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 | 137.50 | 190.95 | 207.28 | 214.55 | 200.64 | 247.39 | 209.34 | 253.00 | 233.88 | 274.43 | 303.36 | 306.71 |
| YOY Revenue Growth % | 62.09% | 157.81% | 115.16% | 57.83% | 45.92% | 29.56% | 1% | 17.92% | 16.57% | 10.93% | 44.91% | 21.23% |
| Other Income | 1.76 | 2.92 | 2.51 | 1.87 | 5.30 | 1.81 | 2.14 | 2.04 | 4.07 | 9.67 | 5.24 | 7.14 |
| Total Income | 139.26 | 193.88 | 209.78 | 216.42 | 205.94 | 249.21 | 211.49 | 255.04 | 237.96 | 284.10 | 308.60 | 313.85 |
| Total Expenses + | 101.66 | 142.30 | 140.55 | 147.06 | 147.70 | 171.55 | 149.79 | 181.09 | 175.07 | 209.69 | 216.20 | 227.15 |
| 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 | 47.05 | 53.99 | 57.29 | 62.73 | 67.95 | 69.57 | 65.52 | 70.93 | 69.99 | 77.22 | 87.59 | 91.07 |
| Other Expenses | 54.61 | 88.31 | 83.26 | 84.33 | 79.75 | 101.98 | 84.28 | 85.82 | 81.17 | 107.90 | 104.01 | 100.14 |
| Operating Profit | 35.84 | 48.66 | 66.73 | 67.49 | 52.95 | 75.84 | 59.55 | 71.91 | 58.81 | 64.75 | 87.16 | 79.56 |
| OPM % | 26.1% | 25.5% | 32.2% | 31.5% | 26.4% | 30.7% | 28.4% | 28.4% | 25.1% | 23.6% | 28.7% | 25.9% |
| Profit Before Tax + | 29.39 | 40.00 | 56.21 | 55.20 | 43.40 | 60.64 | 43.31 | 73.95 | 62.89 | 74.41 | 92.40 | 86.69 |
| Tax Expense | 8.13 | 10.08 | 15.93 | 15.80 | 11.39 | 14.19 | 12.57 | 20.43 | 14.93 | 17.95 | 26.78 | 18.85 |
| Tax % | 27.6% | 25.2% | 28.3% | 28.6% | 26.2% | 23.4% | 29% | 27.6% | 23.7% | 24.1% | 29% | 21.7% |
| Profit After Tax | 21.27 | 29.92 | 40.28 | 39.40 | 32.01 | 46.45 | 30.74 | 53.52 | 47.96 | 56.46 | 65.62 | 67.84 |
| EPS (Basic) | 2.14 | 3.01 | 4.05 | 1.98 | 1.61 | 2.33 | 1.54 | 2.68 | 2.38 | 2.75 | 3.09 | 3.05 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 910.38 | 750.68 | 385.07 | 271.82 |
| YOY Revenue Growth % | 21.27% | 94.95% | 41.67% | - |
| Other Income | 11.29 | 8.65 | 10.10 | 14.14 |
| Total Income | 921.67 | 759.34 | 395.18 | 285.96 |
| Total Expenses + | 700.37 | 531.57 | 286.50 | 193.61 |
| Employee Benefit Expense | 273.97 | 221.05 | 108.96 | 56.95 |
| Other Expenses | 351.81 | 310.51 | 177.54 | 136.66 |
| Operating Profit | 210.01 | 219.12 | 98.57 | 78.21 |
| OPM % | 23.1% | 29.2% | 25.6% | 28.8% |
| Profit Before Exceptional | 221.30 | 180.80 | 81.95 | 73.64 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 221.30 | 180.80 | 81.95 | 73.64 |
| Tax Expense | 58.58 | 49.94 | 21.88 | 20.03 |
| Tax % | 26.5% | 27.6% | 26.7% | 27.2% |
| Profit After Tax | 162.71 | 130.86 | 60.07 | 53.60 |
| EPS (Basic) | 8.16 | 6.57 | 6.04 | 13.84 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 731.76 | 393.62 | 235.22 | 0.00 |
| Property, Plant & Equipment | 125.67 | 103.67 | 95.57 | 0.00 |
| Capital Work in Progress | 1.35 | 0.00 | 0.18 | 0.00 |
| Non-Current Investments | 31.25 | 21.70 | 10.55 | 0.00 |
| Goodwill | 88.41 | 8.25 | 8.25 | 0.00 |
| Other Intangible Assets | 10.61 | 20.16 | 20.89 | 0.00 |
| Current Assets + | 1,887.56 | 1,412.46 | 873.22 | 0.00 |
| Inventories | 19.49 | 0.00 | 7.63 | 0.00 |
| Trade Receivables | 274.63 | 187.44 | 115.51 | 0.00 |
| Cash and Cash Equivalents | 138.79 | 145.07 | 87.33 | 0.00 |
| Current Investments | 27.61 | 1.50 | 0.54 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 199.66 | 199.38 | 99.51 | 0.00 |
| Other Equity | 827.78 | 432.04 | 377.78 | 0.00 |
| Non-Current Liabilities | 319.12 | 259.78 | 119.97 | 0.00 |
| Current Liabilities | 1,194.48 | 906.08 | 506.39 | 0.00 |
| Total Liabilities | 1,513.60 | 1,165.86 | 626.36 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | -294.46 | -148.31 | 263.47 | -34.28 |
| Cash from Investing Activities | -161.09 | -17.87 | -180.48 | -112.51 |
| Cash from Financing Activities | 449.28 | 223.92 | -21.28 | 139.13 |
| Net Increase/Decrease in Cash | -6.28 | 57.74 | 61.71 | -7.66 |