| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 224 | 239 | 307 | 227 | 236 | 231 | 334 | 284 | 351 | 327 | 392 | 301 | |
Growth YoY Revenue Growth YoY% | 4.6 | 11.7 | 2.9 | 15.2 | 5.1 | -3.4 | 8.7 | 25.1 | 48.8 | 41.4 | 17.4 | 5.9 |
| 198 | 215 | 270 | 205 | 202 | 205 | 282 | 246 | 313 | 305 | 349 | 280 | |
| 26 | 25 | 36 | 22 | 34 | 26 | 52 | 38 | 38 | 21 | 43 | 21 | |
OPM OPM% | 11.8 | 10.3 | 11.9 | 9.6 | 14.5 | 11.1 | 15.6 | 13.2 | 10.9 | 6.5 | 10.9 | 7.0 |
| 2 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | -1 | 0 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 9 | 8 |
Depreciation DepreciationCr | 6 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 9 | 10 | 10 | 10 |
PBT PBTCr | 16 | 8 | 21 | 7 | 20 | 11 | 37 | 23 | 19 | 4 | 25 | 4 |
| 5 | 2 | 6 | 2 | 5 | 1 | 6 | 5 | 5 | -1 | 5 | 2 | |
| 11 | 6 | 15 | 5 | 14 | 10 | 32 | 18 | 14 | 5 | 20 | 2 | |
Growth YoY PAT Growth YoY% | -44.1 | -51.3 | -35.1 | -41.7 | 33.3 | 72.2 | 113.8 | 229.7 | -3.2 | -55.3 | -36.4 | -88.5 |
NPM NPM% | 4.8 | 2.5 | 4.8 | 2.4 | 6.1 | 4.5 | 9.5 | 6.3 | 4.0 | 1.4 | 5.1 | 0.7 |
| 1.6 | 0.9 | 2.2 | 0.8 | 2.1 | 1.5 | 4.6 | 2.6 | 1.8 | 0.4 | 2.6 | 0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 224 | 239 | 307 | 227 | 236 | 231 | 334 | 284 | 351 | 327 | 392 | 301 | |
Growth YoY Revenue Growth YoY% | 4.6 | 11.7 | 2.9 | 15.2 | 5.1 | -3.4 | 8.7 | 25.1 | 48.8 | 41.4 | 17.4 | 5.9 |
| 198 | 215 | 270 | 205 | 202 | 205 | 282 | 246 | 313 | 305 | 349 | 280 | |
| 26 | 25 | 36 | 22 | 34 | 26 | 52 | 38 | 38 | 21 | 43 | 21 | |
OPM OPM% | 11.8 | 10.3 | 11.9 | 9.6 | 14.5 | 11.1 | 15.6 | 13.2 | 10.9 | 6.5 | 10.9 | 7.0 |
| 2 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | -1 | 0 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 9 | 8 |
Depreciation DepreciationCr | 6 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 9 | 10 | 10 | 10 |
PBT PBTCr | 16 | 8 | 21 | 7 | 20 | 11 | 37 | 23 | 19 | 4 | 25 | 4 |
| 5 | 2 | 6 | 2 | 5 | 1 | 6 | 5 | 5 | -1 | 5 | 2 | |
| 11 | 6 | 15 | 5 | 14 | 10 | 32 | 18 | 14 | 5 | 20 | 2 | |
Growth YoY PAT Growth YoY% | -44.1 | -51.3 | -35.1 | -41.7 | 33.3 | 72.2 | 113.8 | 229.7 | -3.2 | -55.3 | -36.4 | -88.5 |
NPM NPM% | 4.8 | 2.5 | 4.8 | 2.4 | 6.1 | 4.5 | 9.5 | 6.3 | 4.0 | 1.4 | 5.1 | 0.7 |
| 1.6 | 0.9 | 2.2 | 0.8 | 2.1 | 1.5 | 4.6 | 2.6 | 1.8 | 0.4 | 2.6 | 0.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 359 | 426 | 484 | 652 | 932 | 968 | 1,028 | 1,353 | 1,370 |
Growth Revenue Growth% | 18.7 | 13.6 | 34.6 | 42.9 | 3.9 | 6.2 | 31.7 | 26.3 | |
| 314 | 355 | 393 | 542 | 795 | 856 | 895 | 1,213 | 1,247 | |
| 46 | 71 | 92 | 110 | 137 | 112 | 133 | 140 | 123 | |
OPM OPM% | 12.7 | 16.8 | 18.9 | 16.9 | 14.7 | 11.6 | 12.9 | 10.3 | 9.0 |
| 3 | 5 | 4 | -1 | 8 | 4 | 8 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 14 | 12 | 10 | 13 | 23 | 31 | 36 | 34 | 34 |
Depreciation DepreciationCr | 7 | 7 | 9 | 11 | 23 | 26 | 30 | 36 | 38 |
PBT PBTCr | 28 | 57 | 77 | 84 | 99 | 59 | 75 | 71 | 52 |
| 9 | 17 | 24 | 26 | 30 | 18 | 13 | 14 | 12 | |
PAT PATCr | 19 | 39 | 53 | 58 | 70 | 41 | 62 | 57 | 41 |
Growth PAT Growth% | 111.6 | 36.1 | 9.1 | 19.9 | -41.4 | 51.1 | -8.4 | -45.1 | |
NPM NPM% | 5.2 | 9.2 | 11.0 | 8.9 | 7.5 | 4.2 | 6.0 | 4.2 | 3.0 |
| 5.7 | 6.1 | 8.2 | 8.5 | 10.2 | 6.0 | 9.1 | 7.2 | 5.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 359 | 426 | 484 | 652 | 932 | 968 | 1,028 | 1,353 | 1,370 |
Growth Revenue Growth% | 18.7 | 13.6 | 34.6 | 42.9 | 3.9 | 6.2 | 31.7 | 26.3 | |
| 314 | 355 | 393 | 542 | 795 | 856 | 895 | 1,213 | 1,247 | |
| 46 | 71 | 92 | 110 | 137 | 112 | 133 | 140 | 123 | |
OPM OPM% | 12.7 | 16.8 | 18.9 | 16.9 | 14.7 | 11.6 | 12.9 | 10.3 | 9.0 |
| 3 | 5 | 4 | -1 | 8 | 4 | 8 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 14 | 12 | 10 | 13 | 23 | 31 | 36 | 34 | 34 |
Depreciation DepreciationCr | 7 | 7 | 9 | 11 | 23 | 26 | 30 | 36 | 38 |
PBT PBTCr | 28 | 57 | 77 | 84 | 99 | 59 | 75 | 71 | 52 |
| 9 | 17 | 24 | 26 | 30 | 18 | 13 | 14 | 12 | |
PAT PATCr | 19 | 39 | 53 | 58 | 70 | 41 | 62 | 57 | 41 |
Growth PAT Growth% | 111.6 | 36.1 | 9.1 | 19.9 | -41.4 | 51.1 | -8.4 | -45.1 | |
NPM NPM% | 5.2 | 9.2 | 11.0 | 8.9 | 7.5 | 4.2 | 6.0 | 4.2 | 3.0 |
| 5.7 | 6.1 | 8.2 | 8.5 | 10.2 | 6.0 | 9.1 | 7.2 | 5.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 13 | 13 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 26 | 52 | 110 | 227 | 300 | 390 | 451 | 520 |
| 188 | 200 | 183 | 333 | 407 | 487 | 570 | 604 | |
| 64 | 58 | 59 | 174 | 161 | 218 | 169 | 160 | |
| 294 | 335 | 377 | 760 | 894 | 1,202 | 1,293 | 1,382 | |
| 203 | 229 | 249 | 479 | 559 | 620 | 649 | 716 | |
| 90 | 107 | 128 | 281 | 335 | 582 | 645 | 666 | |
| 294 | 335 | 377 | 760 | 894 | 1,202 | 1,293 | 1,382 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 13 | 13 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 26 | 52 | 110 | 227 | 300 | 390 | 451 | 520 |
| 188 | 200 | 183 | 333 | 407 | 487 | 570 | 604 | |
| 64 | 58 | 59 | 174 | 161 | 218 | 169 | 160 | |
| 294 | 335 | 377 | 760 | 894 | 1,202 | 1,293 | 1,382 | |
| 203 | 229 | 249 | 479 | 559 | 620 | 649 | 716 | |
| 90 | 107 | 128 | 281 | 335 | 582 | 645 | 666 | |
| 294 | 335 | 377 | 760 | 894 | 1,202 | 1,293 | 1,382 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 49 | 45 | 48 | 1 | 5 | 95 | 134 | 161 | |
| -15 | -19 | -29 | -173 | -40 | -45 | -68 | -86 | |
| -29 | -30 | -10 | 160 | 13 | -19 | -60 | -85 | |
Net Cash Flow Net Cash FlowCr | 5 | -5 | 9 | -12 | -22 | 31 | 6 | -10 |
Free Cash Flow Free Cash FlowCr | 33 | 22 | 20 | -67 | -36 | 40 | 68 | 108 |
CFO To PAT CFO To PAT% | 262.1 | 113.9 | 90.4 | 1.8 | 7.0 | 231.7 | 217.5 | 285.0 |
CFO To EBITDA CFO To EBITDA% | 106.3 | 62.5 | 52.6 | 1.0 | 3.6 | 84.5 | 101.2 | 115.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 49 | 45 | 48 | 1 | 5 | 95 | 134 | 161 | |
| -15 | -19 | -29 | -173 | -40 | -45 | -68 | -86 | |
| -29 | -30 | -10 | 160 | 13 | -19 | -60 | -85 | |
Net Cash Flow Net Cash FlowCr | 5 | -5 | 9 | -12 | -22 | 31 | 6 | -10 |
Free Cash Flow Free Cash FlowCr | 33 | 22 | 20 | -67 | -36 | 40 | 68 | 108 |
CFO To PAT CFO To PAT% | 262.1 | 113.9 | 90.4 | 1.8 | 7.0 | 231.7 | 217.5 | 285.0 |
CFO To EBITDA CFO To EBITDA% | 106.3 | 62.5 | 52.6 | 1.0 | 3.6 | 84.5 | 101.2 | 115.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 115 | 619 | 2,971 | 7,429 | 3,436 | 2,787 | 1,704 | 1,741 | 2,778 |
Price To Earnings Price To Earnings | 6.4 | 16.2 | 56.8 | 127.7 | 49.2 | 93.8 | 31.6 | 35.2 | 76.6 |
Price To Sales Price To Sales | 0.3 | 1.4 | 6.1 | 11.4 | 3.7 | 2.9 | 1.7 | 1.3 | 2.0 |
Price To Book Price To Book | 3.5 | 9.5 | 24.1 | 30.9 | 10.9 | 6.9 | 3.7 | 3.3 | 5.2 |
EV To EBITDA EV To EBITDA | 4.5 | 9.7 | 33.0 | 69.2 | 26.8 | 27.9 | 15.3 | 14.5 | 25.8 |
GPM GPM% | 26.5 | 30.4 | 33.1 | 33.5 | 38.2 | 38.4 | 41.1 | 37.7 | 37.7 |
OPM OPM% | 12.7 | 16.8 | 18.9 | 16.9 | 14.7 | 11.6 | 12.9 | 10.3 | 9.0 |
NPM NPM% | 5.2 | 9.2 | 11.0 | 8.9 | 7.5 | 4.2 | 6.0 | 4.2 | 3.0 |
ROCE ROCE% | 30.2 | 46.3 | 43.5 | 21.3 | 21.4 | 11.3 | 13.2 | 12.0 | 12.0 |
ROE ROE% | 56.3 | 60.3 | 43.3 | 24.2 | 22.2 | 10.1 | 13.3 | 10.6 | 10.6 |
ROA ROA% | 6.3 | 11.7 | 14.2 | 7.7 | 7.8 | 3.4 | 4.8 | 4.1 | 4.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 115 | 619 | 2,971 | 7,429 | 3,436 | 2,787 | 1,704 | 1,741 | 2,778 |
Price To Earnings Price To Earnings | 6.4 | 16.2 | 56.8 | 127.7 | 49.2 | 93.8 | 31.6 | 35.2 | 76.6 |
Price To Sales Price To Sales | 0.3 | 1.4 | 6.1 | 11.4 | 3.7 | 2.9 | 1.7 | 1.3 | 2.0 |
Price To Book Price To Book | 3.5 | 9.5 | 24.1 | 30.9 | 10.9 | 6.9 | 3.7 | 3.3 | 5.2 |
EV To EBITDA EV To EBITDA | 4.5 | 9.7 | 33.0 | 69.2 | 26.8 | 27.9 | 15.3 | 14.5 | 25.8 |
GPM GPM% | 26.5 | 30.4 | 33.1 | 33.5 | 38.2 | 38.4 | 41.1 | 37.7 | 37.7 |
OPM OPM% | 12.7 | 16.8 | 18.9 | 16.9 | 14.7 | 11.6 | 12.9 | 10.3 | 9.0 |
NPM NPM% | 5.2 | 9.2 | 11.0 | 8.9 | 7.5 | 4.2 | 6.0 | 4.2 | 3.0 |
ROCE ROCE% | 30.2 | 46.3 | 43.5 | 21.3 | 21.4 | 11.3 | 13.2 | 12.0 | 12.0 |
ROE ROE% | 56.3 | 60.3 | 43.3 | 24.2 | 22.2 | 10.1 | 13.3 | 10.6 | 10.6 |
ROA ROA% | 6.3 | 11.7 | 14.2 | 7.7 | 7.8 | 3.4 | 4.8 | 4.1 | 4.1 |
| Market CapitalizationMkt CapCr | 6,882 | 5,808 | 2,778 |
| Close PriceClose₹ | 345.00 | 1,292.00 | 400.00 |
| IndustryIndustry | Glass lining Equipment | Glass lining Equipment | Glass lining Equipment |
| Price To EarningsPE | 79.68 | 80.45 | 76.63 |
| Price To SalesPS | 8.11 | 1.59 | 2.03 |
| RevenueRevenueCr | 849 | 3,654 | 1,370 |
| Revenue Growth TTMRev Gr TTM% | 31.6% | 13.9% | 26.3% |
| PAT Growth TTMPAT Gr TTM% | 19.1% | 74.7% | -45.1% |
| Market CapitalizationMkt CapCr | 6,882 | 5,808 | 2,778 |
| Close PriceClose₹ | 345.00 | 1,292.00 | 400.00 |
| IndustryIndustry | Glass lining Equipment | Glass lining Equipment | Glass lining Equipment |
| Price To EarningsPE | 79.68 | 80.45 | 76.63 |
| Price To SalesPS | 8.11 | 1.59 | 2.03 |
| RevenueRevenueCr | 849 | 3,654 | 1,370 |
| Revenue Growth TTMRev Gr TTM% | 31.6% | 13.9% | 26.3% |
| PAT Growth TTMPAT Gr TTM% | 19.1% | 74.7% | -45.1% |