Current Price: ₹0.00
| Particulars | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 476.66 | 414.70 | 652.67 | 742.36 | 789.93 | 911.96 | 726.85 | 752.75 | 1,016.65 | 1,070.35 | 1,160.52 | 1,280.21 |
| YOY Revenue Growth % | 136.8% | 91.62% | 109.87% | 100.91% | 65.72% | 119.91% | 11.37% | 1.4% | 28.7% | 17.37% | 59.66% | 70.07% |
| Other Income | 32.76 | 13.33 | 20.95 | 2.82 | 2.67 | 6.37 | 16.22 | 27.91 | 3.54 | 23.20 | 19.94 | 26.30 |
| Total Income | 509.42 | 428.03 | 673.62 | 745.18 | 792.60 | 918.33 | 743.07 | 780.66 | 1,020.19 | 1,093.55 | 1,180.46 | 1,306.51 |
| Total Expenses + | 436.67 | 367.16 | 603.12 | 693.53 | 719.72 | 844.41 | 660.75 | 684.51 | 938.28 | 992.13 | 1,103.86 | 1,229.32 |
| 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 | 28.81 | 26.66 | 29.30 | 30.26 | 32.86 | 32.92 | 31.50 | 36.20 | 34.59 | 40.21 | 39.06 | 39.12 |
| Other Expenses | 407.86 | 340.50 | 573.82 | 663.27 | 686.86 | 811.49 | 629.25 | 648.31 | 903.69 | 951.92 | 1,043.72 | 1,170.10 |
| Operating Profit | 39.99 | 47.54 | 49.55 | 48.83 | 70.21 | 67.55 | 66.10 | 68.24 | 78.37 | 78.22 | 56.66 | 50.89 |
| OPM % | 8.4% | 11.5% | 7.6% | 6.6% | 8.9% | 7.4% | 9.1% | 9.1% | 7.7% | 7.3% | 4.9% | 4% |
| Profit Before Tax + | 57.35 | 44.43 | 53.83 | 34.55 | 55.24 | 56.14 | 63.68 | 77.93 | 63.06 | 80.41 | 80.79 | 77.19 |
| Tax Expense | 17.49 | 9.05 | 15.40 | 9.09 | 14.78 | 15.34 | 14.44 | 8.30 | 15.59 | 16.01 | 26.11 | 18.76 |
| Tax % | 30.5% | 20.4% | 28.6% | 26.3% | 26.8% | 27.3% | 22.7% | 10.7% | 24.7% | 19.9% | 32.3% | 24.3% |
| Profit After Tax | 39.86 | 35.38 | 38.43 | 25.46 | 40.46 | 40.80 | 49.24 | 69.63 | 47.47 | 64.40 | 54.68 | 58.43 |
| EPS (Basic) | 0.15 | 0.13 | 0.14 | 0.09 | 0.15 | 0.15 | 0.18 | 0.25 | 0.17 | 0.23 | 0.20 | 0.21 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 3,992.58 | 3,171.09 | 1,962.34 | 1,293.93 | 676.04 | 648.09 | 1,159.07 |
| YOY Revenue Growth % | 25.91% | 61.6% | 51.66% | 91.4% | 4.31% | -44.09% | - |
| Other Income | 73.14 | 28.08 | 70.73 | 10.00 | 10.02 | 12.42 | 11.13 |
| Total Income | 4,065.72 | 3,199.17 | 2,033.07 | 1,303.93 | 686.06 | 660.51 | 1,170.20 |
| Total Expenses + | 3,767.82 | 2,918.43 | 1,782.75 | 1,148.95 | 534.19 | 494.81 | 780.31 |
| Employee Benefit Expense | 148.19 | 127.54 | 107.83 | 81.78 | 61.53 | 62.32 | 73.60 |
| Other Expenses | 3,540.99 | 2,790.89 | 1,674.92 | 1,067.17 | 472.66 | 432.49 | 706.71 |
| Operating Profit | 224.76 | 252.66 | 179.59 | 144.98 | 141.85 | 153.28 | 378.76 |
| OPM % | 5.6% | 8% | 9.2% | 11.2% | 21% | 23.7% | 32.7% |
| Profit Before Exceptional | 297.90 | 209.59 | 186.78 | 90.41 | 73.15 | 70.00 | 98.65 |
| Exceptional Items | 4.19 | 0.00 | 0.00 | 0.00 | 0.00 | 8.28 | 47.18 |
| Profit Before Tax + | 302.09 | 209.59 | 186.78 | 90.41 | 73.15 | 78.28 | 145.83 |
| Tax Expense | 66.06 | 53.64 | 50.51 | 6.76 | 2.90 | -29.77 | 19.52 |
| Tax % | 21.9% | 25.6% | 27% | 7.5% | 4% | -38% | 13.4% |
| Profit After Tax | 236.03 | 155.95 | 136.27 | 83.65 | 70.25 | 108.05 | 126.31 |
| EPS (Basic) | 0.85 | 0.57 | 0.51 | 0.32 | 0.53 | 1.63 | 1.91 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 3,492.31 | 3,151.93 | 2,849.74 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 189.11 | 190.49 | 195.02 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 120.21 | 97.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 474.51 | 560.10 | 423.61 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 1,670.46 | 1,645.45 | 1,645.45 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 415.50 | 293.81 | 302.85 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 1,876.41 | 2,064.14 | 1,254.28 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 89.27 | 127.97 | 65.03 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 331.33 | 707.32 | 270.02 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 10.84 | 0.00 | 37.51 | 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 | 278.95 | 278.20 | 267.78 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 3,456.51 | 3,179.19 | 2,897.71 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 346.79 | 273.86 | 154.08 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 1,178.27 | 1,486.47 | 783.48 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 1,525.06 | 1,760.33 | 937.56 | 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 | 72.06 | 719.69 | 113.02 | 122.01 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -671.57 | -460.45 | -88.48 | -54.81 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | 208.28 | 178.06 | 36.68 | -35.81 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -391.23 | 437.30 | 61.22 | 31.39 | 0.00 | 0.00 | 0.00 |