


| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,64,067 | 1,63,824 | 1,47,614 | 1,67,357 | 1,72,137 | 1,68,968 | 1,59,331 | 1,67,213 | 1,70,812 | 1,63,108 | 1,57,911 | 1,67,423 | |
Growth YoY Revenue Growth YoY% | 5.2 | -10.4 | -12.5 | -1.1 | 4.9 | 3.1 | 7.9 | -0.1 | -0.8 | -3.5 | -0.9 | 0.1 |
| 1,42,004 | 1,33,029 | 1,19,534 | 1,46,996 | 1,48,913 | 1,47,183 | 1,38,745 | 1,42,494 | 1,48,727 | 1,37,201 | 1,31,390 | 1,42,088 | |
| 22,063 | 30,795 | 28,080 | 20,360 | 23,224 | 21,785 | 20,586 | 24,719 | 22,085 | 25,907 | 26,521 | 25,335 | |
OPM OPM% | 13.4 | 18.8 | 19.0 | 12.2 | 13.5 | 12.9 | 12.9 | 14.8 | 12.9 | 15.9 | 16.8 | 15.1 |
| -6,309 | 3,069 | 3,673 | 4,299 | 3,375 | 3,535 | 4,150 | 2,050 | 3,465 | 2,327 | 3,447 | 3,450 | |
Interest Expense Interest ExpenseCr | 2,068 | 2,364 | 3,243 | 3,203 | 3,608 | 3,694 | 3,827 | 3,750 | 3,500 | 3,341 | 3,411 | 3,207 |
Depreciation DepreciationCr | 6,744 | 7,078 | 7,079 | 7,494 | 8,420 | 8,501 | 8,254 | 9,539 | 9,043 | 9,384 | 9,273 | 9,388 |
PBT PBTCr | 6,941 | 24,422 | 21,431 | 13,962 | 14,570 | 13,125 | 12,655 | 13,480 | 13,006 | 15,509 | 17,284 | 16,190 |
| 463 | 6,529 | 5,260 | 3,451 | 3,474 | 3,349 | 2,814 | 3,734 | 4,150 | 3,954 | 4,670 | 4,244 | |
| 6,478 | 17,893 | 16,171 | 10,511 | 11,096 | 9,776 | 9,841 | 9,747 | 8,856 | 11,554 | 12,615 | 11,946 | |
Growth YoY PAT Growth YoY% | -46.3 | 108.5 | 136.8 | -9.9 | 71.3 | -45.4 | -39.1 | -7.3 | -20.2 | 18.2 | 28.2 | 22.6 |
NPM NPM% | 4.0 | 10.9 | 11.0 | 6.3 | 6.5 | 5.8 | 6.2 | 5.8 | 5.2 | 7.1 | 8.0 | 7.1 |
| 3.6 | 11.6 | 10.9 | 8.5 | 8.0 | 8.0 | 8.1 | 6.8 | 5.8 | 7.8 | 8.6 | 8.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,61,212 | 1,24,074 | 2,82,506 | 3,22,706 | 4,21,626 | 3,96,763 | 3,03,892 | 4,91,301 | 6,32,326 | 6,01,581 | 6,12,065 | 6,59,254 |
Growth Revenue Growth% | -7.6 | -23.0 | 127.7 | 14.2 | 30.6 | -5.9 | -23.4 | 61.7 | 28.7 | -4.9 | 1.7 | 7.7 |
| 1,18,556 | 84,940 | 2,29,702 | 2,65,817 | 3,46,807 | 3,44,658 | 2,54,419 | 4,11,427 | 5,56,799 | 4,99,198 | 5,23,205 | 5,59,406 | |
| 42,655 | 39,135 | 52,804 | 56,889 | 74,819 | 52,105 | 49,473 | 79,874 | 75,527 | 1,02,383 | 88,861 | 99,848 | |
OPM OPM% | 26.5 | 31.5 | 18.7 | 17.6 | 17.8 | 13.1 | 16.3 | 16.3 | 11.9 | 17.0 | 14.5 | 15.2 |
| 5,925 | 1,067 | 12,724 | 10,429 | 9,567 | 982 | 11,271 | 6,797 | -30 | 14,712 | 13,278 | 12,689 | |
Interest Expense Interest ExpenseCr | 2,864 | 3,766 | 3,591 | 4,999 | 5,837 | 7,489 | 5,079 | 5,696 | 7,889 | 13,026 | 14,535 | 13,460 |
Depreciation DepreciationCr | 18,033 | 16,384 | 20,219 | 23,112 | 23,704 | 26,635 | 25,538 | 26,883 | 24,557 | 30,440 | 35,206 | 37,089 |
PBT PBTCr | 27,370 | 20,052 | 41,718 | 39,208 | 54,846 | 18,962 | 30,126 | 54,091 | 43,051 | 73,629 | 52,398 | 61,989 |
| 9,697 | 6,951 | 12,548 | 13,140 | 20,908 | 7,506 | 8,766 | 4,797 | 10,273 | 18,356 | 14,069 | 17,017 | |
PAT PATCr | 17,673 | 13,102 | 29,169 | 26,068 | 33,938 | 11,456 | 21,360 | 49,294 | 32,778 | 55,273 | 38,329 | 44,972 |
Growth PAT Growth% | -33.7 | -25.9 | 122.6 | -10.6 | 30.2 | -66.2 | 86.5 | 130.8 | -33.5 | 68.6 | -30.7 | 17.3 |
NPM NPM% | 11.0 | 10.6 | 10.3 | 8.1 | 8.1 | 2.9 | 7.0 | 10.0 | 5.2 | 9.2 | 6.3 | 6.8 |
| 14.3 | 6.7 | 19.0 | 17.2 | 23.9 | 8.6 | 13.0 | 36.2 | 29.2 | 39.1 | 28.8 | 30.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4,278 | 4,278 | 6,417 | 6,417 | 6,290 | 6,290 | 6,290 | 6,290 | 6,290 | 6,290 | 6,290 | 6,290 |
Reserves ReservesCr | 1,76,177 | 1,93,536 | 1,87,969 | 1,97,602 | 2,10,645 | 1,98,814 | 2,14,691 | 2,53,213 | 2,74,357 | 3,32,779 | 3,37,150 | 3,61,489 |
| 54,971 | 51,562 | 1,24,029 | 1,16,966 | 1,29,490 | 1,25,073 | 1,23,267 | 1,27,365 | 1,32,270 | 1,69,256 | 1,66,842 | 1,65,880 | |
| 1,00,394 | 90,558 | 1,13,691 | 1,23,644 | 1,28,728 | 1,61,435 | 1,77,415 | 1,74,697 | 1,81,004 | 2,13,117 | 2,17,646 | 2,13,718 | |
| 3,38,292 | 3,42,586 | 4,45,397 | 4,60,235 | 4,93,259 | 5,10,018 | 5,43,279 | 5,85,390 | 6,14,529 | 7,41,998 | 7,58,723 | 7,81,418 | |
| 56,937 | 58,463 | 79,222 | 72,429 | 87,196 | 80,709 | 93,121 | 1,05,990 | 1,14,151 | 1,40,142 | 1,34,783 | 1,44,947 | |
| 2,81,355 | 2,84,122 | 3,66,175 | 3,87,806 | 4,06,063 | 4,29,308 | 4,50,158 | 4,79,401 | 5,00,378 | 6,01,856 | 6,23,940 | 6,36,457 | |
| 3,38,292 | 3,42,586 | 4,45,397 | 4,60,235 | 4,93,259 | 5,10,018 | 5,43,279 | 5,85,390 | 6,14,529 | 7,41,998 | 7,58,723 | 7,81,418 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 33,950 | 46,292 | 45,780 | 56,792 | 61,458 | 70,593 | 47,185 | 78,248 | 84,211 | 98,847 | 90,868 | |
| -30,320 | -38,283 | -45,056 | -67,111 | -37,332 | -53,498 | -39,092 | -41,330 | -73,209 | -57,485 | -43,022 | |
| -10,641 | -8,972 | -1,867 | 9,909 | -23,325 | -16,726 | -8,239 | -35,790 | -12,916 | -45,009 | -47,908 | |
Net Cash Flow Net Cash FlowCr | -7,010 | -962 | -1,143 | -410 | 801 | 368 | -146 | 1,129 | -1,914 | -3,648 | -61 |
Free Cash Flow Free Cash FlowCr | 17,053 | 31,199 | 25,445 | 29,061 | 35,697 | 28,735 | 15,147 | 45,158 | 47,758 | 60,965 | 50,154 |
CFO To PAT CFO To PAT% | 192.1 | 353.3 | 156.9 | 217.9 | 181.1 | 616.2 | 220.9 | 158.7 | 256.9 | 178.8 | 237.1 |
CFO To EBITDA CFO To EBITDA% | 79.6 | 118.3 | 86.7 | 99.8 | 82.1 | 135.5 | 95.4 | 98.0 | 111.5 | 96.5 | 102.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,62,482 | 1,83,729 | 2,37,479 | 2,28,175 | 2,00,718 | 85,923 | 1,28,508 | 2,06,191 | 1,89,962 | 3,36,963 | 3,09,978 |
Price To Earnings Price To Earnings | 15.7 | 14.3 | 9.7 | 10.3 | 6.6 | 8.0 | 7.9 | 4.5 | 5.4 | 6.9 | 8.6 |
Price To Sales Price To Sales | 1.6 | 1.5 | 0.8 | 0.7 | 0.5 | 0.2 | 0.4 | 0.4 | 0.3 | 0.6 | 0.5 |
Price To Book Price To Book | 1.4 | 0.9 | 1.2 | 1.1 | 0.9 | 0.4 | 0.6 | 0.8 | 0.7 | 1.0 | 0.9 |
EV To EBITDA EV To EBITDA | 7.0 | 5.2 | 5.7 | 5.7 | 4.0 | 3.7 | 5.1 | 4.0 | 4.0 | 4.8 | 5.3 |
GPM GPM% | 60.5 | 69.8 | 39.6 | 37.3 | 35.4 | 31.7 | 35.5 | 54.5 | 57.5 | 61.8 | 63.7 |
OPM OPM% | 26.5 | 31.5 | 18.7 | 17.6 | 17.8 | 13.1 | 16.3 | 16.3 | 11.9 | 17.0 | 14.5 |
NPM NPM% | 11.0 | 10.6 | 10.3 | 8.1 | 8.1 | 2.9 | 7.0 | 10.0 | 5.2 | 9.2 | 6.3 |
ROCE ROCE% | 13.0 | 9.8 | 16.9 | 14.5 | 19.0 | 8.2 | 9.9 | 15.7 | 12.1 | 16.3 | 12.6 |
ROE ROE% | 9.8 | 6.6 | 15.0 | 12.8 | 15.6 | 5.6 | 9.7 | 19.0 | 11.7 | 16.3 | 11.2 |
ROA ROA% | 5.2 | 3.8 | 6.5 | 5.7 | 6.9 | 2.3 | 3.9 | 8.4 | 5.3 | 7.5 | 5.0 |