| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,409 | 1,441 | 1,491 | 1,489 | 1,576 | 1,561 | 1,510 | 1,543 | 1,679 | 1,806 | 1,864 | 1,880 | |
Growth YoY Revenue Growth YoY% | 25.7 | 21.1 | 19.0 | 15.9 | 11.9 | 8.3 | 1.3 | 3.6 | 6.5 | 15.7 | 23.5 | 21.8 |
| 1,324 | 1,350 | 1,385 | 1,395 | 1,452 | 1,429 | 1,373 | 1,412 | 1,530 | 1,648 | 1,695 | 1,746 | |
| 85 | 92 | 106 | 94 | 124 | 133 | 136 | 131 | 149 | 159 | 169 | 133 | |
OPM OPM% | 6.0 | 6.4 | 7.1 | 6.3 | 7.9 | 8.5 | 9.0 | 8.5 | 8.9 | 8.8 | 9.1 | 7.1 |
| 10 | 10 | 10 | 9 | 12 | 13 | 16 | 15 | 17 | 18 | 21 | 20 | |
Interest Expense Interest ExpenseCr | 24 | 25 | 25 | 25 | 25 | 26 | 27 | 27 | 29 | 31 | 33 | 33 |
Depreciation DepreciationCr | 55 | 57 | 59 | 60 | 63 | 62 | 64 | 66 | 69 | 73 | 76 | 78 |
PBT PBTCr | 16 | 20 | 32 | 18 | 48 | 57 | 61 | 53 | 69 | 73 | 80 | 42 |
| 2 | 6 | -2 | 3 | 9 | 11 | 10 | 10 | 13 | 16 | 16 | 9 | |
| 15 | 14 | 34 | 14 | 39 | 46 | 51 | 42 | 56 | 58 | 64 | 33 | |
Growth YoY PAT Growth YoY% | 124.4 | 2.5 | 26.4 | 280.4 | 166.2 | 234.6 | 52.9 | 195.3 | 43.4 | 26.0 | 24.6 | -21.7 |
NPM NPM% | 1.0 | 0.9 | 2.3 | 1.0 | 2.5 | 2.9 | 3.4 | 2.7 | 3.3 | 3.2 | 3.4 | 1.8 |
| 1.2 | 1.1 | 2.8 | 1.2 | 3.2 | 3.8 | 4.3 | 3.5 | 4.6 | 4.8 | 5.3 | 2.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,409 | 1,441 | 1,491 | 1,489 | 1,576 | 1,561 | 1,510 | 1,543 | 1,679 | 1,806 | 1,864 | 1,880 | |
Growth YoY Revenue Growth YoY% | 25.7 | 21.1 | 19.0 | 15.9 | 11.9 | 8.3 | 1.3 | 3.6 | 6.5 | 15.7 | 23.5 | 21.8 |
| 1,324 | 1,350 | 1,385 | 1,395 | 1,452 | 1,429 | 1,373 | 1,412 | 1,530 | 1,648 | 1,695 | 1,746 | |
| 85 | 92 | 106 | 94 | 124 | 133 | 136 | 131 | 149 | 159 | 169 | 133 | |
OPM OPM% | 6.0 | 6.4 | 7.1 | 6.3 | 7.9 | 8.5 | 9.0 | 8.5 | 8.9 | 8.8 | 9.1 | 7.1 |
| 10 | 10 | 10 | 9 | 12 | 13 | 16 | 15 | 17 | 18 | 21 | 20 | |
Interest Expense Interest ExpenseCr | 24 | 25 | 25 | 25 | 25 | 26 | 27 | 27 | 29 | 31 | 33 | 33 |
Depreciation DepreciationCr | 55 | 57 | 59 | 60 | 63 | 62 | 64 | 66 | 69 | 73 | 76 | 78 |
PBT PBTCr | 16 | 20 | 32 | 18 | 48 | 57 | 61 | 53 | 69 | 73 | 80 | 42 |
| 2 | 6 | -2 | 3 | 9 | 11 | 10 | 10 | 13 | 16 | 16 | 9 | |
| 15 | 14 | 34 | 14 | 39 | 46 | 51 | 42 | 56 | 58 | 64 | 33 | |
Growth YoY PAT Growth YoY% | 124.4 | 2.5 | 26.4 | 280.4 | 166.2 | 234.6 | 52.9 | 195.3 | 43.4 | 26.0 | 24.6 | -21.7 |
NPM NPM% | 1.0 | 0.9 | 2.3 | 1.0 | 2.5 | 2.9 | 3.4 | 2.7 | 3.3 | 3.2 | 3.4 | 1.8 |
| 1.2 | 1.1 | 2.8 | 1.2 | 3.2 | 3.8 | 4.3 | 3.5 | 4.6 | 4.8 | 5.3 | 2.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,733 | 2,012 | 2,132 | 2,273 | 2,871 | 3,069 | 3,779 | 4,558 | 5,625 | 6,136 | 6,892 | 7,229 |
Growth Revenue Growth% | 26.6 | 16.1 | 6.0 | 6.6 | 26.3 | 6.9 | 23.1 | 20.6 | 23.4 | 9.1 | 12.3 | 16.8 |
| 1,696 | 1,942 | 2,073 | 2,216 | 2,737 | 2,853 | 3,507 | 4,292 | 5,271 | 5,649 | 6,285 | 6,620 | |
| 37 | 70 | 59 | 57 | 134 | 217 | 272 | 266 | 354 | 487 | 607 | 610 | |
OPM OPM% | 2.1 | 3.5 | 2.8 | 2.5 | 4.7 | 7.1 | 7.2 | 5.8 | 6.3 | 7.9 | 8.8 | 8.4 |
| 9 | 8 | 7 | 10 | 17 | 22 | 31 | 46 | 40 | 49 | 71 | 76 | |
Interest Expense Interest ExpenseCr | 17 | 39 | 28 | 16 | 47 | 55 | 66 | 83 | 96 | 103 | 120 | 126 |
Depreciation DepreciationCr | 10 | 11 | 12 | 14 | 75 | 88 | 119 | 182 | 224 | 250 | 283 | 295 |
PBT PBTCr | 19 | 28 | 26 | 37 | 29 | 95 | 118 | 47 | 73 | 183 | 275 | 264 |
| 10 | 18 | -17 | 16 | 28 | 32 | 23 | -3 | 8 | 33 | 56 | 54 | |
PAT PATCr | 9 | 11 | 42 | 21 | 2 | 63 | 95 | 50 | 66 | 150 | 220 | 210 |
Growth PAT Growth% | 21.3 | 18.8 | 293.6 | -50.6 | -91.4 | 3,417.9 | 50.1 | -47.1 | 30.9 | 129.1 | 46.2 | 18.1 |
NPM NPM% | 0.5 | 0.5 | 2.0 | 0.9 | 0.1 | 2.1 | 2.5 | 1.1 | 1.2 | 2.5 | 3.2 | 2.9 |
| 538.0 | 1.7 | 2,427.8 | 1,003.3 | 1.1 | 6.1 | 8.7 | 4.2 | 5.5 | 12.6 | 18.3 | 17.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,733 | 2,012 | 2,132 | 2,273 | 2,871 | 3,069 | 3,779 | 4,558 | 5,625 | 6,136 | 6,892 | 7,229 |
Growth Revenue Growth% | 26.6 | 16.1 | 6.0 | 6.6 | 26.3 | 6.9 | 23.1 | 20.6 | 23.4 | 9.1 | 12.3 | 16.8 |
| 1,696 | 1,942 | 2,073 | 2,216 | 2,737 | 2,853 | 3,507 | 4,292 | 5,271 | 5,649 | 6,285 | 6,620 | |
| 37 | 70 | 59 | 57 | 134 | 217 | 272 | 266 | 354 | 487 | 607 | 610 | |
OPM OPM% | 2.1 | 3.5 | 2.8 | 2.5 | 4.7 | 7.1 | 7.2 | 5.8 | 6.3 | 7.9 | 8.8 | 8.4 |
| 9 | 8 | 7 | 10 | 17 | 22 | 31 | 46 | 40 | 49 | 71 | 76 | |
Interest Expense Interest ExpenseCr | 17 | 39 | 28 | 16 | 47 | 55 | 66 | 83 | 96 | 103 | 120 | 126 |
Depreciation DepreciationCr | 10 | 11 | 12 | 14 | 75 | 88 | 119 | 182 | 224 | 250 | 283 | 295 |
PBT PBTCr | 19 | 28 | 26 | 37 | 29 | 95 | 118 | 47 | 73 | 183 | 275 | 264 |
| 10 | 18 | -17 | 16 | 28 | 32 | 23 | -3 | 8 | 33 | 56 | 54 | |
PAT PATCr | 9 | 11 | 42 | 21 | 2 | 63 | 95 | 50 | 66 | 150 | 220 | 210 |
Growth PAT Growth% | 21.3 | 18.8 | 293.6 | -50.6 | -91.4 | 3,417.9 | 50.1 | -47.1 | 30.9 | 129.1 | 46.2 | 18.1 |
NPM NPM% | 0.5 | 0.5 | 2.0 | 0.9 | 0.1 | 2.1 | 2.5 | 1.1 | 1.2 | 2.5 | 3.2 | 2.9 |
| 538.0 | 1.7 | 2,427.8 | 1,003.3 | 1.1 | 6.1 | 8.7 | 4.2 | 5.5 | 12.6 | 18.3 | 17.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 24 | 24 | 24 | 24 |
Reserves ReservesCr | 137 | 149 | 303 | 325 | 528 | 359 | 1,394 | 1,467 | 1,554 | 1,717 | 1,951 |
| 269 | 278 | 325 | 337 | 481 | 415 | 559 | 477 | 526 | 577 | 689 | |
| 91 | 111 | 15 | 11 | 339 | 420 | 618 | 830 | 902 | 1,044 | 1,269 | |
| 509 | 538 | 644 | 673 | 1,349 | 1,566 | 2,594 | 2,797 | 3,005 | 3,360 | 3,933 | |
| 376 | 397 | 458 | 475 | 816 | 923 | 1,632 | 1,481 | 1,568 | 1,844 | 2,069 | |
| 133 | 142 | 187 | 198 | 533 | 643 | 962 | 1,316 | 1,437 | 1,517 | 1,864 | |
| 509 | 538 | 644 | 673 | 1,349 | 1,566 | 2,594 | 2,797 | 3,005 | 3,360 | 3,933 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 24 | 24 | 24 | 24 |
Reserves ReservesCr | 137 | 149 | 303 | 325 | 528 | 359 | 1,394 | 1,467 | 1,554 | 1,717 | 1,951 |
| 269 | 278 | 325 | 337 | 481 | 415 | 559 | 477 | 526 | 577 | 689 | |
| 91 | 111 | 15 | 11 | 339 | 420 | 618 | 830 | 902 | 1,044 | 1,269 | |
| 509 | 538 | 644 | 673 | 1,349 | 1,566 | 2,594 | 2,797 | 3,005 | 3,360 | 3,933 | |
| 376 | 397 | 458 | 475 | 816 | 923 | 1,632 | 1,481 | 1,568 | 1,844 | 2,069 | |
| 133 | 142 | 187 | 198 | 533 | 643 | 962 | 1,316 | 1,437 | 1,517 | 1,864 | |
| 509 | 538 | 644 | 673 | 1,349 | 1,566 | 2,594 | 2,797 | 3,005 | 3,360 | 3,933 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -17 | 35 | 32 | 82 | -7 | 3 | 170 | 90 | 144 | 540 | 496 | |
| -32 | -15 | -18 | -20 | -28 | -35 | -703 | 429 | -83 | -318 | -128 | |
| 35 | -30 | -1 | -72 | 90 | -6 | 440 | -170 | -198 | -228 | -256 | |
Net Cash Flow Net Cash FlowCr | -15 | -10 | 14 | -10 | 56 | -37 | -93 | 350 | -137 | -5 | 112 |
Free Cash Flow Free Cash FlowCr | -35 | 35 | 15 | 60 | -37 | -51 | 56 | -78 | 61 | 482 | |
CFO To PAT CFO To PAT% | -188.8 | 322.1 | 76.3 | 392.2 | -367.3 | 4.6 | 179.4 | 180.4 | 219.2 | 359.7 | 225.7 |
CFO To EBITDA CFO To EBITDA% | -46.7 | 49.5 | 55.1 | 144.3 | -4.9 | 1.3 | 62.4 | 34.0 | 40.6 | 111.0 | 81.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -17 | 35 | 32 | 82 | -7 | 3 | 170 | 90 | 144 | 540 | 496 | |
| -32 | -15 | -18 | -20 | -28 | -35 | -703 | 429 | -83 | -318 | -128 | |
| 35 | -30 | -1 | -72 | 90 | -6 | 440 | -170 | -198 | -228 | -256 | |
Net Cash Flow Net Cash FlowCr | -15 | -10 | 14 | -10 | 56 | -37 | -93 | 350 | -137 | -5 | 112 |
Free Cash Flow Free Cash FlowCr | -35 | 35 | 15 | 60 | -37 | -51 | 56 | -78 | 61 | 482 | |
CFO To PAT CFO To PAT% | -188.8 | 322.1 | 76.3 | 392.2 | -367.3 | 4.6 | 179.4 | 180.4 | 219.2 | 359.7 | 225.7 |
CFO To EBITDA CFO To EBITDA% | -46.7 | 49.5 | 55.1 | 144.3 | -4.9 | 1.3 | 62.4 | 34.0 | 40.6 | 111.0 | 81.6 |
| Financial Year | Mar 2016 | 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 | 12,053 | 7,769 | 8,241 | 9,091 | 10,058 | 7,172 | ||||||
Price To Earnings Price To Earnings | 125.8 | 156.2 | 125.8 | 60.5 | 45.8 | 34.0 | ||||||
Price To Sales Price To Sales | 3.2 | 1.7 | 1.5 | 1.5 | 1.5 | 1.0 | ||||||
Price To Book Price To Book | 8.5 | 5.2 | 5.2 | 5.2 | 5.1 | 3.6 | ||||||
EV To EBITDA EV To EBITDA | 47.1 | 31.6 | 25.7 | 20.2 | 18.1 | 13.6 | ||||||
GPM GPM% | 18.9 | 19.0 | 18.3 | 18.5 | 17.0 | 19.6 | 19.4 | 19.8 | 19.6 | 21.9 | 23.1 | 23.1 |
OPM OPM% | 2.1 | 3.5 | 2.8 | 2.5 | 4.7 | 7.1 | 7.2 | 5.8 | 6.3 | 7.9 | 8.8 | 8.4 |
NPM NPM% | 0.5 | 0.5 | 2.0 | 0.9 | 0.1 | 2.1 | 2.5 | 1.1 | 1.2 | 2.5 | 3.2 | 2.9 |
ROCE ROCE% | 10.4 | 19.0 | 11.5 | 12.3 | 7.6 | 15.8 | 8.3 | 5.4 | 6.6 | 10.0 | 11.6 | 11.6 |
ROE ROE% | 6.6 | 7.2 | 14.0 | 6.4 | 0.3 | 17.5 | 6.7 | 3.4 | 4.2 | 8.6 | 11.1 | 11.1 |
ROA ROA% | 1.8 | 2.0 | 6.6 | 3.1 | 0.1 | 4.0 | 3.6 | 1.8 | 2.2 | 4.5 | 5.6 | 5.6 |
| Financial Year | Mar 2016 | 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 | 12,053 | 7,769 | 8,241 | 9,091 | 10,058 | 7,172 | ||||||
Price To Earnings Price To Earnings | 125.8 | 156.2 | 125.8 | 60.5 | 45.8 | 34.0 | ||||||
Price To Sales Price To Sales | 3.2 | 1.7 | 1.5 | 1.5 | 1.5 | 1.0 | ||||||
Price To Book Price To Book | 8.5 | 5.2 | 5.2 | 5.2 | 5.1 | 3.6 | ||||||
EV To EBITDA EV To EBITDA | 47.1 | 31.6 | 25.7 | 20.2 | 18.1 | 13.6 | ||||||
GPM GPM% | 18.9 | 19.0 | 18.3 | 18.5 | 17.0 | 19.6 | 19.4 | 19.8 | 19.6 | 21.9 | 23.1 | 23.1 |
OPM OPM% | 2.1 | 3.5 | 2.8 | 2.5 | 4.7 | 7.1 | 7.2 | 5.8 | 6.3 | 7.9 | 8.8 | 8.4 |
NPM NPM% | 0.5 | 0.5 | 2.0 | 0.9 | 0.1 | 2.1 | 2.5 | 1.1 | 1.2 | 2.5 | 3.2 | 2.9 |
ROCE ROCE% | 10.4 | 19.0 | 11.5 | 12.3 | 7.6 | 15.8 | 8.3 | 5.4 | 6.6 | 10.0 | 11.6 | 11.6 |
ROE ROE% | 6.6 | 7.2 | 14.0 | 6.4 | 0.3 | 17.5 | 6.7 | 3.4 | 4.2 | 8.6 | 11.1 | 11.1 |
ROA ROA% | 1.8 | 2.0 | 6.6 | 3.1 | 0.1 | 4.0 | 3.6 | 1.8 | 2.2 | 4.5 | 5.6 | 5.6 |
| Market CapitalizationMkt CapCr | 7,172 | 6,533 | 4,714 | 887 | 145 | 145 | 120 |
| Close PriceClose₹ | 597.00 | 1,501.00 | 1,361.00 | 278.75 | 6.02 | 165.00 | 21.72 |
| IndustryIndustry | Pharma Distribution | Pharma Distribution | Pharma Distribution | Pharma Distribution | Pharma Distribution | Pharma Distribution | Pharma Distribution |
| Price To EarningsPE | 34.04 | 52.08 | 301.00 | 13.16 | 48.27 | ||
| Price To SalesPS | 0.99 | 0.92 | 7.74 | 0.60 | 12.48 | 1.93 | 0.43 |
| RevenueRevenueCr | 7,229 | 7,128 | 609 | 1,468 | 12 | 75 | 280 |
| Revenue Growth TTMRev Gr TTM% | 16.8% | 31.9% | 78.9% | 28.9% | 29.2% | -5.9% | |
| PAT Growth TTMPAT Gr TTM% | 18.1% | 43.1% | -80.3% | 82.2% | 81.2% | -87.1% |
| Market CapitalizationMkt CapCr | 7,172 | 6,533 | 4,714 | 887 | 145 | 145 | 120 |
| Close PriceClose₹ | 597.00 | 1,501.00 | 1,361.00 | 278.75 | 6.02 | 165.00 | 21.72 |
| IndustryIndustry | Pharma Distribution | Pharma Distribution | Pharma Distribution | Pharma Distribution | Pharma Distribution | Pharma Distribution | Pharma Distribution |
| Price To EarningsPE | 34.04 | 52.08 | 301.00 | 13.16 | 48.27 | ||
| Price To SalesPS | 0.99 | 0.92 | 7.74 | 0.60 | 12.48 | 1.93 | 0.43 |
| RevenueRevenueCr | 7,229 | 7,128 | 609 | 1,468 | 12 | 75 | 280 |
| Revenue Growth TTMRev Gr TTM% | 16.8% | 31.9% | 78.9% | 28.9% | 29.2% | -5.9% | |
| PAT Growth TTMPAT Gr TTM% | 18.1% | 43.1% | -80.3% | 82.2% | 81.2% | -87.1% |