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 | 18.28 | 18.81 | 18.70 | 18.36 | 22.74 | 19.74 | 22.93 | 20.83 | 29.86 | 25.79 | 25.71 | 31.25 |
| YOY Revenue Growth % | 10.24% | 54.97% | 8.88% | 3.46% | 24.42% | 4.92% | 22.57% | 13.46% | 31.34% | 30.65% | 12.15% | 50.02% |
| Other Income | 0.38 | 0.57 | 0.54 | 0.62 | 0.89 | 0.52 | 0.69 | 0.38 | 1.32 | 1.23 | 1.58 | 1.07 |
| Total Income | 18.65 | 19.38 | 19.24 | 18.98 | 23.63 | 20.26 | 23.62 | 21.21 | 31.18 | 27.02 | 27.29 | 32.32 |
| Total Expenses + | 9.58 | 10.23 | 9.55 | 9.62 | 12.77 | 10.90 | 11.08 | 11.90 | 29.82 | 24.82 | 24.85 | 27.62 |
| 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 | 3.80 | 4.47 | 4.80 | 4.92 | 5.18 | 5.40 | 6.40 | 6.40 | 5.93 | 6.78 | 6.33 | 6.69 |
| Other Expenses | 5.78 | 5.76 | 4.75 | 4.70 | 7.59 | 5.50 | 4.69 | 5.51 | 11.60 | 7.76 | 6.75 | 7.87 |
| Operating Profit | 8.70 | 8.58 | 9.15 | 8.74 | 9.97 | 8.84 | 11.84 | 8.93 | 0.05 | 0.96 | 0.86 | 3.63 |
| OPM % | 47.6% | 45.6% | 48.9% | 47.6% | 43.9% | 44.8% | 51.7% | 42.9% | 0.2% | 3.7% | 3.4% | 11.6% |
| Profit Before Tax + | 2.89 | 1.46 | 2.57 | 2.46 | 2.87 | 2.16 | 1.79 | 1.49 | 0.59 | 2.20 | 2.44 | 3.04 |
| Tax Expense | 1.37 | 0.35 | 0.69 | 0.63 | 0.72 | 0.57 | 0.50 | 0.45 | 0.36 | 0.57 | 0.80 | 0.77 |
| Tax % | 47.2% | 23.7% | 26.7% | 25.7% | 25.2% | 26.6% | 28.1% | 30% | 62.1% | 25.8% | 32.6% | 25.3% |
| Profit After Tax | 1.53 | 1.12 | 1.88 | 1.83 | 2.14 | 1.59 | 1.29 | 1.04 | 0.22 | 1.63 | 1.64 | 2.27 |
| EPS (Basic) | 1.41 | 1.03 | 1.74 | 1.52 | 1.67 | 1.24 | 1.01 | 0.81 | 0.16 | 1.18 | 1.19 | 1.64 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 93.36 | 78.61 | 65.34 | 57.46 |
| YOY Revenue Growth % | 18.76% | 20.31% | 13.72% | - |
| Other Income | 2.91 | 2.62 | 1.71 | 1.97 |
| Total Income | 96.26 | 81.23 | 67.05 | 59.43 |
| Total Expenses + | 89.46 | 42.17 | 35.23 | 35.01 |
| Employee Benefit Expense | 24.12 | 19.37 | 16.19 | 12.63 |
| Other Expenses | 27.30 | 22.80 | 19.03 | 22.38 |
| Operating Profit | 3.90 | 36.44 | 30.11 | 22.44 |
| OPM % | 4.2% | 46.4% | 46.1% | 39.1% |
| Profit Before Exceptional | 6.80 | 9.36 | 8.61 | 7.74 |
| Exceptional Items | -0.78 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 6.03 | 9.36 | 8.61 | 7.74 |
| Tax Expense | 1.89 | 2.39 | 2.81 | 1.96 |
| Tax % | 31.3% | 25.5% | 32.6% | 25.3% |
| Profit After Tax | 4.14 | 6.97 | 5.80 | 5.78 |
| EPS (Basic) | 3.16 | 6.17 | 5.53 | 5.89 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 119.80 | 96.88 | 71.51 | 0.00 |
| Property, Plant & Equipment | 10.02 | 3.44 | 4.02 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 18.29 | 14.94 | 8.47 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 57.97 | 46.64 | 38.64 | 0.00 |
| Current Assets + | 138.93 | 106.95 | 97.42 | 0.00 |
| Inventories | 1.25 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 43.84 | 46.36 | 26.08 | 0.00 |
| Cash and Cash Equivalents | 0.78 | 0.29 | 0.62 | 0.00 |
| Current Investments | 4.12 | 9.81 | 8.69 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 13.81 | 12.82 | 18.45 | 0.00 |
| Other Equity | 165.93 | 121.48 | 90.73 | 0.00 |
| Non-Current Liabilities | 14.44 | 11.90 | 17.21 | 0.00 |
| Current Liabilities | 64.55 | 57.63 | 42.55 | 0.00 |
| Total Liabilities | 78.99 | 69.53 | 59.76 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | 30.51 | 22.23 | 8.86 | 12.62 |
| Cash from Investing Activities | -67.26 | -26.62 | -26.76 | -16.89 |
| Cash from Financing Activities | 37.25 | 4.06 | 17.88 | 4.79 |
| Net Increase/Decrease in Cash | 0.49 | -0.33 | -0.01 | 0.52 |