| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,693 | 1,961 | 2,138 | 1,896 | 1,769 | 2,061 | 1,998 | 1,916 | 1,898 | 2,283 | 2,235 | 2,263 | |
Growth YoY Revenue Growth YoY% | 11.6 | 9.5 | 13.9 | 6.4 | 4.5 | 5.1 | -6.5 | 1.0 | 7.3 | 10.8 | 11.8 | 18.1 |
| 1,543 | 1,757 | 1,905 | 1,693 | 1,581 | 1,793 | 1,807 | 1,757 | 1,703 | 2,013 | 2,011 | 2,059 | |
| 150 | 204 | 232 | 204 | 188 | 267 | 192 | 158 | 195 | 271 | 224 | 205 | |
OPM OPM% | 8.8 | 10.4 | 10.9 | 10.7 | 10.6 | 13.0 | 9.6 | 8.3 | 10.3 | 11.9 | 10.0 | 9.0 |
| 17 | 16 | 24 | 17 | 12 | 16 | 24 | -7 | -7 | -700 | 22 | 18 | |
Interest Expense Interest ExpenseCr | 22 | 16 | 16 | 12 | 10 | 13 | 10 | 5 | 8 | 9 | 10 | 10 |
Depreciation DepreciationCr | 32 | 35 | 37 | 38 | 38 | 40 | 40 | 44 | 44 | 45 | 45 | 46 |
PBT PBTCr | 112 | 169 | 203 | 171 | 151 | 231 | 166 | 102 | 136 | -484 | 191 | 167 |
| 27 | 36 | 51 | 43 | 39 | 59 | 42 | 27 | 35 | 47 | 49 | 43 | |
| 85 | 133 | 152 | 128 | 112 | 172 | 124 | 75 | 101 | -531 | 143 | 124 | |
Growth YoY PAT Growth YoY% | -3.1 | 1.4 | 24.9 | 27.0 | 31.0 | 28.7 | -18.7 | -41.1 | -9.8 | -409.2 | 15.2 | 64.9 |
NPM NPM% | 5.0 | 6.8 | 7.1 | 6.8 | 6.3 | 8.3 | 6.2 | 3.9 | 5.3 | -23.3 | 6.4 | 5.5 |
| 1.4 | 2.2 | 2.4 | 1.9 | 1.7 | 2.6 | 1.9 | 1.1 | 1.5 | -8.3 | 2.2 | 1.9 |
| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,693 | 1,961 | 2,138 | 1,896 | 1,769 | 2,061 | 1,998 | 1,916 | 1,898 | 2,283 | 2,235 | 2,263 | |
Growth YoY Revenue Growth YoY% | 11.6 | 9.5 | 13.9 | 6.4 | 4.5 | 5.1 | -6.5 | 1.0 | 7.3 | 10.8 | 11.8 | 18.1 |
| 1,543 | 1,757 | 1,905 | 1,693 | 1,581 | 1,793 | 1,807 | 1,757 | 1,703 | 2,013 | 2,011 | 2,059 | |
| 150 | 204 | 232 | 204 | 188 | 267 | 192 | 158 | 195 | 271 | 224 | 205 | |
OPM OPM% | 8.8 | 10.4 | 10.9 | 10.7 | 10.6 | 13.0 | 9.6 | 8.3 | 10.3 | 11.9 | 10.0 | 9.0 |
| 17 | 16 | 24 | 17 | 12 | 16 | 24 | -7 | -7 | -700 | 22 | 18 | |
Interest Expense Interest ExpenseCr | 22 | 16 | 16 | 12 | 10 | 13 | 10 | 5 | 8 | 9 | 10 | 10 |
Depreciation DepreciationCr | 32 | 35 | 37 | 38 | 38 | 40 | 40 | 44 | 44 | 45 | 45 | 46 |
PBT PBTCr | 112 | 169 | 203 | 171 | 151 | 231 | 166 | 102 | 136 | -484 | 191 | 167 |
| 27 | 36 | 51 | 43 | 39 | 59 | 42 | 27 | 35 | 47 | 49 | 43 | |
| 85 | 133 | 152 | 128 | 112 | 172 | 124 | 75 | 101 | -531 | 143 | 124 | |
Growth YoY PAT Growth YoY% | -3.1 | 1.4 | 24.9 | 27.0 | 31.0 | 28.7 | -18.7 | -41.1 | -9.8 | -409.2 | 15.2 | 64.9 |
NPM NPM% | 5.0 | 6.8 | 7.1 | 6.8 | 6.3 | 8.3 | 6.2 | 3.9 | 5.3 | -23.3 | 6.4 | 5.5 |
| 1.4 | 2.2 | 2.4 | 1.9 | 1.7 | 2.6 | 1.9 | 1.1 | 1.5 | -8.3 | 2.2 | 1.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,080 | 4,479 | 4,520 | 4,804 | 5,394 | 6,870 | 7,313 | 7,864 | 8,096 | 8,680 |
Growth Revenue Growth% | 9.8 | 0.9 | 6.3 | 12.3 | 27.4 | 6.5 | 7.5 | 2.9 | 12.1 | |
| 3,549 | 3,895 | 3,921 | 4,083 | 4,625 | 6,099 | 6,599 | 6,963 | 7,268 | 7,785 | |
| 531 | 584 | 599 | 720 | 769 | 770 | 714 | 901 | 827 | 895 | |
OPM OPM% | 13.0 | 13.1 | 13.3 | 15.0 | 14.3 | 11.2 | 9.8 | 11.5 | 10.2 | 10.3 |
| 31 | 48 | 59 | 76 | 60 | 67 | 67 | 68 | -691 | -668 | |
Interest Expense Interest ExpenseCr | 64 | 60 | 41 | 43 | 35 | 109 | 79 | 60 | 44 | 37 |
Depreciation DepreciationCr | 13 | 13 | 27 | 30 | 42 | 116 | 129 | 153 | 172 | 179 |
PBT PBTCr | 485 | 560 | 591 | 724 | 752 | 612 | 573 | 756 | -79 | 11 |
| 162 | 158 | 94 | 107 | 173 | 136 | 131 | 192 | 151 | 174 | |
PAT PATCr | 324 | 401 | 496 | 617 | 578 | 476 | 442 | 564 | -231 | -163 |
Growth PAT Growth% | 24.0 | 23.7 | 24.2 | -6.2 | -17.6 | -7.3 | 27.7 | -140.9 | -133.7 | |
NPM NPM% | 7.9 | 9.0 | 11.0 | 12.8 | 10.7 | 6.9 | 6.0 | 7.2 | -2.9 | -1.9 |
| 5.2 | 6.4 | 7.9 | 9.8 | 9.2 | 7.3 | 6.9 | 8.6 | -3.8 | -2.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,080 | 4,479 | 4,520 | 4,804 | 5,394 | 6,870 | 7,313 | 7,864 | 8,096 | 8,680 |
Growth Revenue Growth% | 9.8 | 0.9 | 6.3 | 12.3 | 27.4 | 6.5 | 7.5 | 2.9 | 12.1 | |
| 3,549 | 3,895 | 3,921 | 4,083 | 4,625 | 6,099 | 6,599 | 6,963 | 7,268 | 7,785 | |
| 531 | 584 | 599 | 720 | 769 | 770 | 714 | 901 | 827 | 895 | |
OPM OPM% | 13.0 | 13.1 | 13.3 | 15.0 | 14.3 | 11.2 | 9.8 | 11.5 | 10.2 | 10.3 |
| 31 | 48 | 59 | 76 | 60 | 67 | 67 | 68 | -691 | -668 | |
Interest Expense Interest ExpenseCr | 64 | 60 | 41 | 43 | 35 | 109 | 79 | 60 | 44 | 37 |
Depreciation DepreciationCr | 13 | 13 | 27 | 30 | 42 | 116 | 129 | 153 | 172 | 179 |
PBT PBTCr | 485 | 560 | 591 | 724 | 752 | 612 | 573 | 756 | -79 | 11 |
| 162 | 158 | 94 | 107 | 173 | 136 | 131 | 192 | 151 | 174 | |
PAT PATCr | 324 | 401 | 496 | 617 | 578 | 476 | 442 | 564 | -231 | -163 |
Growth PAT Growth% | 24.0 | 23.7 | 24.2 | -6.2 | -17.6 | -7.3 | 27.7 | -140.9 | -133.7 | |
NPM NPM% | 7.9 | 9.0 | 11.0 | 12.8 | 10.7 | 6.9 | 6.0 | 7.2 | -2.9 | -1.9 |
| 5.2 | 6.4 | 7.9 | 9.8 | 9.2 | 7.3 | 6.9 | 8.6 | -3.8 | -2.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 125 | 125 | 125 | 126 | 127 | 127 | 129 | 129 | 129 | 129 |
Reserves ReservesCr | 664 | 972 | 1,343 | 1,806 | 2,326 | 2,700 | 2,871 | 3,261 | 2,838 | 2,904 |
| 969 | 1,206 | 1,085 | 1,231 | 3,016 | 1,737 | 2,063 | 2,159 | 2,327 | 2,171 | |
| 666 | 367 | 199 | 435 | 198 | 810 | 569 | 339 | 320 | 323 | |
| 2,425 | 2,670 | 2,752 | 3,597 | 6,449 | 5,654 | 6,082 | 6,346 | 6,083 | 6,003 | |
| 1,487 | 1,720 | 1,742 | 2,580 | 3,100 | 2,258 | 2,705 | 2,875 | 3,318 | 3,281 | |
| 938 | 950 | 1,010 | 1,018 | 3,349 | 3,396 | 3,377 | 3,471 | 2,765 | 2,722 | |
| 2,425 | 2,670 | 2,752 | 3,597 | 6,449 | 5,654 | 6,082 | 6,346 | 6,083 | 6,003 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 125 | 125 | 125 | 126 | 127 | 127 | 129 | 129 | 129 | 129 |
Reserves ReservesCr | 664 | 972 | 1,343 | 1,806 | 2,326 | 2,700 | 2,871 | 3,261 | 2,838 | 2,904 |
| 969 | 1,206 | 1,085 | 1,231 | 3,016 | 1,737 | 2,063 | 2,159 | 2,327 | 2,171 | |
| 666 | 367 | 199 | 435 | 198 | 810 | 569 | 339 | 320 | 323 | |
| 2,425 | 2,670 | 2,752 | 3,597 | 6,449 | 5,654 | 6,082 | 6,346 | 6,083 | 6,003 | |
| 1,487 | 1,720 | 1,742 | 2,580 | 3,100 | 2,258 | 2,705 | 2,875 | 3,318 | 3,281 | |
| 938 | 950 | 1,010 | 1,018 | 3,349 | 3,396 | 3,377 | 3,471 | 2,765 | 2,722 | |
| 2,425 | 2,670 | 2,752 | 3,597 | 6,449 | 5,654 | 6,082 | 6,346 | 6,083 | 6,003 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 315 | 299 | 411 | 830 | 723 | 553 | 843 | 750 | 723 | |
| -33 | -168 | 9 | -496 | -1,723 | 263 | -207 | -131 | -175 | |
| -175 | -186 | -513 | -96 | 907 | -911 | -541 | -587 | -599 | |
Net Cash Flow Net Cash FlowCr | 107 | -56 | -93 | 238 | -92 | -95 | 95 | 32 | -51 |
Free Cash Flow Free Cash FlowCr | 302 | 283 | 363 | 811 | 553 | 482 | 763 | 647 | 644 |
CFO To PAT CFO To PAT% | 97.4 | 74.5 | 82.8 | 134.7 | 125.1 | 116.0 | 190.9 | 132.9 | -313.5 |
CFO To EBITDA CFO To EBITDA% | 59.4 | 51.2 | 68.6 | 115.2 | 94.0 | 71.7 | 118.2 | 83.2 | 87.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 315 | 299 | 411 | 830 | 723 | 553 | 843 | 750 | 723 | |
| -33 | -168 | 9 | -496 | -1,723 | 263 | -207 | -131 | -175 | |
| -175 | -186 | -513 | -96 | 907 | -911 | -541 | -587 | -599 | |
Net Cash Flow Net Cash FlowCr | 107 | -56 | -93 | 238 | -92 | -95 | 95 | 32 | -51 |
Free Cash Flow Free Cash FlowCr | 302 | 283 | 363 | 811 | 553 | 482 | 763 | 647 | 644 |
CFO To PAT CFO To PAT% | 97.4 | 74.5 | 82.8 | 134.7 | 125.1 | 116.0 | 190.9 | 132.9 | -313.5 |
CFO To EBITDA CFO To EBITDA% | 59.4 | 51.2 | 68.6 | 115.2 | 94.0 | 71.7 | 118.2 | 83.2 | 87.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14,827 | 14,148 | 13,091 | 24,700 | 23,683 | 18,635 | 17,184 | 22,765 | 14,388 | 13,422 |
Price To Earnings Price To Earnings | 45.8 | 35.3 | 26.4 | 40.1 | 41.0 | 40.2 | 39.1 | 40.9 | ||
Price To Sales Price To Sales | 3.6 | 3.2 | 2.9 | 5.1 | 4.4 | 2.7 | 2.4 | 2.9 | 1.8 | 1.6 |
Price To Book Price To Book | 18.8 | 12.9 | 8.9 | 12.8 | 9.7 | 6.6 | 5.7 | 6.7 | 4.8 | 4.5 |
EV To EBITDA EV To EBITDA | 28.8 | 24.6 | 22.1 | 34.2 | 31.8 | 25.4 | 24.7 | 25.4 | 17.4 | 15.5 |
GPM GPM% | 29.3 | 29.0 | 30.2 | 30.3 | 29.6 | 30.1 | 29.9 | 31.5 | 30.4 | 30.4 |
OPM OPM% | 13.0 | 13.1 | 13.3 | 15.0 | 14.3 | 11.2 | 9.8 | 11.5 | 10.2 | 10.3 |
NPM NPM% | 7.9 | 9.0 | 11.0 | 12.8 | 10.7 | 6.9 | 6.0 | 7.2 | -2.9 | -1.9 |
ROCE ROCE% | 38.2 | 42.8 | 38.3 | 31.3 | 19.0 | 18.8 | 17.7 | 21.1 | -1.1 | 1.6 |
ROE ROE% | 41.0 | 36.6 | 33.8 | 31.9 | 23.6 | 16.9 | 14.7 | 16.6 | -7.8 | -5.4 |
ROA ROA% | 13.3 | 15.0 | 18.0 | 17.1 | 9.0 | 8.4 | 7.3 | 8.9 | -3.8 | -2.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14,827 | 14,148 | 13,091 | 24,700 | 23,683 | 18,635 | 17,184 | 22,765 | 14,388 | 13,422 |
Price To Earnings Price To Earnings | 45.8 | 35.3 | 26.4 | 40.1 | 41.0 | 40.2 | 39.1 | 40.9 | ||
Price To Sales Price To Sales | 3.6 | 3.2 | 2.9 | 5.1 | 4.4 | 2.7 | 2.4 | 2.9 | 1.8 | 1.6 |
Price To Book Price To Book | 18.8 | 12.9 | 8.9 | 12.8 | 9.7 | 6.6 | 5.7 | 6.7 | 4.8 | 4.5 |
EV To EBITDA EV To EBITDA | 28.8 | 24.6 | 22.1 | 34.2 | 31.8 | 25.4 | 24.7 | 25.4 | 17.4 | 15.5 |
GPM GPM% | 29.3 | 29.0 | 30.2 | 30.3 | 29.6 | 30.1 | 29.9 | 31.5 | 30.4 | 30.4 |
OPM OPM% | 13.0 | 13.1 | 13.3 | 15.0 | 14.3 | 11.2 | 9.8 | 11.5 | 10.2 | 10.3 |
NPM NPM% | 7.9 | 9.0 | 11.0 | 12.8 | 10.7 | 6.9 | 6.0 | 7.2 | -2.9 | -1.9 |
ROCE ROCE% | 38.2 | 42.8 | 38.3 | 31.3 | 19.0 | 18.8 | 17.7 | 21.1 | -1.1 | 1.6 |
ROE ROE% | 41.0 | 36.6 | 33.8 | 31.9 | 23.6 | 16.9 | 14.7 | 16.6 | -7.8 | -5.4 |
ROA ROA% | 13.3 | 15.0 | 18.0 | 17.1 | 9.0 | 8.4 | 7.3 | 8.9 | -3.8 | -2.7 |
| Market CapitalizationMkt CapCr | 69,201 | 33,737 | 32,306 | 13,422 | 10,561 | 6,407 | 4,843 |
| Close PriceClose₹ | 1,102.70 | 1,019.60 | 1,571.20 | 208.45 | 832.40 | 331.00 | 1,781.00 |
| IndustryIndustry | Consumer Electronics | Consumer Electronics | Consumer Electronics | Consumer Electronics | Consumer Electronics | Consumer Electronics | Consumer Electronics |
| Price To EarningsPE | 42.35 | 75.14 | 63.46 | 42.08 | 35.59 | 1,113.13 | |
| Price To SalesPS | 2.93 | 2.25 | 2.52 | 1.55 | 1.27 | 2.29 | 1.65 |
| RevenueRevenueCr | 23,591 | 14,979 | 12,798 | 8,680 | 8,329 | 2,802 | 2,942 |
| Revenue Growth TTMRev Gr TTM% | 10.1% | 3.8% | 5.9% | 12.1% | 6.0% | 12.4% | 12.6% |
| PAT Growth TTMPAT Gr TTM% | 15.7% | -30.9% | -6.3% | -133.7% | -30.7% | 5.8% | -87.7% |
| Market CapitalizationMkt CapCr | 69,201 | 33,737 | 32,306 | 13,422 | 10,561 | 6,407 | 4,843 |
| Close PriceClose₹ | 1,102.70 | 1,019.60 | 1,571.20 | 208.45 | 832.40 | 331.00 | 1,781.00 |
| IndustryIndustry | Consumer Electronics | Consumer Electronics | Consumer Electronics | Consumer Electronics | Consumer Electronics | Consumer Electronics | Consumer Electronics |
| Price To EarningsPE | 42.35 | 75.14 | 63.46 | 42.08 | 35.59 | 1,113.13 | |
| Price To SalesPS | 2.93 | 2.25 | 2.52 | 1.55 | 1.27 | 2.29 | 1.65 |
| RevenueRevenueCr | 23,591 | 14,979 | 12,798 | 8,680 | 8,329 | 2,802 | 2,942 |
| Revenue Growth TTMRev Gr TTM% | 10.1% | 3.8% | 5.9% | 12.1% | 6.0% | 12.4% | 12.6% |
| PAT Growth TTMPAT Gr TTM% | 15.7% | -30.9% | -6.3% | -133.7% | -30.7% | 5.8% | -87.7% |