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 | 523.01 | 514.65 | 500.25 | 551.57 | 812.42 | 932.13 | 929.00 | 987.77 | 1,015.34 | 955.79 | 984.35 | 978.65 |
| YOY Revenue Growth % | -10.59% | -15.72% | -12.19% | 6.3% | 55.33% | 81.12% | 85.71% | 79.08% | 24.98% | 2.54% | 5.96% | -0.92% |
| Other Income | 7.11 | 7.58 | 8.76 | 8.21 | 5.55 | 7.60 | 12.81 | 13.01 | 19.52 | 21.38 | 18.96 | 19.51 |
| Total Income | 530.12 | 522.23 | 509.01 | 559.78 | 817.97 | 939.73 | 941.82 | 1,000.78 | 1,034.86 | 977.17 | 1,003.32 | 998.16 |
| Total Expenses + | 418.26 | 424.41 | 427.89 | 535.01 | 845.31 | 851.41 | 855.40 | 928.91 | 955.81 | 920.36 | 984.59 | 972.03 |
| Cost of Materials Consumed | 241.10 | 224.62 | 210.26 | 290.22 | 517.76 | 477.54 | 479.15 | 503.74 | 496.85 | 500.09 | 463.73 | 514.25 |
| Employee Benefit Expense | 136.74 | 160.16 | 180.44 | 194.98 | 242.02 | 291.65 | 285.76 | 333.73 | 315.38 | 321.51 | 325.93 | 349.57 |
| Other Expenses | 40.42 | 39.63 | 37.19 | 49.81 | 85.53 | 82.22 | 90.49 | 91.44 | 72.31 | 94.59 | 80.44 | 104.13 |
| Operating Profit | 104.75 | 90.24 | 72.36 | 16.56 | -32.89 | 80.72 | 73.60 | 58.86 | 59.53 | 35.43 | -0.24 | 6.63 |
| OPM % | 20% | 17.5% | 14.5% | 3% | -4% | 8.7% | 7.9% | 6% | 5.9% | 3.7% | -0% | 0.7% |
| Profit Before Tax + | 50.77 | 43.18 | 29.33 | 43.55 | 42.94 | 36.10 | 35.60 | 67.32 | 79.05 | 56.81 | 18.72 | 26.14 |
| Tax Expense | 3.57 | 10.62 | 5.62 | 13.13 | -1.35 | 8.92 | 7.44 | 16.98 | 26.19 | 15.33 | 10.64 | 11.52 |
| Tax % | 7% | 24.6% | 19.2% | 30.1% | -3.1% | 24.7% | 20.9% | 25.2% | 33.1% | 27% | 56.8% | 44.1% |
| Profit After Tax | 47.19 | 32.55 | 23.71 | 30.42 | 44.28 | 27.18 | 28.16 | 50.34 | 52.86 | 41.47 | 8.08 | 14.61 |
| EPS (Basic) | 7.79 | 5.37 | 3.91 | 5.02 | 7.23 | 3.92 | 3.94 | 7.04 | 7.40 | 5.73 | 1.10 | 2.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 3,864.24 | 2,378.88 | 2,222.20 | 1,790.32 | 1,210.73 | 1,365.24 |
| YOY Revenue Growth % | 62.44% | 7.05% | 24.12% | 47.87% | -11.32% | - |
| Other Income | 52.94 | 30.10 | 25.03 | 10.69 | 12.21 | 34.91 |
| Total Income | 3,917.18 | 2,408.99 | 2,247.23 | 1,801.00 | 1,222.94 | 1,400.15 |
| Total Expenses + | 3,699.11 | 2,232.62 | 1,826.59 | 1,699.32 | 1,069.82 | 1,302.21 |
| Cost of Materials Consumed | 1,957.29 | 1,242.86 | 1,052.34 | 1,002.70 | 565.62 | 696.10 |
| Employee Benefit Expense | 1,226.52 | 777.59 | 619.32 | 538.78 | 371.56 | 467.42 |
| Other Expenses | 336.46 | 212.16 | 154.93 | 157.84 | 132.64 | 138.69 |
| Operating Profit | 165.13 | 146.27 | 395.60 | 91.00 | 140.90 | 63.04 |
| OPM % | 4.3% | 6.1% | 17.8% | 5.1% | 11.6% | 4.6% |
| Profit Before Exceptional | 218.07 | 158.99 | 198.34 | 117.03 | 26.62 | 10.45 |
| Exceptional Items | 0.00 | 0.00 | 6.05 | 0.00 | 0.00 | 19.94 |
| Profit Before Tax + | 218.07 | 158.99 | 204.39 | 117.03 | 26.62 | 30.39 |
| Tax Expense | 59.53 | 28.02 | 31.42 | -0.05 | 0.13 | 0.00 |
| Tax % | 27.3% | 17.6% | 15.4% | -0% | 0.5% | 0% |
| Profit After Tax | 158.54 | 130.97 | 172.97 | 117.08 | 26.49 | 30.39 |
| EPS (Basic) | 22.36 | 21.55 | 28.60 | 23.08 | 6.18 | 7.10 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Non-Current Assets + | 1,694.47 | 1,354.52 | 462.23 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 815.07 | 548.92 | 278.64 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 17.04 | 127.99 | 107.87 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 178.15 | 3.15 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 583.75 | 585.79 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 1.23 | 1.12 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 1,842.70 | 1,386.60 | 879.79 | 0.00 | 0.00 | 0.00 |
| Inventories | 681.94 | 603.60 | 292.99 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 428.79 | 352.52 | 135.83 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 164.75 | 54.25 | 14.72 | 0.00 | 0.00 | 0.00 |
| Current Investments | 318.93 | 155.93 | 343.99 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 35.73 | 31.69 | 30.29 | 0.00 | 0.00 | 0.00 |
| Other Equity | 2,044.95 | 1,259.65 | 855.96 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 480.58 | 436.47 | 109.88 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 975.91 | 1,013.31 | 345.88 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 1,456.49 | 1,449.78 | 455.76 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 57.20 | -177.06 | 370.56 | 156.98 | 0.00 | 0.00 |
| Cash from Investing Activities | 420.71 | -537.42 | -293.09 | 107.33 | 0.00 | 0.00 |
| Cash from Financing Activities | 473.48 | 753.23 | -75.43 | 4,856.54 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | 951.93 | 39.53 | 2.04 | 5,120.85 | 0.00 | 0.00 |