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 | 47.52 | 44.61 | 44.51 | 53.97 | 48.85 | 46.59 | 46.73 | 56.89 | 52.74 | 47.56 | 48.33 | 58.69 |
| YOY Revenue Growth % | 66.34% | 92.54% | 18.5% | 15.35% | 2.79% | 4.43% | 4.99% | 5.42% | 7.97% | 2.08% | 3.42% | 3.17% |
| Other Income | 1.15 | 0.97 | 0.99 | 0.78 | 3.63 | 2.50 | 5.21 | 0.97 | 2.50 | 0.90 | 1.31 | 1.12 |
| Total Income | 48.67 | 45.58 | 45.50 | 54.74 | 52.48 | 49.09 | 51.94 | 57.86 | 55.25 | 48.46 | 49.64 | 59.82 |
| Total Expenses + | 32.01 | 31.91 | 31.48 | 34.95 | 36.91 | 35.47 | 35.92 | 40.00 | 49.89 | 43.66 | 44.49 | 50.83 |
| Cost of Materials Consumed | 4.61 | 4.67 | 4.41 | 5.55 | 4.86 | 4.85 | 4.67 | 5.79 | 5.22 | 4.82 | 4.68 | 5.46 |
| Employee Benefit Expense | 7.82 | 8.76 | 9.26 | 9.19 | 10.19 | 10.68 | 10.87 | 11.23 | 10.54 | 10.92 | 10.95 | 11.46 |
| Other Expenses | 19.58 | 18.48 | 17.81 | 20.22 | 21.87 | 19.94 | 20.39 | 22.98 | 27.08 | 20.83 | 21.17 | 26.17 |
| Operating Profit | 15.51 | 12.71 | 13.03 | 19.01 | 11.93 | 11.12 | 10.81 | 16.89 | 2.85 | 3.90 | 3.84 | 7.87 |
| OPM % | 32.6% | 28.5% | 29.3% | 35.2% | 24.4% | 23.9% | 23.1% | 29.7% | 5.4% | 8.2% | 7.9% | 13.4% |
| Profit Before Tax + | 9.67 | 6.17 | 6.63 | 12.41 | 7.72 | 5.79 | 8.26 | 10.62 | 5.35 | 4.80 | 5.15 | 8.99 |
| Tax Expense | 2.50 | 1.50 | 1.69 | 3.13 | 1.98 | 1.36 | 2.05 | 2.65 | 1.50 | 1.18 | 1.27 | 2.24 |
| Tax % | 25.8% | 24.3% | 25.6% | 25.2% | 25.7% | 23.5% | 24.9% | 24.9% | 28% | 24.6% | 24.7% | 24.9% |
| Profit After Tax | 7.18 | 4.67 | 4.94 | 9.28 | 5.74 | 4.43 | 6.20 | 7.97 | 3.85 | 3.62 | 3.87 | 6.75 |
| EPS (Basic) | 2.62 | 1.70 | 1.80 | 3.38 | 2.09 | 1.62 | 2.26 | 2.91 | 1.41 | 1.32 | 1.41 | 2.46 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2018 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 202.95 | 191.94 | 169.95 | 79.74 | 47.82 | 114.84 | 102.14 |
| YOY Revenue Growth % | 5.74% | 12.94% | 113.13% | 66.73% | -58.36% | 12.43% | - |
| Other Income | 11.19 | 6.36 | 6.67 | 8.51 | 5.57 | 7.17 | 5.99 |
| Total Income | 214.14 | 198.29 | 176.62 | 88.25 | 53.40 | 122.01 | 108.13 |
| Total Expenses + | 184.12 | 135.25 | 114.76 | 64.71 | 51.52 | 93.14 | 84.47 |
| Cost of Materials Consumed | 20.53 | 19.48 | 17.77 | 11.10 | 9.63 | 13.95 | 10.56 |
| Employee Benefit Expense | 43.32 | 37.38 | 28.56 | 16.23 | 11.90 | 25.30 | 21.16 |
| Other Expenses | 90.39 | 78.38 | 68.44 | 37.38 | 29.98 | 53.89 | 52.75 |
| Operating Profit | 18.83 | 56.69 | 55.18 | 15.02 | -3.70 | 21.70 | 17.67 |
| OPM % | 9.3% | 29.5% | 32.5% | 18.8% | -7.7% | 18.9% | 17.3% |
| Profit Before Exceptional | 30.02 | 32.92 | 38.47 | 6.13 | -15.43 | 12.92 | 14.04 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | -5.02 | -23.53 | 0.00 | 1.45 |
| Profit Before Tax + | 30.02 | 32.92 | 38.47 | 1.11 | -38.96 | 12.92 | 15.49 |
| Tax Expense | 7.56 | 8.30 | 10.29 | 1.84 | -4.41 | 3.81 | 4.51 |
| Tax % | 25.2% | 25.2% | 26.8% | 165.2% | - | 29.5% | 29.1% |
| Profit After Tax | 22.46 | 24.62 | 28.18 | -0.73 | -34.55 | 9.11 | 10.98 |
| EPS (Basic) | 8.19 | 8.98 | 10.27 | -0.31 | -12.60 | 3.41 | 4.03 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2018 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 401.38 | 393.37 | 311.46 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 30.27 | 28.93 | 23.91 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.15 | 0.67 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 157.60 | 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 | 94.59 | 110.42 | 63.87 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 39.87 | 52.13 | 72.44 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 1.70 | 1.58 | 1.44 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 16.77 | 17.88 | 21.86 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 4.95 | 7.23 | 14.91 | 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 | 27.43 | 27.43 | 27.43 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 222.67 | 207.05 | 188.03 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 121.80 | 147.96 | 117.82 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 69.40 | 66.48 | 54.05 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 191.20 | 214.45 | 171.87 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2018 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 60.61 | 47.16 | 22.16 | 14.16 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -18.03 | -25.12 | 5.95 | -14.55 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | -44.86 | -29.73 | -21.64 | 4.53 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -2.27 | -7.69 | 6.48 | 4.15 | 0.00 | 0.00 | 0.00 |