Current Price: ₹0.00
| Particulars | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 122.48 | 126.83 | 146.07 | 139.98 | 167.04 | 150.61 | 156.13 | 207.96 | 267.42 | 273.36 | 209.90 | 235.78 |
| YOY Revenue Growth % | 54.36% | 16.02% | 50.22% | 28.15% | 36.38% | 18.75% | 6.89% | 48.56% | 60.1% | 81.5% | 34.44% | 13.38% |
| Other Income | 6.49 | 4.70 | 6.03 | 4.75 | 5.96 | 19.85 | 8.13 | 6.26 | 6.51 | 7.40 | 7.68 | 5.73 |
| Total Income | 128.96 | 131.53 | 152.10 | 144.73 | 173.00 | 170.46 | 164.26 | 214.22 | 273.93 | 280.75 | 217.59 | 241.50 |
| Total Expenses + | 47.23 | 50.25 | 57.95 | 53.88 | 52.26 | 76.27 | 82.97 | 132.00 | 199.27 | 212.51 | 167.79 | 193.05 |
| 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 | 10.48 | 6.83 | 8.02 | 8.65 | 9.00 | 10.55 | 10.60 | 11.36 | 13.75 | 18.28 | 21.73 | 25.16 |
| Other Expenses | 36.75 | 43.42 | 49.93 | 45.23 | 43.26 | 65.73 | 72.37 | 120.64 | 146.76 | 155.53 | 107.38 | 125.27 |
| Operating Profit | 75.24 | 76.58 | 88.12 | 86.10 | 114.78 | 74.33 | 73.16 | 75.96 | 68.16 | 60.85 | 42.11 | 42.73 |
| OPM % | 61.4% | 60.4% | 60.3% | 61.5% | 68.7% | 49.4% | 46.9% | 36.5% | 25.5% | 22.3% | 20.1% | 18.1% |
| Profit Before Tax + | 46.43 | 45.55 | 56.12 | 49.97 | 82.01 | 55.58 | 41.64 | 44.83 | 74.66 | 68.25 | 49.80 | 40.07 |
| Tax Expense | 11.68 | 11.62 | 14.33 | 12.77 | 20.74 | 15.09 | 12.52 | 11.76 | 20.84 | 17.99 | 13.53 | 11.10 |
| Tax % | 25.2% | 25.5% | 25.5% | 25.5% | 25.3% | 27.1% | 30.1% | 26.2% | 27.9% | 26.4% | 27.2% | 27.7% |
| Profit After Tax | 34.75 | 33.92 | 41.79 | 37.20 | 61.28 | 40.49 | 29.12 | 33.08 | 53.83 | 50.26 | 36.27 | 28.97 |
| EPS (Basic) | 8.03 | 7.84 | 9.65 | 8.59 | 14.16 | 9.35 | 3.36 | 3.82 | 6.22 | 5.80 | 4.19 | 3.35 |
| Particulars | Mar 2025 | Mar 2023 | Mar 2022 |
|---|---|---|---|
| Revenue from Operations | 782.12 | 455.78 | 335.26 |
| YOY Revenue Growth % | 71.6% | 35.95% | - |
| Other Income | 40.75 | 29.77 | 36.99 |
| Total Income | 822.86 | 485.55 | 372.25 |
| Total Expenses + | 606.14 | 198.92 | 197.35 |
| Employee Benefit Expense | 46.27 | 32.11 | 24.52 |
| Other Expenses | 405.49 | 166.81 | 172.83 |
| Operating Profit | 175.97 | 256.86 | 137.91 |
| OPM % | 22.5% | 56.4% | 41.1% |
| Profit Before Exceptional | 216.72 | 148.91 | 39.47 |
| Exceptional Items | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 216.72 | 148.91 | 39.47 |
| Tax Expense | 60.20 | 36.86 | 10.07 |
| Tax % | 27.8% | 24.7% | 25.5% |
| Profit After Tax | 156.52 | 112.06 | 29.40 |
| EPS (Basic) | 18.08 | 25.89 | 6.79 |
| Particulars | Mar 2025 | Mar 2023 | Mar 2022 |
|---|---|---|---|
| ASSETS | |||
| Non-Current Assets + | 1,180.76 | 905.63 | 0.00 |
| Property, Plant & Equipment | 1,108.52 | 855.12 | 0.00 |
| Capital Work in Progress | 17.57 | 6.42 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 5.14 | 0.00 | 0.00 |
| Current Assets + | 582.89 | 211.94 | 0.00 |
| Inventories | 5.69 | 4.50 | 0.00 |
| Trade Receivables | 307.54 | 140.25 | 0.00 |
| Cash and Cash Equivalents | 6.70 | 12.48 | 0.00 |
| Current Investments | 149.60 | 35.41 | 0.00 |
| LIABILITIES & EQUITY | |||
| Total Equity | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 8.66 | 8.66 | 0.00 |
| Other Equity | 1,133.87 | 833.06 | 0.00 |
| Non-Current Liabilities | 288.60 | 140.38 | 0.00 |
| Current Liabilities | 334.16 | 136.82 | 0.00 |
| Total Liabilities | 622.76 | 279.02 | 0.00 |
| Particulars | Mar 2025 | Mar 2023 | Mar 2022 |
|---|---|---|---|
| Cash from Operating Activities | 161.70 | 257.34 | 129.91 |
| Cash from Investing Activities | -286.34 | -237.03 | -80.87 |
| Cash from Financing Activities | 89.07 | -15.19 | -48.12 |
| Net Increase/Decrease in Cash | -35.57 | 5.12 | 0.92 |