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 | 195.94 | 192.08 | 167.25 | 216.86 | 223.24 | 172.15 | 120.46 | 115.45 | 118.92 | 150.56 | 140.31 | 130.85 |
| YOY Revenue Growth % | 5.24% | -1% | -7.32% | 2.72% | 13.93% | -10.37% | -27.98% | -46.77% | -46.73% | -12.54% | 16.48% | 13.34% |
| Other Income | 3.14 | 3.15 | 3.67 | 4.28 | 4.90 | 3.02 | 2.89 | 3.31 | 6.98 | 2.74 | 2.32 | 1.58 |
| Total Income | 199.08 | 195.23 | 170.92 | 221.14 | 228.14 | 175.17 | 123.35 | 118.76 | 125.90 | 153.30 | 142.63 | 132.43 |
| Total Expenses + | 175.86 | 163.25 | 158.06 | 180.35 | 204.28 | 161.82 | 112.09 | 104.09 | 115.49 | 132.83 | 130.17 | 133.12 |
| Cost of Materials Consumed | 21.64 | 21.71 | 19.74 | 23.14 | 26.19 | 21.07 | 15.71 | 15.06 | 17.71 | 22.16 | 17.93 | 20.54 |
| Employee Benefit Expense | 8.35 | 8.86 | 7.32 | 7.72 | 9.02 | 8.50 | 7.84 | 7.98 | 6.36 | 7.59 | 8.03 | 7.64 |
| Other Expenses | 145.86 | 132.68 | 131.01 | 149.48 | 169.07 | 132.25 | 88.53 | 81.05 | 91.16 | 98.15 | 85.55 | 96.59 |
| Operating Profit | 20.08 | 28.83 | 9.19 | 36.51 | 18.96 | 10.34 | 8.37 | 11.36 | 3.43 | 17.73 | 10.14 | -2.27 |
| OPM % | 10.3% | 15% | 5.5% | 16.8% | 8.5% | 6% | 7% | 9.8% | 2.9% | 11.8% | 7.2% | -1.7% |
| Profit Before Tax + | 13.38 | 19.14 | 7.59 | 22.07 | 4.68 | 4.31 | -5.44 | 1.48 | 10.41 | 20.47 | 12.47 | -0.69 |
| Tax Expense | 3.48 | 5.00 | 2.86 | 6.69 | 1.67 | 1.50 | -1.41 | 0.67 | 2.45 | 5.11 | 3.40 | -0.14 |
| Tax % | 26% | 26.1% | 37.7% | 30.3% | 35.7% | 34.9% | - | 45.2% | 23.6% | 25% | 27.2% | - |
| Profit After Tax | 9.90 | 14.14 | 4.73 | 15.39 | 3.01 | 2.81 | -4.04 | 0.81 | 7.95 | 15.35 | 9.07 | -0.55 |
| EPS (Basic) | 7.06 | 10.10 | 3.38 | 10.98 | 2.15 | 2.00 | -2.88 | 0.58 | 5.68 | 10.96 | 6.47 | -0.40 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 526.98 | 799.43 | 781.54 | 791.84 | 757.95 | 555.85 | 651.42 |
| YOY Revenue Growth % | -34.08% | 2.29% | -1.3% | 4.47% | 36.36% | -14.67% | - |
| Other Income | 16.20 | 16.00 | 9.29 | 10.68 | 10.11 | 9.56 | 9.88 |
| Total Income | 543.18 | 815.42 | 790.84 | 802.52 | 768.06 | 565.40 | 661.29 |
| Total Expenses + | 532.42 | 705.95 | 702.12 | 625.76 | 576.42 | 482.49 | 553.89 |
| Cost of Materials Consumed | 69.55 | 90.79 | 86.58 | 78.76 | 68.20 | 55.09 | 61.23 |
| Employee Benefit Expense | 30.68 | 32.92 | 33.80 | 34.06 | 33.21 | 27.49 | 26.29 |
| Other Expenses | 392.99 | 582.24 | 581.74 | 512.94 | 475.02 | 399.91 | 466.37 |
| Operating Profit | -5.44 | 93.48 | 79.43 | 166.08 | 181.53 | 73.36 | 97.52 |
| OPM % | -1% | 11.7% | 10.2% | 21% | 23.9% | 13.2% | 15% |
| Profit Before Exceptional | 10.76 | 69.80 | 66.61 | 135.91 | 155.36 | 60.16 | 75.05 |
| Exceptional Items | 0.00 | -16.33 | 0.00 | -18.64 | 0.00 | -9.62 | 0.00 |
| Profit Before Tax + | 10.76 | 53.47 | 66.61 | 117.27 | 155.36 | 50.54 | 75.05 |
| Tax Expense | 3.22 | 16.21 | 17.32 | 29.70 | 40.23 | -6.10 | 28.99 |
| Tax % | 30% | 30.3% | 26% | 25.3% | 25.9% | -12.1% | 38.6% |
| Profit After Tax | 7.53 | 37.26 | 49.30 | 87.57 | 115.13 | 56.64 | 46.06 |
| EPS (Basic) | 5.38 | 26.60 | 35.19 | 62.52 | 82.19 | 40.44 | 32.88 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 1,278.96 | 1,032.98 | 759.24 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 381.30 | 399.94 | 415.09 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 805.38 | 513.67 | 241.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.17 | 0.18 | 0.14 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 20.96 | 22.28 | 23.61 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 346.44 | 413.06 | 395.98 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 100.63 | 101.07 | 113.35 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 57.72 | 54.09 | 28.21 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 142.97 | 230.16 | 212.37 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 0.00 | 0.00 | 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 | 7.00 | 7.00 | 7.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 715.44 | 711.97 | 680.45 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 606.39 | 445.09 | 216.42 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 296.58 | 281.98 | 251.35 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 902.96 | 727.07 | 467.77 | 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 | -37.63 | 56.70 | 54.95 | 79.27 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -227.34 | -276.60 | -219.23 | -86.66 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | 177.78 | 237.69 | 79.65 | 45.26 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -87.19 | 17.79 | -84.63 | 37.87 | 0.00 | 0.00 | 0.00 |