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 | 441.71 | 460.68 | 486.94 | 469.87 | 494.63 | 525.58 | 553.54 | 557.55 | 585.16 | 613.16 | 646.85 | 633.07 |
| YOY Revenue Growth % | 21.14% | 12.9% | 15.94% | 10.64% | 11.98% | 14.09% | 13.68% | 18.66% | 18.3% | 16.66% | 16.86% | 13.54% |
| Other Income | 4.65 | 2.42 | 3.40 | 6.07 | 5.05 | 8.81 | 11.13 | 5.66 | 10.23 | 6.83 | 2.62 | 2.47 |
| Total Income | 446.36 | 463.10 | 490.34 | 475.94 | 499.68 | 534.39 | 564.67 | 563.21 | 595.39 | 619.99 | 649.47 | 635.54 |
| Total Expenses + | 248.99 | 268.46 | 281.45 | 277.33 | 279.87 | 301.44 | 307.04 | 321.08 | 581.68 | 608.75 | 629.96 | 628.89 |
| 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 | 68.86 | 76.90 | 77.16 | 77.33 | 76.85 | 85.16 | 85.27 | 90.24 | 92.81 | 97.77 | 94.18 | 94.18 |
| Other Expenses | 180.13 | 191.56 | 204.29 | 200.00 | 203.02 | 216.28 | 221.77 | 230.84 | 232.60 | 245.73 | 252.21 | 252.71 |
| Operating Profit | 192.72 | 192.22 | 205.49 | 192.54 | 214.76 | 224.14 | 246.50 | 236.47 | 3.48 | 4.41 | 16.89 | 4.18 |
| OPM % | 43.6% | 41.7% | 42.2% | 41% | 43.4% | 42.6% | 44.5% | 42.4% | 0.6% | 0.7% | 2.6% | 0.7% |
| Profit Before Tax + | 13.14 | 10.17 | 17.93 | 11.07 | 28.16 | 19.00 | 27.68 | -4.20 | 13.71 | 11.24 | 19.51 | -6.02 |
| Tax Expense | 7.49 | 6.52 | 7.15 | 7.64 | 4.70 | 5.37 | 7.00 | -11.95 | 6.94 | 5.26 | -1.15 | 1.88 |
| Tax % | 57% | 64.1% | 39.9% | 69% | 16.7% | 28.3% | 25.3% | - | 50.6% | 46.8% | -5.9% | - |
| Profit After Tax | 5.65 | 3.65 | 10.78 | 3.43 | 23.46 | 13.63 | 20.68 | 7.75 | 6.77 | 5.98 | 20.66 | -7.90 |
| EPS (Basic) | 0.60 | 0.55 | 0.98 | 0.41 | 1.53 | 0.87 | 1.29 | 0.50 | 0.53 | 0.34 | 1.16 | -0.68 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 2,222.85 | 1,912.12 | 1,694.44 | 1,397.79 | 1,013.44 | 1,095.64 | 976.02 |
| YOY Revenue Growth % | 16.25% | 12.85% | 21.22% | 37.93% | -7.5% | 12.26% | - |
| Other Income | 34.81 | 16.94 | 13.18 | 12.67 | 16.95 | 6.97 | 10.06 |
| Total Income | 2,257.66 | 1,929.06 | 1,707.62 | 1,410.46 | 1,030.39 | 1,102.61 | 986.08 |
| Total Expenses + | 2,201.47 | 1,107.11 | 971.69 | 804.91 | 646.54 | 683.59 | 634.84 |
| Employee Benefit Expense | 353.48 | 308.24 | 275.12 | 233.65 | 195.94 | 208.03 | 184.52 |
| Other Expenses | 901.49 | 798.87 | 696.57 | 571.26 | 450.60 | 475.56 | 450.32 |
| Operating Profit | 21.38 | 805.01 | 722.75 | 592.88 | 366.90 | 412.05 | 341.18 |
| OPM % | 1% | 42.1% | 42.7% | 42.4% | 36.2% | 37.6% | 35% |
| Profit Before Exceptional | 56.19 | 63.43 | 44.89 | -5.40 | -134.85 | -106.94 | -22.40 |
| Exceptional Items | 0.00 | 3.90 | 0.00 | 94.61 | -93.45 | 0.00 | 0.00 |
| Profit Before Tax + | 56.19 | 67.33 | 44.89 | 89.21 | -228.30 | -106.94 | -22.40 |
| Tax Expense | 7.36 | 26.01 | 27.27 | 50.29 | -7.20 | 18.51 | 8.48 |
| Tax % | 13.1% | 38.6% | 60.7% | 56.4% | - | - | - |
| Profit After Tax | 48.83 | 41.32 | 17.62 | 38.92 | -221.10 | -125.45 | -30.88 |
| EPS (Basic) | 3.19 | 3.46 | 2.11 | 4.14 | -17.02 | -12.05 | -2.82 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 2,699.44 | 2,027.65 | 1,735.68 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 1,963.03 | 1,505.35 | 1,353.10 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 24.76 | 83.18 | 18.18 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 7.00 | 6.97 | 6.84 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 429.95 | 222.94 | 181.23 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 48.91 | 29.87 | 18.67 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 843.80 | 679.85 | 580.34 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 53.02 | 42.67 | 38.29 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 400.90 | 294.03 | 302.51 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 235.87 | 272.61 | 174.62 | 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 | 139.42 | 139.29 | 139.12 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 783.03 | 686.49 | 721.41 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 1,506.77 | 1,098.68 | 876.29 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 1,046.42 | 743.70 | 570.31 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 2,553.19 | 1,842.38 | 1,446.60 | 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 | 317.12 | 284.58 | 251.58 | 220.12 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -487.75 | -225.73 | -133.02 | 124.58 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | -42.44 | -64.02 | -140.07 | -154.88 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -213.07 | -5.17 | -21.51 | 189.82 | 0.00 | 0.00 | 0.00 |