| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 481 | 622 | 598 | 636 | 721 | 735 | 723 | 792 | 691 | 726 | 582 | 583 | |
Growth YoY Revenue Growth YoY% | 6.3 | 16.6 | 30.8 | 48.3 | 50.0 | 18.2 | 20.9 | 24.6 | -4.1 | -1.3 | -19.4 | -26.4 |
| 434 | 568 | 547 | 582 | 666 | 689 | 673 | 738 | 624 | 660 | 527 | 522 | |
| 47 | 55 | 50 | 54 | 55 | 46 | 49 | 54 | 67 | 67 | 55 | 61 | |
OPM OPM% | 9.7 | 8.8 | 8.4 | 8.5 | 7.6 | 6.3 | 6.8 | 6.8 | 9.7 | 9.2 | 9.4 | 10.5 |
| 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 1 | 2 | 3 | 5 | |
Interest Expense Interest ExpenseCr | 9 | 10 | 7 | 11 | 6 | 8 | 5 | 7 | 10 | 7 | 8 | 5 |
Depreciation DepreciationCr | 9 | 10 | 10 | 11 | 11 | 12 | 12 | 11 | 13 | 13 | 13 | 14 |
PBT PBTCr | 30 | 38 | 35 | 34 | 39 | 29 | 35 | 38 | 45 | 48 | 37 | 47 |
| 11 | 5 | 11 | 9 | 9 | 8 | 7 | 4 | 14 | 12 | 11 | 11 | |
| 20 | 33 | 24 | 25 | 30 | 21 | 28 | 33 | 32 | 35 | 26 | 36 | |
Growth YoY PAT Growth YoY% | 2,498.8 | 43.6 | -3.6 | 24.0 | 51.9 | -36.2 | 16.2 | 36.6 | 5.6 | 69.1 | -5.5 | 6.1 |
NPM NPM% | 4.1 | 5.3 | 4.0 | 3.9 | 4.1 | 2.8 | 3.8 | 4.2 | 4.6 | 4.9 | 4.5 | 6.1 |
| 0.7 | 1.2 | 0.8 | 0.8 | 0.9 | 0.7 | 0.9 | 1.0 | 1.0 | 1.1 | 0.8 | 1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 481 | 622 | 598 | 636 | 721 | 735 | 723 | 792 | 691 | 726 | 582 | 583 | |
Growth YoY Revenue Growth YoY% | 6.3 | 16.6 | 30.8 | 48.3 | 50.0 | 18.2 | 20.9 | 24.6 | -4.1 | -1.3 | -19.4 | -26.4 |
| 434 | 568 | 547 | 582 | 666 | 689 | 673 | 738 | 624 | 660 | 527 | 522 | |
| 47 | 55 | 50 | 54 | 55 | 46 | 49 | 54 | 67 | 67 | 55 | 61 | |
OPM OPM% | 9.7 | 8.8 | 8.4 | 8.5 | 7.6 | 6.3 | 6.8 | 6.8 | 9.7 | 9.2 | 9.4 | 10.5 |
| 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 1 | 2 | 3 | 5 | |
Interest Expense Interest ExpenseCr | 9 | 10 | 7 | 11 | 6 | 8 | 5 | 7 | 10 | 7 | 8 | 5 |
Depreciation DepreciationCr | 9 | 10 | 10 | 11 | 11 | 12 | 12 | 11 | 13 | 13 | 13 | 14 |
PBT PBTCr | 30 | 38 | 35 | 34 | 39 | 29 | 35 | 38 | 45 | 48 | 37 | 47 |
| 11 | 5 | 11 | 9 | 9 | 8 | 7 | 4 | 14 | 12 | 11 | 11 | |
| 20 | 33 | 24 | 25 | 30 | 21 | 28 | 33 | 32 | 35 | 26 | 36 | |
Growth YoY PAT Growth YoY% | 2,498.8 | 43.6 | -3.6 | 24.0 | 51.9 | -36.2 | 16.2 | 36.6 | 5.6 | 69.1 | -5.5 | 6.1 |
NPM NPM% | 4.1 | 5.3 | 4.0 | 3.9 | 4.1 | 2.8 | 3.8 | 4.2 | 4.6 | 4.9 | 4.5 | 6.1 |
| 0.7 | 1.2 | 0.8 | 0.8 | 0.9 | 0.7 | 0.9 | 1.0 | 1.0 | 1.1 | 0.8 | 1.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 660 | 847 | 891 | 913 | 1,427 | 1,988 | 1,818 | 2,129 | 2,815 | 2,792 | 2,583 |
Growth Revenue Growth% | 28.4 | 5.1 | 2.6 | 56.3 | 39.3 | -8.5 | 17.1 | 32.2 | -0.8 | -13.1 | |
| 623 | 800 | 817 | 857 | 1,345 | 1,850 | 1,695 | 1,938 | 2,611 | 2,550 | 2,333 | |
| 37 | 47 | 74 | 56 | 82 | 138 | 124 | 191 | 205 | 242 | 250 | |
OPM OPM% | 5.5 | 5.5 | 8.3 | 6.1 | 5.7 | 6.9 | 6.8 | 9.0 | 7.3 | 8.7 | 9.7 |
| 5 | 7 | 8 | 7 | 5 | 8 | 7 | 7 | 9 | 9 | 11 | |
Interest Expense Interest ExpenseCr | 21 | 21 | 19 | 15 | 16 | 18 | 20 | 33 | 31 | 33 | 31 |
Depreciation DepreciationCr | 9 | 11 | 11 | 14 | 13 | 15 | 25 | 36 | 46 | 51 | 54 |
PBT PBTCr | 11 | 22 | 52 | 35 | 58 | 113 | 85 | 130 | 137 | 167 | 176 |
| 2 | 4 | 10 | 9 | 16 | 29 | 21 | 34 | 34 | 41 | 48 | |
PAT PATCr | 10 | 18 | 41 | 26 | 42 | 85 | 64 | 96 | 103 | 126 | 128 |
Growth PAT Growth% | 82.7 | 131.4 | -37.4 | 63.1 | 101.1 | -24.1 | 49.0 | 7.2 | 22.9 | 14.9 | |
NPM NPM% | 1.5 | 2.1 | 4.6 | 2.8 | 3.0 | 4.3 | 3.5 | 4.5 | 3.6 | 4.5 | 5.0 |
| 0.7 | 1.2 | 2.4 | 1.4 | 1.9 | 3.5 | 2.8 | 3.5 | 3.3 | 3.9 | 4.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 660 | 847 | 891 | 913 | 1,427 | 1,988 | 1,818 | 2,129 | 2,815 | 2,792 | 2,583 |
Growth Revenue Growth% | 28.4 | 5.1 | 2.6 | 56.3 | 39.3 | -8.5 | 17.1 | 32.2 | -0.8 | -13.1 | |
| 623 | 800 | 817 | 857 | 1,345 | 1,850 | 1,695 | 1,938 | 2,611 | 2,550 | 2,333 | |
| 37 | 47 | 74 | 56 | 82 | 138 | 124 | 191 | 205 | 242 | 250 | |
OPM OPM% | 5.5 | 5.5 | 8.3 | 6.1 | 5.7 | 6.9 | 6.8 | 9.0 | 7.3 | 8.7 | 9.7 |
| 5 | 7 | 8 | 7 | 5 | 8 | 7 | 7 | 9 | 9 | 11 | |
Interest Expense Interest ExpenseCr | 21 | 21 | 19 | 15 | 16 | 18 | 20 | 33 | 31 | 33 | 31 |
Depreciation DepreciationCr | 9 | 11 | 11 | 14 | 13 | 15 | 25 | 36 | 46 | 51 | 54 |
PBT PBTCr | 11 | 22 | 52 | 35 | 58 | 113 | 85 | 130 | 137 | 167 | 176 |
| 2 | 4 | 10 | 9 | 16 | 29 | 21 | 34 | 34 | 41 | 48 | |
PAT PATCr | 10 | 18 | 41 | 26 | 42 | 85 | 64 | 96 | 103 | 126 | 128 |
Growth PAT Growth% | 82.7 | 131.4 | -37.4 | 63.1 | 101.1 | -24.1 | 49.0 | 7.2 | 22.9 | 14.9 | |
NPM NPM% | 1.5 | 2.1 | 4.6 | 2.8 | 3.0 | 4.3 | 3.5 | 4.5 | 3.6 | 4.5 | 5.0 |
| 0.7 | 1.2 | 2.4 | 1.4 | 1.9 | 3.5 | 2.8 | 3.5 | 3.3 | 3.9 | 4.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 16 | 17 | 19 | 24 | 24 | 24 | 27 | 30 | 30 |
Reserves ReservesCr | 84 | 116 | 165 | 198 | 261 | 343 | 407 | 603 | 772 | 880 |
| 256 | 252 | 278 | 303 | 269 | 259 | 361 | 348 | 425 | 367 | |
| 127 | 111 | 99 | 83 | 76 | 121 | 244 | 279 | 298 | 330 | |
| 481 | 495 | 560 | 604 | 632 | 758 | 1,096 | 1,301 | 1,555 | 1,648 | |
| 338 | 350 | 393 | 436 | 449 | 384 | 515 | 629 | 769 | 737 | |
| 143 | 145 | 167 | 168 | 183 | 373 | 580 | 672 | 786 | 911 | |
| 481 | 495 | 560 | 604 | 632 | 758 | 1,096 | 1,301 | 1,555 | 1,648 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 16 | 17 | 19 | 24 | 24 | 24 | 27 | 30 | 30 |
Reserves ReservesCr | 84 | 116 | 165 | 198 | 261 | 343 | 407 | 603 | 772 | 880 |
| 256 | 252 | 278 | 303 | 269 | 259 | 361 | 348 | 425 | 367 | |
| 127 | 111 | 99 | 83 | 76 | 121 | 244 | 279 | 298 | 330 | |
| 481 | 495 | 560 | 604 | 632 | 758 | 1,096 | 1,301 | 1,555 | 1,648 | |
| 338 | 350 | 393 | 436 | 449 | 384 | 515 | 629 | 769 | 737 | |
| 143 | 145 | 167 | 168 | 183 | 373 | 580 | 672 | 786 | 911 | |
| 481 | 495 | 560 | 604 | 632 | 758 | 1,096 | 1,301 | 1,555 | 1,648 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 43 | 10 | 53 | 29 | 5 | 95 | 29 | 39 | 63 | 325 | |
| -45 | -40 | -19 | -13 | -13 | -145 | -250 | -131 | -129 | -198 | |
| 16 | 16 | -25 | -21 | 6 | 62 | 206 | 92 | 83 | -8 | |
Net Cash Flow Net Cash FlowCr | 13 | -14 | 8 | -6 | -2 | 12 | -16 | 0 | 17 | 119 |
Free Cash Flow Free Cash FlowCr | -3 | 2 | 34 | 15 | -17 | -72 | -228 | -98 | -71 | |
CFO To PAT CFO To PAT% | 440.9 | 57.9 | 127.5 | 111.1 | 11.2 | 112.1 | 44.4 | 40.9 | 61.5 | 256.8 |
CFO To EBITDA CFO To EBITDA% | 117.5 | 22.1 | 71.5 | 51.3 | 5.8 | 68.9 | 23.1 | 20.5 | 30.9 | 134.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 43 | 10 | 53 | 29 | 5 | 95 | 29 | 39 | 63 | 325 | |
| -45 | -40 | -19 | -13 | -13 | -145 | -250 | -131 | -129 | -198 | |
| 16 | 16 | -25 | -21 | 6 | 62 | 206 | 92 | 83 | -8 | |
Net Cash Flow Net Cash FlowCr | 13 | -14 | 8 | -6 | -2 | 12 | -16 | 0 | 17 | 119 |
Free Cash Flow Free Cash FlowCr | -3 | 2 | 34 | 15 | -17 | -72 | -228 | -98 | -71 | |
CFO To PAT CFO To PAT% | 440.9 | 57.9 | 127.5 | 111.1 | 11.2 | 112.1 | 44.4 | 40.9 | 61.5 | 256.8 |
CFO To EBITDA CFO To EBITDA% | 117.5 | 22.1 | 71.5 | 51.3 | 5.8 | 68.9 | 23.1 | 20.5 | 30.9 | 134.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 86 | 219 | 173 | 63 | 257 | 1,077 | 953 | 1,529 | 1,054 | 769 | 858 |
Price To Earnings Price To Earnings | 8.9 | 12.2 | 4.2 | 2.4 | 6.2 | 12.7 | 14.4 | 16.9 | 11.1 | 6.7 | 7.4 |
Price To Sales Price To Sales | 0.1 | 0.3 | 0.2 | 0.1 | 0.2 | 0.5 | 0.5 | 0.7 | 0.4 | 0.3 | 0.3 |
Price To Book Price To Book | 0.9 | 1.7 | 0.9 | 0.3 | 0.9 | 2.9 | 2.2 | 2.4 | 1.3 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 7.8 | 9.4 | 4.8 | 3.8 | 4.9 | 9.5 | 11.2 | 10.4 | 7.6 | 4.9 | 5.2 |
GPM GPM% | 12.0 | 9.4 | 11.5 | 9.0 | 7.6 | 9.6 | 10.6 | 13.7 | 11.6 | ||
OPM OPM% | 5.5 | 5.5 | 8.3 | 6.1 | 5.7 | 6.9 | 6.8 | 9.0 | 7.3 | 8.7 | 9.7 |
NPM NPM% | 1.5 | 2.1 | 4.6 | 2.8 | 3.0 | 4.3 | 3.5 | 4.5 | 3.6 | 4.5 | 5.0 |
ROCE ROCE% | 10.4 | 12.0 | 18.8 | 13.0 | 16.7 | 20.9 | 12.1 | 14.7 | 12.5 | 13.6 | 13.6 |
ROE ROE% | 10.0 | 13.5 | 22.6 | 11.9 | 14.8 | 23.1 | 14.9 | 15.2 | 12.8 | 13.9 | 13.9 |
ROA ROA% | 2.0 | 3.6 | 7.4 | 4.3 | 6.7 | 11.2 | 5.9 | 7.4 | 6.6 | 7.7 | 7.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 86 | 219 | 173 | 63 | 257 | 1,077 | 953 | 1,529 | 1,054 | 769 | 858 |
Price To Earnings Price To Earnings | 8.9 | 12.2 | 4.2 | 2.4 | 6.2 | 12.7 | 14.4 | 16.9 | 11.1 | 6.7 | 7.4 |
Price To Sales Price To Sales | 0.1 | 0.3 | 0.2 | 0.1 | 0.2 | 0.5 | 0.5 | 0.7 | 0.4 | 0.3 | 0.3 |
Price To Book Price To Book | 0.9 | 1.7 | 0.9 | 0.3 | 0.9 | 2.9 | 2.2 | 2.4 | 1.3 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 7.8 | 9.4 | 4.8 | 3.8 | 4.9 | 9.5 | 11.2 | 10.4 | 7.6 | 4.9 | 5.2 |
GPM GPM% | 12.0 | 9.4 | 11.5 | 9.0 | 7.6 | 9.6 | 10.6 | 13.7 | 11.6 | ||
OPM OPM% | 5.5 | 5.5 | 8.3 | 6.1 | 5.7 | 6.9 | 6.8 | 9.0 | 7.3 | 8.7 | 9.7 |
NPM NPM% | 1.5 | 2.1 | 4.6 | 2.8 | 3.0 | 4.3 | 3.5 | 4.5 | 3.6 | 4.5 | 5.0 |
ROCE ROCE% | 10.4 | 12.0 | 18.8 | 13.0 | 16.7 | 20.9 | 12.1 | 14.7 | 12.5 | 13.6 | 13.6 |
ROE ROE% | 10.0 | 13.5 | 22.6 | 11.9 | 14.8 | 23.1 | 14.9 | 15.2 | 12.8 | 13.9 | 13.9 |
ROA ROA% | 2.0 | 3.6 | 7.4 | 4.3 | 6.7 | 11.2 | 5.9 | 7.4 | 6.6 | 7.7 | 7.7 |
| Market CapitalizationMkt CapCr | 1,635 | 1,355 | 1,198 | 858 | 728 | 463 | 458 |
| Close PriceClose₹ | 128.27 | 1,303.35 | 24.51 | 29.08 | 71.85 | 273.80 | 19.65 |
| IndustryIndustry | Diversified | Diversified | Diversified | Diversified | Diversified | Diversified | Diversified |
| Price To EarningsPE | 175.71 | 52.20 | 7.36 | 42.06 | 6.68 | ||
| Price To SalesPS | 96.03 | 6.12 | 4.03 | 0.33 | 118.11 | 12.13 | 0.49 |
| RevenueRevenueCr | 17 | 222 | 298 | 2,583 | 6 | 38 | 929 |
| Revenue Growth TTMRev Gr TTM% | 5.5% | 21.9% | -4.8% | -13.1% | -99.0% | 261.5% | 6.2% |
| PAT Growth TTMPAT Gr TTM% | 329.6% | 8.1% | -823.3% | 14.9% | -117.6% | 254.9% | -6.6% |
| Market CapitalizationMkt CapCr | 1,635 | 1,355 | 1,198 | 858 | 728 | 463 | 458 |
| Close PriceClose₹ | 128.27 | 1,303.35 | 24.51 | 29.08 | 71.85 | 273.80 | 19.65 |
| IndustryIndustry | Diversified | Diversified | Diversified | Diversified | Diversified | Diversified | Diversified |
| Price To EarningsPE | 175.71 | 52.20 | 7.36 | 42.06 | 6.68 | ||
| Price To SalesPS | 96.03 | 6.12 | 4.03 | 0.33 | 118.11 | 12.13 | 0.49 |
| RevenueRevenueCr | 17 | 222 | 298 | 2,583 | 6 | 38 | 929 |
| Revenue Growth TTMRev Gr TTM% | 5.5% | 21.9% | -4.8% | -13.1% | -99.0% | 261.5% | 6.2% |
| PAT Growth TTMPAT Gr TTM% | 329.6% | 8.1% | -823.3% | 14.9% | -117.6% | 254.9% | -6.6% |