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 | 176.28 | 179.61 | 191.36 | 207.13 | 224.10 | 240.14 | 228.95 | 231.30 | 258.14 | 276.41 | 291.54 | 296.70 |
| YOY Revenue Growth % | 59.99% | 58.11% | 51.38% | 52.18% | 27.13% | 33.7% | 19.65% | 11.67% | 15.19% | 15.11% | 27.34% | 28.27% |
| Other Income | 0.54 | 0.56 | 0.48 | 2.00 | 0.14 | 1.02 | 3.65 | 0.97 | 5.02 | 3.92 | 2.97 | 2.60 |
| Total Income | 176.82 | 180.17 | 191.84 | 209.13 | 224.25 | 241.16 | 232.60 | 232.27 | 263.15 | 280.33 | 294.51 | 299.30 |
| Total Expenses + | 159.92 | 157.54 | 178.64 | 171.14 | 205.46 | 198.54 | 239.48 | 227.17 | 230.74 | 246.62 | 260.09 | 264.42 |
| Cost of Materials Consumed | 148.76 | 144.00 | 159.00 | 149.61 | 179.58 | 167.29 | 202.75 | 188.29 | 190.17 | 155.18 | 200.82 | 226.35 |
| Employee Benefit Expense | 3.24 | 4.00 | 5.52 | 6.24 | 6.61 | 8.42 | 8.84 | 10.34 | 10.35 | 11.71 | 12.55 | 12.67 |
| Other Expenses | 7.92 | 9.54 | 14.12 | 15.29 | 19.27 | 22.83 | 27.88 | 28.55 | 34.21 | 34.26 | 36.60 | 40.02 |
| Operating Profit | 16.36 | 22.08 | 12.71 | 35.99 | 18.65 | 41.60 | -10.53 | 4.13 | 27.40 | 29.80 | 31.45 | 32.28 |
| OPM % | 9.3% | 12.3% | 6.6% | 17.4% | 8.3% | 17.3% | -4.6% | 1.8% | 10.6% | 10.8% | 10.8% | 10.9% |
| Profit Before Tax + | 18.50 | 23.43 | 27.25 | 31.16 | 33.81 | 36.97 | 31.79 | 24.20 | 32.41 | 33.71 | 34.42 | 34.24 |
| Tax Expense | 5.08 | 6.02 | 6.99 | 7.89 | 8.77 | 9.41 | 8.13 | 6.23 | 8.71 | 8.95 | 8.33 | 8.62 |
| Tax % | 27.4% | 25.7% | 25.6% | 25.3% | 25.9% | 25.5% | 25.6% | 25.7% | 26.9% | 26.5% | 24.2% | 25.2% |
| Profit After Tax | 13.43 | 17.41 | 20.26 | 23.28 | 25.04 | 27.56 | 23.66 | 17.97 | 23.71 | 24.76 | 26.09 | 25.61 |
| EPS (Basic) | 6.87 | 8.58 | 9.98 | 11.47 | 12.34 | 13.58 | 11.63 | 8.84 | 11.65 | 12.12 | 12.74 | 12.46 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 958.53 | 802.20 | 552.40 | 386.95 |
| YOY Revenue Growth % | 19.49% | 45.22% | 42.76% | - |
| Other Income | 10.65 | 3.18 | 2.40 | 2.12 |
| Total Income | 969.18 | 805.38 | 554.79 | 389.08 |
| Total Expenses + | 843.81 | 712.78 | 504.91 | 378.93 |
| Cost of Materials Consumed | 748.50 | 632.19 | 466.20 | 356.26 |
| Employee Benefit Expense | 37.95 | 22.37 | 10.18 | 6.25 |
| Other Expenses | 113.47 | 58.22 | 28.53 | 16.43 |
| Operating Profit | 114.71 | 89.42 | 47.49 | 8.02 |
| OPM % | 12% | 11.1% | 8.6% | 2.1% |
| Profit Before Exceptional | 125.37 | 115.64 | 59.69 | 42.88 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 125.37 | 115.64 | 59.69 | 42.88 |
| Tax Expense | 0.00 | 29.66 | 15.48 | 11.21 |
| Tax % | 0% | 25.7% | 25.9% | 26.1% |
| Profit After Tax | 125.37 | 85.98 | 44.21 | 31.67 |
| EPS (Basic) | 45.65 | 42.36 | 22.60 | 22.55 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 395.75 | 302.21 | 183.52 | 0.00 |
| Property, Plant & Equipment | 308.83 | 280.99 | 59.75 | 0.00 |
| Capital Work in Progress | 66.54 | 12.12 | 121.59 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.69 | 0.84 | 0.11 | 0.00 |
| Current Assets + | 612.55 | 455.37 | 323.92 | 0.00 |
| Inventories | 342.78 | 225.94 | 166.94 | 0.00 |
| Trade Receivables | 192.01 | 177.14 | 70.49 | 0.00 |
| Cash and Cash Equivalents | 2.94 | 1.05 | 10.77 | 0.00 |
| Current Investments | 3.35 | 3.12 | 2.89 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 20.43 | 20.30 | 20.30 | 0.00 |
| Other Equity | 511.05 | 385.80 | 301.91 | 0.00 |
| Non-Current Liabilities | 42.15 | 42.48 | 26.74 | 0.00 |
| Current Liabilities | 434.68 | 309.02 | 158.50 | 0.00 |
| Total Liabilities | 476.82 | 351.49 | 185.24 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | 68.66 | 52.23 | 8.88 | -60.00 |
| Cash from Investing Activities | -114.20 | -99.73 | -177.51 | -22.83 |
| Cash from Financing Activities | 47.43 | 37.78 | 169.38 | 82.78 |
| Net Increase/Decrease in Cash | 1.89 | -9.72 | 0.75 | -0.06 |