| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 48 | 58 | 60 | 61 | 57 | 56 | 49 | 57 | 41 | 51 | 47 | 53 | |
Growth YoY Revenue Growth YoY% | 6.8 | -4.9 | 35.0 | 6.9 | 20.5 | -3.4 | -18.2 | -7.3 | -28.8 | -8.2 | -4.8 | -7.0 |
| 46 | 52 | 53 | 55 | 53 | 53 | 45 | 53 | 39 | 51 | 44 | 49 | |
| 2 | 6 | 7 | 6 | 5 | 3 | 4 | 4 | 2 | 1 | 3 | 4 | |
OPM OPM% | 3.5 | 10.0 | 11.5 | 9.7 | 7.9 | 6.0 | 7.6 | 6.4 | 4.5 | 1.0 | 5.7 | 7.4 |
| 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 5 | 6 | 5 | 4 | 2 | 3 | 4 | 2 | 0 | 2 | 3 |
| 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | |
| 1 | 4 | 5 | 4 | 3 | 2 | 3 | 3 | 1 | 0 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -35.2 | 141.6 | 93.9 | 77.7 | 442.1 | -61.9 | -45.7 | -17.6 | -61.2 | -89.5 | -35.7 | -17.2 |
NPM NPM% | 1.2 | 6.9 | 7.9 | 5.9 | 5.4 | 2.7 | 5.3 | 5.2 | 2.9 | 0.3 | 3.6 | 4.6 |
| 2.7 | 19.2 | 22.8 | 17.2 | 14.8 | 7.3 | 12.3 | 14.2 | 5.7 | 0.8 | 8.0 | 11.8 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 48 | 58 | 60 | 61 | 57 | 56 | 49 | 57 | 41 | 51 | 47 | 53 | |
Growth YoY Revenue Growth YoY% | 6.8 | -4.9 | 35.0 | 6.9 | 20.5 | -3.4 | -18.2 | -7.3 | -28.8 | -8.2 | -4.8 | -7.0 |
| 46 | 52 | 53 | 55 | 53 | 53 | 45 | 53 | 39 | 51 | 44 | 49 | |
| 2 | 6 | 7 | 6 | 5 | 3 | 4 | 4 | 2 | 1 | 3 | 4 | |
OPM OPM% | 3.5 | 10.0 | 11.5 | 9.7 | 7.9 | 6.0 | 7.6 | 6.4 | 4.5 | 1.0 | 5.7 | 7.4 |
| 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 5 | 6 | 5 | 4 | 2 | 3 | 4 | 2 | 0 | 2 | 3 |
| 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | |
| 1 | 4 | 5 | 4 | 3 | 2 | 3 | 3 | 1 | 0 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -35.2 | 141.6 | 93.9 | 77.7 | 442.1 | -61.9 | -45.7 | -17.6 | -61.2 | -89.5 | -35.7 | -17.2 |
NPM NPM% | 1.2 | 6.9 | 7.9 | 5.9 | 5.4 | 2.7 | 5.3 | 5.2 | 2.9 | 0.3 | 3.6 | 4.6 |
| 2.7 | 19.2 | 22.8 | 17.2 | 14.8 | 7.3 | 12.3 | 14.2 | 5.7 | 0.8 | 8.0 | 11.8 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 157 | 189 | 210 | 193 | 194 | 151 | 233 | 236 | 207 | 235 | 198 | 192 |
Growth Revenue Growth% | 65.1 | 20.3 | 11.3 | -8.0 | 0.6 | -22.3 | 54.5 | 1.1 | -12.1 | 13.2 | -15.5 | -12.5 |
| 124 | 153 | 168 | 153 | 158 | 135 | 196 | 210 | 194 | 214 | 188 | 183 | |
| 33 | 35 | 42 | 40 | 36 | 16 | 37 | 26 | 13 | 21 | 10 | 9 | |
OPM OPM% | 21.0 | 18.8 | 19.9 | 20.6 | 18.6 | 10.5 | 15.8 | 11.1 | 6.5 | 8.8 | 4.9 | 4.7 |
| 4 | 4 | 4 | 20 | 5 | 6 | 7 | 12 | 4 | 3 | 5 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 5 | 5 | 6 | 5 | 4 | 5 | 5 | 6 | 6 | 7 | 6 | 5 |
PBT PBTCr | 31 | 34 | 39 | 54 | 37 | 17 | 39 | 32 | 11 | 17 | 9 | 7 |
| 11 | 12 | 14 | 16 | 9 | 4 | 9 | 8 | 2 | 4 | 2 | 2 | |
PAT PATCr | 21 | 22 | 26 | 39 | 28 | 13 | 30 | 25 | 9 | 13 | 7 | 5 |
Growth PAT Growth% | 85.0 | 9.0 | 14.7 | 50.7 | -27.9 | -51.8 | 120.2 | -16.4 | -63.5 | 43.4 | -46.8 | -46.2 |
NPM NPM% | 13.1 | 11.9 | 12.3 | 20.1 | 14.4 | 8.9 | 12.7 | 10.5 | 4.4 | 5.5 | 3.5 | 2.9 |
| 98.4 | 107.3 | 123.1 | 185.5 | 133.8 | 64.5 | 142.0 | 118.6 | 43.3 | 62.1 | 33.0 | 26.2 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 157 | 189 | 210 | 193 | 194 | 151 | 233 | 236 | 207 | 235 | 198 | 192 |
Growth Revenue Growth% | 65.1 | 20.3 | 11.3 | -8.0 | 0.6 | -22.3 | 54.5 | 1.1 | -12.1 | 13.2 | -15.5 | -12.5 |
| 124 | 153 | 168 | 153 | 158 | 135 | 196 | 210 | 194 | 214 | 188 | 183 | |
| 33 | 35 | 42 | 40 | 36 | 16 | 37 | 26 | 13 | 21 | 10 | 9 | |
OPM OPM% | 21.0 | 18.8 | 19.9 | 20.6 | 18.6 | 10.5 | 15.8 | 11.1 | 6.5 | 8.8 | 4.9 | 4.7 |
| 4 | 4 | 4 | 20 | 5 | 6 | 7 | 12 | 4 | 3 | 5 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 5 | 5 | 6 | 5 | 4 | 5 | 5 | 6 | 6 | 7 | 6 | 5 |
PBT PBTCr | 31 | 34 | 39 | 54 | 37 | 17 | 39 | 32 | 11 | 17 | 9 | 7 |
| 11 | 12 | 14 | 16 | 9 | 4 | 9 | 8 | 2 | 4 | 2 | 2 | |
PAT PATCr | 21 | 22 | 26 | 39 | 28 | 13 | 30 | 25 | 9 | 13 | 7 | 5 |
Growth PAT Growth% | 85.0 | 9.0 | 14.7 | 50.7 | -27.9 | -51.8 | 120.2 | -16.4 | -63.5 | 43.4 | -46.8 | -46.2 |
NPM NPM% | 13.1 | 11.9 | 12.3 | 20.1 | 14.4 | 8.9 | 12.7 | 10.5 | 4.4 | 5.5 | 3.5 | 2.9 |
| 98.4 | 107.3 | 123.1 | 185.5 | 133.8 | 64.5 | 142.0 | 118.6 | 43.3 | 62.1 | 33.0 | 26.2 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Reserves ReservesCr | 69 | 83 | 109 | 119 | 133 | 133 | 159 | 172 | 138 | 123 | 130 |
| 43 | 54 | 34 | 52 | 42 | 43 | 38 | 39 | 48 | 35 | 34 | |
| 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | |
| 118 | 142 | 148 | 177 | 178 | 181 | 201 | 214 | 188 | 160 | 168 | |
| 89 | 94 | 103 | 144 | 145 | 146 | 151 | 165 | 147 | 121 | 130 | |
| 29 | 49 | 45 | 33 | 34 | 35 | 49 | 49 | 42 | 39 | 38 | |
| 118 | 142 | 148 | 177 | 178 | 181 | 201 | 214 | 188 | 160 | 168 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Reserves ReservesCr | 69 | 83 | 109 | 119 | 133 | 133 | 159 | 172 | 138 | 123 | 130 |
| 43 | 54 | 34 | 52 | 42 | 43 | 38 | 39 | 48 | 35 | 34 | |
| 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | |
| 118 | 142 | 148 | 177 | 178 | 181 | 201 | 214 | 188 | 160 | 168 | |
| 89 | 94 | 103 | 144 | 145 | 146 | 151 | 165 | 147 | 121 | 130 | |
| 29 | 49 | 45 | 33 | 34 | 35 | 49 | 49 | 42 | 39 | 38 | |
| 118 | 142 | 148 | 177 | 178 | 181 | 201 | 214 | 188 | 160 | 168 |
| Financial Year | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|
| 41 | 21 | 22 | 4 | 24 | 13 | 16 | -2 | |
| -36 | 16 | -27 | 2 | -5 | 28 | 6 | 14 | |
| -9 | -14 | -12 | -5 | -12 | -43 | -28 | 0 | |
Net Cash Flow Net Cash FlowCr | -5 | 23 | -18 | 2 | 8 | -2 | -5 | 12 |
Free Cash Flow Free Cash FlowCr | 47 | 16 | 18 | -5 | 18 | 5 | 13 | -5 |
CFO To PAT CFO To PAT% | 105.5 | 76.6 | 164.7 | 14.4 | 98.9 | 146.0 | 124.9 | -28.0 |
CFO To EBITDA CFO To EBITDA% | 102.8 | 59.1 | 139.7 | 11.6 | 93.8 | 98.2 | 78.2 | -19.8 |
| Financial Year | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|
| 41 | 21 | 22 | 4 | 24 | 13 | 16 | -2 | |
| -36 | 16 | -27 | 2 | -5 | 28 | 6 | 14 | |
| -9 | -14 | -12 | -5 | -12 | -43 | -28 | 0 | |
Net Cash Flow Net Cash FlowCr | -5 | 23 | -18 | 2 | 8 | -2 | -5 | 12 |
Free Cash Flow Free Cash FlowCr | 47 | 16 | 18 | -5 | 18 | 5 | 13 | -5 |
CFO To PAT CFO To PAT% | 105.5 | 76.6 | 164.7 | 14.4 | 98.9 | 146.0 | 124.9 | -28.0 |
CFO To EBITDA CFO To EBITDA% | 102.8 | 59.1 | 139.7 | 11.6 | 93.8 | 98.2 | 78.2 | -19.8 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 535 | 431 | 683 | 508 | 428 | 418 | 466 | 481 | 522 | 636 | 427 | 311 |
Price To Earnings Price To Earnings | 26.0 | 20.4 | 26.5 | 13.1 | 15.3 | 31.0 | 15.7 | 19.4 | 57.7 | 49.0 | 61.9 | 56.8 |
Price To Sales Price To Sales | 3.4 | 2.3 | 3.3 | 2.6 | 2.2 | 2.8 | 2.0 | 2.0 | 2.5 | 2.7 | 2.2 | 1.6 |
Price To Book Price To Book | 7.5 | 5.0 | 6.1 | 4.2 | 3.2 | 3.1 | 2.9 | 2.8 | 3.7 | 5.1 | 3.2 | 2.4 |
EV To EBITDA EV To EBITDA | 15.5 | 11.5 | 15.6 | 10.5 | 9.7 | 20.8 | 11.6 | 15.7 | 34.7 | 29.4 | 40.0 | 30.7 |
GPM GPM% | 36.1 | 36.6 | 38.0 | 40.6 | 41.1 | 37.0 | 36.0 | 31.9 | 29.6 | 33.5 | 36.8 | 36.8 |
OPM OPM% | 21.0 | 18.8 | 19.9 | 20.6 | 18.6 | 10.5 | 15.8 | 11.1 | 6.5 | 8.8 | 4.9 | 4.7 |
NPM NPM% | 13.1 | 11.9 | 12.3 | 20.1 | 14.4 | 8.9 | 12.7 | 10.5 | 4.4 | 5.5 | 3.5 | 2.9 |
ROCE ROCE% | 44.1 | 40.1 | 35.6 | 45.0 | 27.7 | 12.7 | 24.3 | 18.7 | 8.2 | 14.0 | 7.0 | 7.0 |
ROE ROE% | 29.0 | 26.2 | 23.1 | 31.9 | 20.7 | 9.9 | 18.4 | 14.3 | 6.5 | 10.4 | 5.2 | 5.2 |
ROA ROA% | 17.5 | 15.8 | 17.3 | 21.9 | 15.7 | 7.5 | 14.8 | 11.6 | 4.8 | 8.1 | 4.1 | 4.1 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 535 | 431 | 683 | 508 | 428 | 418 | 466 | 481 | 522 | 636 | 427 | 311 |
Price To Earnings Price To Earnings | 26.0 | 20.4 | 26.5 | 13.1 | 15.3 | 31.0 | 15.7 | 19.4 | 57.7 | 49.0 | 61.9 | 56.8 |
Price To Sales Price To Sales | 3.4 | 2.3 | 3.3 | 2.6 | 2.2 | 2.8 | 2.0 | 2.0 | 2.5 | 2.7 | 2.2 | 1.6 |
Price To Book Price To Book | 7.5 | 5.0 | 6.1 | 4.2 | 3.2 | 3.1 | 2.9 | 2.8 | 3.7 | 5.1 | 3.2 | 2.4 |
EV To EBITDA EV To EBITDA | 15.5 | 11.5 | 15.6 | 10.5 | 9.7 | 20.8 | 11.6 | 15.7 | 34.7 | 29.4 | 40.0 | 30.7 |
GPM GPM% | 36.1 | 36.6 | 38.0 | 40.6 | 41.1 | 37.0 | 36.0 | 31.9 | 29.6 | 33.5 | 36.8 | 36.8 |
OPM OPM% | 21.0 | 18.8 | 19.9 | 20.6 | 18.6 | 10.5 | 15.8 | 11.1 | 6.5 | 8.8 | 4.9 | 4.7 |
NPM NPM% | 13.1 | 11.9 | 12.3 | 20.1 | 14.4 | 8.9 | 12.7 | 10.5 | 4.4 | 5.5 | 3.5 | 2.9 |
ROCE ROCE% | 44.1 | 40.1 | 35.6 | 45.0 | 27.7 | 12.7 | 24.3 | 18.7 | 8.2 | 14.0 | 7.0 | 7.0 |
ROE ROE% | 29.0 | 26.2 | 23.1 | 31.9 | 20.7 | 9.9 | 18.4 | 14.3 | 6.5 | 10.4 | 5.2 | 5.2 |
ROA ROA% | 17.5 | 15.8 | 17.3 | 21.9 | 15.7 | 7.5 | 14.8 | 11.6 | 4.8 | 8.1 | 4.1 | 4.1 |
| Market CapitalizationMkt CapCr | 17,306 | 6,233 | 311 | 58 | 4 |
| Close PriceClose₹ | 16,200.00 | 590.00 | 1,490.00 | 27.00 | 3.48 |
| IndustryIndustry | Textile Machinery | Textile Machinery | Textile Machinery | Textile Machinery | Textile Machinery |
| Price To EarningsPE | 99.02 | 31.43 | 56.81 | 79.41 | |
| Price To SalesPS | 5.13 | 3.63 | 1.62 | 1.45 | |
| RevenueRevenueCr | 3,374 | 1,717 | 192 | 40 | 0 |
| Revenue Growth TTMRev Gr TTM% | 11.2% | -12.5% | -2.0% | ||
| PAT Growth TTMPAT Gr TTM% | 69.6% | -46.2% | -75.8% | 88.8% |
| Market CapitalizationMkt CapCr | 17,306 | 6,233 | 311 | 58 | 4 |
| Close PriceClose₹ | 16,200.00 | 590.00 | 1,490.00 | 27.00 | 3.48 |
| IndustryIndustry | Textile Machinery | Textile Machinery | Textile Machinery | Textile Machinery | Textile Machinery |
| Price To EarningsPE | 99.02 | 31.43 | 56.81 | 79.41 | |
| Price To SalesPS | 5.13 | 3.63 | 1.62 | 1.45 | |
| RevenueRevenueCr | 3,374 | 1,717 | 192 | 40 | 0 |
| Revenue Growth TTMRev Gr TTM% | 11.2% | -12.5% | -2.0% | ||
| PAT Growth TTMPAT Gr TTM% | 69.6% | -46.2% | -75.8% | 88.8% |