 21.44 | 22.99 | 28.69 | 28.61 | 35.18 |
| EPS (Basic) | 2.64 | 2.17 | 1.91 | 2.29 | 2.73 | 3.33 | 5.11 | 4.52 | 4.84 | 6.04 | 5.99 | 7.35 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 237.72 | 186.68 | 156.68 | 124.85 |
| YOY Revenue Growth % | 27.34% | 19.15% | 25.49% | - |
| Other Income | 40.84 | 46.27 | 56.24 | 32.12 |
| Total Income | 278.56 | 232.95 | 212.92 | 156.97 |
| Total Expenses + | 187.64 | 170.76 | 158.48 | 294.59 |
| Employee Benefit Expense | 119.56 | 118.84 | 111.74 | 251.66 |
| Other Expenses | 57.86 | 51.92 | 46.74 | 42.94 |
| Operating Profit | 50.08 | 15.92 | -1.80 | -169.75 |
| OPM % | 21.1% | 8.5% | -1.2% | -136% |
| Profit Before Exceptional | 90.92 | 53.57 | 46.40 | -151.93 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 90.92 | 53.57 | 46.40 | -151.93 |
| Tax Expense | 16.46 | 11.38 | 13.80 | -5.86 |
| Tax % | 18.1% | 21.2% | 29.7% | - |
| Profit After Tax | 74.46 | 42.19 | 32.60 | -146.07 |
| EPS (Basic) | 15.75 | 9.00 | 6.98 | -31.75 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 1,526.54 | 1,541.51 | 1,014.46 | 0.00 |
| Property, Plant & Equipment | 8.28 | 8.52 | 5.60 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 682.31 | 682.74 | 158.89 | 0.00 |
| Goodwill | 784.09 | 784.09 | 784.09 | 0.00 |
| Other Intangible Assets | 8.01 | 7.22 | 5.25 | 0.00 |
| Current Assets + | 677.31 | 557.42 | 1,020.67 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 63.91 | 49.85 | 35.94 | 0.00 |
| Cash and Cash Equivalents | 8.40 | 8.50 | 11.85 | 0.00 |
| Current Investments | 582.32 | 479.67 | 951.65 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 47.44 | 46.89 | 46.84 | 0.00 |
| Other Equity | 2,103.21 | 2,011.36 | 1,951.61 | 0.00 |
| Non-Current Liabilities | 11.58 | 11.77 | 7.71 | 0.00 |
| Current Liabilities | 41.63 | 28.91 | 28.96 | 0.00 |
| Total Liabilities | 53.21 | 40.69 | 36.67 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | 66.56 | 11.74 | 7.98 | 16.16 |
| Cash from Investing Activities | -67.85 | -9.66 | -17.40 | -251.41 |
| Cash from Financing Activities | 1.19 | -5.43 | -0.53 | 243.74 |
| Net Increase/Decrease in Cash | -0.10 | -3.35 | -9.95 | 8.49 |