| Quarter | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 212 | 190 | 152 | 233 | 156 | 170 | 158 | 168 | 161 | 166 | 158 | 162 | |
Growth YoY Revenue Growth YoY% | 18.7 | 22.6 | -11.0 | -7.5 | -26.4 | -10.8 | 4.1 | -27.9 | 3.4 | -1.9 | 0.0 | -3.3 |
| 136 | 124 | 97 | 407 | 109 | 125 | 126 | 216 | 110 | 130 | 118 | 220 | |
| 76 | 66 | 55 | -174 | 47 | 45 | 32 | -49 | 51 | 36 | 39 | -58 | |
OPM OPM% | 35.7 | 34.7 | 36.3 | -74.7 | 30.3 | 26.5 | 20.1 | -28.9 | 31.9 | 21.8 | 24.9 | -35.4 |
| 6 | 10 | 7 | 19 | 0 | 1 | 0 | 18 | 5 | 6 | 5 | 3 | |
Interest Expense Interest ExpenseCr | 1,558 | 1,025 | 2,132 | 1,950 | 1,869 | 1,967 | 2,062 | 2,108 | 2,164 | 2,321 | 2,402 | 2,435 |
Depreciation DepreciationCr | 122 | 122 | 122 | 122 | 108 | 111 | 111 | 126 | 132 | 132 | 132 | 132 |
PBT PBTCr | -1,599 | -1,071 | -2,192 | -2,227 | -1,930 | -2,031 | -2,141 | -2,265 | -2,240 | -2,410 | -2,490 | -2,621 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1,599 | -1,071 | -2,192 | -2,227 | -1,930 | -2,031 | -2,141 | -2,265 | -2,240 | -2,410 | -2,490 | -2,621 | |
Growth YoY PAT Growth YoY% | -8.2 | 30.1 | -38.7 | -46.4 | -20.7 | -89.7 | 2.3 | -1.7 | -16.1 | -18.7 | -16.3 | -15.7 |
NPM NPM% | -753.7 | -563.4 | -1,446.6 | -956.9 | -1,235.2 | -1,197.7 | -1,357.9 | -1,349.8 | -1,387.1 | -1,448.8 | -1,578.9 | -1,615.5 |
| -47.8 | -32.0 | -65.5 | -66.6 | -57.7 | -60.7 | -64.0 | -67.7 | -67.0 | -72.1 | -74.4 | -78.4 |
| Quarter | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 212 | 190 | 152 | 233 | 156 | 170 | 158 | 168 | 161 | 166 | 158 | 162 | |
Growth YoY Revenue Growth YoY% | 18.7 | 22.6 | -11.0 | -7.5 | -26.4 | -10.8 | 4.1 | -27.9 | 3.4 | -1.9 | 0.0 | -3.3 |
| 136 | 124 | 97 | 407 | 109 | 125 | 126 | 216 | 110 | 130 | 118 | 220 | |
| 76 | 66 | 55 | -174 | 47 | 45 | 32 | -49 | 51 | 36 | 39 | -58 | |
OPM OPM% | 35.7 | 34.7 | 36.3 | -74.7 | 30.3 | 26.5 | 20.1 | -28.9 | 31.9 | 21.8 | 24.9 | -35.4 |
| 6 | 10 | 7 | 19 | 0 | 1 | 0 | 18 | 5 | 6 | 5 | 3 | |
Interest Expense Interest ExpenseCr | 1,558 | 1,025 | 2,132 | 1,950 | 1,869 | 1,967 | 2,062 | 2,108 | 2,164 | 2,321 | 2,402 | 2,435 |
Depreciation DepreciationCr | 122 | 122 | 122 | 122 | 108 | 111 | 111 | 126 | 132 | 132 | 132 | 132 |
PBT PBTCr | -1,599 | -1,071 | -2,192 | -2,227 | -1,930 | -2,031 | -2,141 | -2,265 | -2,240 | -2,410 | -2,490 | -2,621 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1,599 | -1,071 | -2,192 | -2,227 | -1,930 | -2,031 | -2,141 | -2,265 | -2,240 | -2,410 | -2,490 | -2,621 | |
Growth YoY PAT Growth YoY% | -8.2 | 30.1 | -38.7 | -46.4 | -20.7 | -89.7 | 2.3 | -1.7 | -16.1 | -18.7 | -16.3 | -15.7 |
NPM NPM% | -753.7 | -563.4 | -1,446.6 | -956.9 | -1,235.2 | -1,197.7 | -1,357.9 | -1,349.8 | -1,387.1 | -1,448.8 | -1,578.9 | -1,615.5 |
| -47.8 | -32.0 | -65.5 | -66.6 | -57.7 | -60.7 | -64.0 | -67.7 | -67.0 | -72.1 | -74.4 | -78.4 |
| Financial Year | Dec 2014 | Dec 2015 | Dec 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18,968 | 12,418 | 10,344 | 11,607 | 2,766 | 907 | 734 | 597 | 756 | 786 | 651 | 648 |
Growth Revenue Growth% | -34.5 | -16.7 | -76.2 | -67.2 | -19.1 | -18.6 | 26.6 | 4.1 | -17.2 | -0.5 | ||
| 15,623 | 10,253 | 9,398 | 10,529 | 4,924 | 2,260 | 688 | 586 | 716 | 764 | 578 | 578 | |
| 3,344 | 2,165 | 946 | 1,077 | -2,158 | -1,354 | 45 | 10 | 40 | 23 | 73 | 70 | |
OPM OPM% | 17.6 | 17.4 | 9.2 | 9.3 | -78.0 | -149.3 | 6.2 | 1.7 | 5.3 | 2.9 | 11.2 | 10.7 |
| 1,165 | 844 | 526 | -36 | -1,257 | 37 | 42 | 20 | |||||
Interest Expense Interest ExpenseCr | 3,519 | 2,368 | 2,427 | 3,162 | 2,831 | 3,775 | 4,311 | 4,752 | 5,694 | 6,666 | 8,006 | 9,322 |
Depreciation DepreciationCr | 986 | 702 | 591 | 955 | 815 | 526 | 511 | 530 | 495 | 488 | 443 | 528 |
PBT PBTCr | 5 | -61 | -1,658 | -2,514 | -5,840 | -6,911 | -4,714 | -5,220 | -6,111 | -7,088 | -8,356 | -9,761 |
| 2 | -5 | -290 | -434 | -576 | -151 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 3 | -56 | -1,368 | -2,080 | -5,264 | -6,761 | -4,714 | -5,220 | -6,111 | -7,088 | -8,356 | -9,761 |
Growth PAT Growth% | -1,935.7 | -2,351.3 | -153.1 | -28.4 | 30.3 | -10.7 | -17.1 | -16.0 | -17.9 | -16.8 | ||
NPM NPM% | 0.0 | -0.5 | -13.2 | -17.9 | -190.3 | -745.7 | -642.6 | -874.7 | -808.7 | -901.3 | -1,283.2 | -1,506.8 |
| 0.1 | -1.7 | -40.9 | -62.2 | -157.4 | -70.4 | -140.9 | -156.1 | -182.7 | -211.9 | -249.8 |
| Financial Year | Dec 2014 | Dec 2015 | Dec 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18,968 | 12,418 | 10,344 | 11,607 | 2,766 | 907 | 734 | 597 | 756 | 786 | 651 | 648 |
Growth Revenue Growth% | -34.5 | -16.7 | -76.2 | -67.2 | -19.1 | -18.6 | 26.6 | 4.1 | -17.2 | -0.5 | ||
| 15,623 | 10,253 | 9,398 | 10,529 | 4,924 | 2,260 | 688 | 586 | 716 | 764 | 578 | 578 | |
| 3,344 | 2,165 | 946 | 1,077 | -2,158 | -1,354 | 45 | 10 | 40 | 23 | 73 | 70 | |
OPM OPM% | 17.6 | 17.4 | 9.2 | 9.3 | -78.0 | -149.3 | 6.2 | 1.7 | 5.3 | 2.9 | 11.2 | 10.7 |
| 1,165 | 844 | 526 | -36 | -1,257 | 37 | 42 | 20 | |||||
Interest Expense Interest ExpenseCr | 3,519 | 2,368 | 2,427 | 3,162 | 2,831 | 3,775 | 4,311 | 4,752 | 5,694 | 6,666 | 8,006 | 9,322 |
Depreciation DepreciationCr | 986 | 702 | 591 | 955 | 815 | 526 | 511 | 530 | 495 | 488 | 443 | 528 |
PBT PBTCr | 5 | -61 | -1,658 | -2,514 | -5,840 | -6,911 | -4,714 | -5,220 | -6,111 | -7,088 | -8,356 | -9,761 |
| 2 | -5 | -290 | -434 | -576 | -151 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 3 | -56 | -1,368 | -2,080 | -5,264 | -6,761 | -4,714 | -5,220 | -6,111 | -7,088 | -8,356 | -9,761 |
Growth PAT Growth% | -1,935.7 | -2,351.3 | -153.1 | -28.4 | 30.3 | -10.7 | -17.1 | -16.0 | -17.9 | -16.8 | ||
NPM NPM% | 0.0 | -0.5 | -13.2 | -17.9 | -190.3 | -745.7 | -642.6 | -874.7 | -808.7 | -901.3 | -1,283.2 | -1,506.8 |
| 0.1 | -1.7 | -40.9 | -62.2 | -157.4 | -70.4 | -140.9 | -156.1 | -182.7 | -211.9 | -249.8 |
| Financial Year | Dec 2014 | Dec 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 334 |
Reserves ReservesCr | 10,028 | 9,972 | 9,496 | 3,840 | -2,973 | -7,686 | -12,905 | -19,015 | -26,103 | -34,452 | -44,216 |
| 8,871 | 8,061 | 9,614 | 28,803 | 32,790 | 37,500 | 43,047 | 49,718 | 57,575 | 66,696 | 77,296 | |
| 18,932 | 19,509 | 18,211 | 462 | 328 | 342 | 339 | 344 | 351 | 360 | 376 | |
| 38,166 | 37,876 | 37,659 | 33,442 | 30,482 | 30,490 | 30,815 | 31,382 | 32,159 | 32,940 | 33,791 | |
| 17,966 | 18,609 | 16,360 | 6,909 | 4,601 | 5,078 | 5,843 | 6,896 | 8,124 | 9,320 | 16,779 | |
| 20,200 | 19,268 | 21,299 | 26,533 | 25,881 | 25,413 | 24,972 | 24,486 | 24,035 | 23,620 | 17,012 | |
| 38,166 | 37,876 | 37,659 | 33,442 | 30,482 | 30,490 | 30,815 | 31,382 | 32,159 | 32,940 | 33,791 |
| Financial Year | Dec 2014 | Dec 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 334 | 334 |
Reserves ReservesCr | 10,028 | 9,972 | 9,496 | 3,840 | -2,973 | -7,686 | -12,905 | -19,015 | -26,103 | -34,452 | -44,216 |
| 8,871 | 8,061 | 9,614 | 28,803 | 32,790 | 37,500 | 43,047 | 49,718 | 57,575 | 66,696 | 77,296 | |
| 18,932 | 19,509 | 18,211 | 462 | 328 | 342 | 339 | 344 | 351 | 360 | 376 | |
| 38,166 | 37,876 | 37,659 | 33,442 | 30,482 | 30,490 | 30,815 | 31,382 | 32,159 | 32,940 | 33,791 | |
| 17,966 | 18,609 | 16,360 | 6,909 | 4,601 | 5,078 | 5,843 | 6,896 | 8,124 | 9,320 | 16,779 | |
| 20,200 | 19,268 | 21,299 | 26,533 | 25,881 | 25,413 | 24,972 | 24,486 | 24,035 | 23,620 | 17,012 | |
| 38,166 | 37,876 | 37,659 | 33,442 | 30,482 | 30,490 | 30,815 | 31,382 | 32,159 | 32,940 | 33,791 |
| Financial Year | Dec 2014 | Dec 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 5,481 | 6,360 | 4,863 | -19,522 | -581 | -185 | -146 | -42 | -627 | -90 | |
| -3,297 | -3,644 | 1,019 | 952 | 116 | 123 | 35 | -19 | -17 | -606 | |
| -1,991 | -2,894 | -5,979 | 18,751 | 306 | 0 | 0 | 0 | 622 | 691 | |
Net Cash Flow Net Cash FlowCr | 192 | -178 | -97 | 181 | -159 | -62 | -111 | -61 | -23 | -6 |
Free Cash Flow Free Cash FlowCr | 4,440 | 6,062 | 4,897 | -19,527 | -583 | -139 | -90 | -644 | ||
CFO To PAT CFO To PAT% | 1,80,290.3 | -11,396.8 | -233.8 | 370.9 | 8.6 | 3.5 | 2.4 | 0.6 | 7.5 | 0.9 |
CFO To EBITDA CFO To EBITDA% | 163.9 | 293.8 | 451.4 | 904.5 | 42.9 | -1,787.4 | -366.4 | -185.2 | -858.8 | -129.9 |
| Financial Year | Dec 2014 | Dec 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 5,481 | 6,360 | 4,863 | -19,522 | -581 | -185 | -146 | -42 | -627 | -90 | |
| -3,297 | -3,644 | 1,019 | 952 | 116 | 123 | 35 | -19 | -17 | -606 | |
| -1,991 | -2,894 | -5,979 | 18,751 | 306 | 0 | 0 | 0 | 622 | 691 | |
Net Cash Flow Net Cash FlowCr | 192 | -178 | -97 | 181 | -159 | -62 | -111 | -61 | -23 | -6 |
Free Cash Flow Free Cash FlowCr | 4,440 | 6,062 | 4,897 | -19,527 | -583 | -139 | -90 | -644 | ||
CFO To PAT CFO To PAT% | 1,80,290.3 | -11,396.8 | -233.8 | 370.9 | 8.6 | 3.5 | 2.4 | 0.6 | 7.5 | 0.9 |
CFO To EBITDA CFO To EBITDA% | 163.9 | 293.8 | 451.4 | 904.5 | 42.9 | -1,787.4 | -366.4 | -185.2 | -858.8 | -129.9 |
| Financial Year | Dec 2014 | Dec 2015 | Dec 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,373 | 4,067 | 3,450 | 437 | 97 | 47 | 141 | 246 | |||||
Price To Earnings Price To Earnings | 3,213.0 | 0.0 | 0.0 | ||||||||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | |||||
Price To Book Price To Book | 0.5 | 0.4 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | |||||
EV To EBITDA EV To EBITDA | 7.7 | 11.2 | 20.8 | -11.4 | -21.0 | 728.3 | 3,698.4 | ||||||
GPM GPM% | 29.4 | 30.2 | 19.2 | -42.5 | -95.4 | 17.6 | 13.6 | 19.4 | |||||
OPM OPM% | 17.6 | 17.4 | 9.2 | 9.3 | -78.0 | -149.3 | 6.2 | 1.7 | 5.3 | 2.9 | 11.2 | 10.7 | 10.7 |
NPM NPM% | 0.0 | -0.5 | -13.2 | -17.9 | -190.3 | -745.7 | -642.6 | -874.7 | -808.7 | -901.3 | -1,283.2 | -1,506.8 | -1,506.8 |
ROCE ROCE% | 10.7 | 7.0 | 2.2 | -10.5 | -12.1 | -1.6 | -1.8 | -1.6 | -1.6 | -1.3 | -1.6 | -1.6 | |
ROE ROE% | 0.0 | -0.5 | -21.2 | -126.1 | 256.3 | 64.1 | 41.5 | 32.7 | 27.5 | 24.5 | 22.2 | 22.2 | |
ROA ROA% | 0.0 | -0.1 | -5.5 | -15.7 | -22.2 | -15.5 | -16.9 | -19.5 | -22.0 | -25.4 | -28.9 | -28.9 | |
| Financial Year | Dec 2014 | Dec 2015 | Dec 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,373 | 4,067 | 3,450 | 437 | 97 | 47 | 141 | 246 | |||||
Price To Earnings Price To Earnings | 3,213.0 | 0.0 | 0.0 | ||||||||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | |||||
Price To Book Price To Book | 0.5 | 0.4 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | |||||
EV To EBITDA EV To EBITDA | 7.7 | 11.2 | 20.8 | -11.4 | -21.0 | 728.3 | 3,698.4 | ||||||
GPM GPM% | 29.4 | 30.2 | 19.2 | -42.5 | -95.4 | 17.6 | 13.6 | 19.4 | |||||
OPM OPM% | 17.6 | 17.4 | 9.2 | 9.3 | -78.0 | -149.3 | 6.2 | 1.7 | 5.3 | 2.9 | 11.2 | 10.7 | 10.7 |
NPM NPM% | 0.0 | -0.5 | -13.2 | -17.9 | -190.3 | -745.7 | -642.6 | -874.7 | -808.7 | -901.3 | -1,283.2 | -1,506.8 | -1,506.8 |
ROCE ROCE% | 10.7 | 7.0 | 2.2 | -10.5 | -12.1 | -1.6 | -1.8 | -1.6 | -1.6 | -1.3 | -1.6 | -1.6 | |
ROE ROE% | 0.0 | -0.5 | -21.2 | -126.1 | 256.3 | 64.1 | 41.5 | 32.7 | 27.5 | 24.5 | 22.2 | 22.2 | |
ROA ROA% | 0.0 | -0.1 | -5.5 | -15.7 | -22.2 | -15.5 | -16.9 | -19.5 | -22.0 | -25.4 | -28.9 | -28.9 | |
| Market CapitalizationMkt CapCr | 430 | 345 | 246 | 174 | 50 | 10 |
| Close PriceClose₹ | 197.05 | 132.85 | 7.35 | 338.40 | 22.85 | 12.87 |
| IndustryIndustry | Electronics TV and Audio and VCR and VCP | Electronics TV and Audio and VCR and VCP | Electronics TV and Audio and VCR and VCP | Electronics TV and Audio and VCR and VCP | Electronics TV and Audio and VCR and VCP | Electronics TV and Audio and VCR and VCP |
| Price To EarningsPE | 27.87 | 22.90 | 10.73 | |||
| Price To SalesPS | 3.62 | 0.38 | 2.48 | 1.47 | 0.20 | |
| RevenueRevenueCr | 119 | 0 | 648 | 70 | 34 | 49 |
| Revenue Growth TTMRev Gr TTM% | 69.7% | -0.5% | 36.8% | -9.4% | -21.6% | |
| PAT Growth TTMPAT Gr TTM% | 67.7% | -26.4% | -16.7% | 74.2% | 11.3% | 88.3% |
| Market CapitalizationMkt CapCr | 430 | 345 | 246 | 174 | 50 | 10 |
| Close PriceClose₹ | 197.05 | 132.85 | 7.35 | 338.40 | 22.85 | 12.87 |
| IndustryIndustry | Electronics TV and Audio and VCR and VCP | Electronics TV and Audio and VCR and VCP | Electronics TV and Audio and VCR and VCP | Electronics TV and Audio and VCR and VCP | Electronics TV and Audio and VCR and VCP | Electronics TV and Audio and VCR and VCP |
| Price To EarningsPE | 27.87 | 22.90 | 10.73 | |||
| Price To SalesPS | 3.62 | 0.38 | 2.48 | 1.47 | 0.20 | |
| RevenueRevenueCr | 119 | 0 | 648 | 70 | 34 | 49 |
| Revenue Growth TTMRev Gr TTM% | 69.7% | -0.5% | 36.8% | -9.4% | -21.6% | |
| PAT Growth TTMPAT Gr TTM% | 67.7% | -26.4% | -16.7% | 74.2% | 11.3% | 88.3% |