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 | 435.17 | 365.78 | 608.25 | 697.29 | 739.91 | 860.26 | 665.75 | 682.83 | 944.51 | 1,001.34 | 1,098.43 | 1,198.42 |
| YOY Revenue Growth % | 124.98% | 28.84% | 84.2% | 84.43% | 70.03% | 135.19% | 9.45% | -2.07% | 27.65% | 16.4% | 64.99% | 75.51% |
| Other Income | 35.69 | 7.82 | 17.57 | 2.24 | 2.47 | 5.80 | 11.44 | 18.80 | 4.83 | 14.47 | 11.53 | 20.50 |
| Total Income | 470.86 | 373.60 | 625.82 | 699.53 | 742.38 | 866.06 | 677.19 | 701.63 | 949.34 | 1,015.81 | 1,109.96 | 1,218.92 |
| Total Expenses + | 394.25 | 320.63 | 560.19 | 646.88 | 676.59 | 794.57 | 604.88 | 636.53 | 885.80 | 937.71 | 1,047.34 | 1,157.95 |
| 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 | 21.77 | 19.89 | 21.91 | 22.12 | 24.40 | 24.61 | 23.13 | 27.45 | 27.50 | 27.11 | 24.74 | 26.55 |
| Other Expenses | 372.48 | 300.74 | 538.28 | 624.76 | 652.19 | 769.96 | 581.75 | 609.08 | 858.30 | 910.60 | 1,006.78 | 1,121.32 |
| Operating Profit | 40.92 | 45.15 | 48.06 | 50.41 | 63.32 | 65.69 | 60.87 | 46.30 | 58.71 | 63.63 | 51.09 | 40.47 |
| OPM % | 9.4% | 12.3% | 7.9% | 7.2% | 8.6% | 7.6% | 9.1% | 6.8% | 6.2% | 6.4% | 4.7% | 3.4% |
| Profit Before Tax + | 62.68 | 38.36 | 50.16 | 37.35 | 50.21 | 55.74 | 55.72 | 48.79 | 48.79 | 62.94 | 62.62 | 60.97 |
| Tax Expense | 16.05 | 9.93 | 13.01 | 9.58 | 14.65 | 14.25 | 12.92 | 12.38 | 12.64 | 17.64 | 20.32 | 17.28 |
| Tax % | 25.6% | 25.9% | 25.9% | 25.6% | 29.2% | 25.6% | 23.2% | 25.4% | 25.9% | 28% | 32.4% | 28.3% |
| Profit After Tax | 46.63 | 28.43 | 37.15 | 27.77 | 35.56 | 41.49 | 42.80 | 36.41 | 36.15 | 45.30 | 42.30 | 43.69 |
| EPS (Basic) | 0.17 | 0.11 | 0.14 | 0.10 | 0.13 | 0.15 | 0.16 | 0.13 | 0.13 | 0.16 | 0.15 | 0.16 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 3,726.51 | 2,963.21 | 1,787.29 | 1,167.48 | 576.70 | 586.36 | 544.66 |
| YOY Revenue Growth % | 25.76% | 65.79% | 53.09% | 102.44% | -1.65% | 7.66% | - |
| Other Income | 48.10 | 21.95 | 63.84 | 8.11 | 9.14 | 9.03 | 9.24 |
| Total Income | 3,774.61 | 2,985.16 | 1,851.13 | 1,175.59 | 585.84 | 595.39 | 553.90 |
| Total Expenses + | 3,551.58 | 2,722.93 | 1,611.89 | 1,030.52 | 452.97 | 456.34 | 455.11 |
| Employee Benefit Expense | 106.77 | 94.26 | 80.20 | 63.40 | 48.95 | 49.19 | 43.24 |
| Other Expenses | 3,384.83 | 2,628.67 | 1,531.69 | 967.12 | 404.02 | 407.15 | 411.87 |
| Operating Profit | 174.93 | 240.28 | 175.40 | 136.96 | 123.73 | 130.02 | 89.55 |
| OPM % | 4.7% | 8.1% | 9.8% | 11.7% | 21.5% | 22.2% | 16.4% |
| Profit Before Exceptional | 223.03 | 199.02 | 181.50 | 84.54 | 60.44 | 59.85 | 47.69 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 14.00 |
| Profit Before Tax + | 223.03 | 199.02 | 181.50 | 84.54 | 60.44 | 59.85 | 61.69 |
| Tax Expense | 63.03 | 51.40 | 46.01 | 14.68 | 11.05 | 21.26 | 22.77 |
| Tax % | 28.3% | 25.8% | 25.3% | 17.4% | 18.3% | 35.5% | 36.9% |
| Profit After Tax | 160.00 | 147.62 | 135.49 | 69.86 | 49.39 | 38.59 | 38.92 |
| EPS (Basic) | 0.58 | 0.54 | 0.51 | 0.26 | 0.37 | 0.58 | 0.58 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 2,800.84 | 2,894.07 | 2,800.31 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 50.40 | 186.59 | 191.42 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 1.27 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 869.17 | 783.70 | 590.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 1,612.42 | 1,612.42 | 1,612.42 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 214.04 | 249.22 | 270.81 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 1,703.33 | 1,821.05 | 1,017.00 | 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 | 91.84 | 122.56 | 53.63 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 252.62 | 597.56 | 167.22 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 0.00 | 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 | 3,064.26 | 2,954.77 | 2,691.63 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 254.77 | 183.15 | 134.42 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 906.19 | 1,299.00 | 723.48 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 1,160.96 | 1,482.15 | 857.90 | 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 | 23.43 | 605.18 | 178.37 | 101.67 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -349.27 | -281.19 | -155.84 | -68.20 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | -17.55 | 106.35 | 36.91 | -35.63 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -343.39 | 430.34 | 59.44 | -2.16 | 0.00 | 0.00 | 0.00 |