Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | Q4 FY15 | Q1 FY16 | Q2 FY16 | Q3 FY16 | Q4 FY16 | Q1 FY17 | Q2 FY17 | Q3 FY17 | Q4 FY17 | Q1 FY18 | Q2 FY18 | Q3 FY18 | Q4 FY18 | Q1 FY19 | Q2 FY19 | Q3 FY19 | Q4 FY19 | Q1 FY20 | Q2 FY20 | Q3 FY20 | Q4 FY20 | Q1 FY21 | Q2 FY21 | Q3 FY21 | Q4 FY21 | Q1 FY22 | Q2 FY22 | Q3 FY22 | Q4 FY22 | Q1 FY23 | Q2 FY23 | Q3 FY23 | Q4 FY23 | Q1 FY24 | Q2 FY24 | Q3 FY24 | Q4 FY24 | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 | Q4 FY26 | Q1 FY27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,309.25 | 1,789.33 | 1,422.85 | 1,249.27 | 1,319.01 | 1,441.61 | 1,365.67 | 1,365.47 | 1,615.71 | 1,945.96 | 1,604.7 | 1,783.73 | 1,566.06 | 2,067.9 | 1,700.08 | 2,115.24 | 1,887.92 | 1,902.45 | 1,752.9 | 2,194.55 | 1,917.23 | 1,911.98 | 2,046.88 | 2,158.74 | 2,190.56 | 1,957.06 | 2,144.8 | 2,790.78 | 2,873.27 | 2,851.41 | 2,739.72 | 3,235.82 | 2,720.03 | 2,780.14 | 2,707.96 | 3,035.1 | 2,399.28 | 2,876.45 | 2,957.33 | 3,366.81 | 2,876.76 | 3,261.91 | 3,271.68 | 3,811.22 | 3,193.34 | 3,564.24 |
| Expenses | 1,285.87 | 1,606.15 | 1,315.95 | 1,159.44 | 1,193.97 | 1,203.07 | 1,244.11 | 1,176.91 | 1,393.28 | 1,616.52 | 1,314.56 | 1,453.88 | 1,480.56 | 1,730.44 | 1,403.82 | 1,778.45 | 1,489.74 | 1,552.56 | 1,541.53 | 1,906.52 | 1,574.07 | 1,746.11 | 1,825.06 | 1,754.93 | 1,829.85 | 1,674.12 | 1,854.65 | 2,202.04 | 2,238.7 | 2,415.41 | 2,469.76 | 2,681.58 | 2,373.81 | 2,614.12 | 2,593.88 | 2,589.79 | 2,134.01 | 2,628.6 | 2,776.14 | 2,870.82 | 2,471.53 | 2,958.4 | 2,962.58 | 3,279.57 | 2,840.26 | 3,227.68 |
| EBITDA | 23.38 | 183.18 | 106.9 | 89.83 | 125.04 | 238.54 | 121.56 | 188.56 | 222.43 | 329.44 | 290.14 | 329.85 | 85.5 | 337.46 | 296.26 | 336.79 | 398.18 | 349.89 | 211.37 | 288.03 | 343.16 | 165.87 | 221.82 | 403.81 | 360.71 | 282.94 | 290.15 | 588.74 | 634.57 | 436 | 269.96 | 554.24 | 346.22 | 166.02 | 114.08 | 445.31 | 265.27 | 247.85 | 181.19 | 495.99 | 405.23 | 303.51 | 309.1 | 531.65 | 353.08 | 336.56 |
| Depreciation | 26.54 | 25.57 | 25.42 | 23.91 | 23.05 | 23.86 | 26.9 | 30.83 | 32.14 | 31.53 | 35.78 | 36.71 | 36.64 | 36.41 | 37.6 | 39.52 | 43.62 | 50.19 | 53.22 | 55.59 | 60.02 | 59.28 | 59.81 | 55.65 | 58.37 | 57.15 | 59.38 | 60.6 | 60.82 | 60.69 | 62.96 | 65.63 | 70.88 | 72.01 | 73.97 | 76.64 | 80.31 | 86.34 | 100.87 | 108.79 | 114.17 | 111.53 | 119 | 133.99 | 137.84 | 128.36 |
| EBIT | -3.16 | 157.61 | 81.48 | 65.92 | 101.99 | 214.68 | 94.66 | 157.73 | 190.29 | 297.91 | 254.36 | 293.14 | 48.86 | 301.05 | 258.66 | 297.27 | 354.56 | 299.7 | 158.15 | 232.44 | 283.14 | 106.59 | 162.01 | 348.16 | 302.34 | 225.79 | 230.77 | 528.14 | 573.75 | 375.31 | 207 | 488.61 | 275.34 | 94.01 | 40.11 | 368.67 | 184.96 | 161.51 | 80.32 | 387.2 | 291.06 | 191.98 | 190.1 | 397.66 | 215.24 | 208.2 |
| Interest | 27.54 | 26.92 | 24.89 | 14.51 | 19.09 | 19.7 | 12.76 | 17.32 | 21.65 | 24.17 | 19.91 | 18.54 | 20.42 | 35.48 | 41.11 | 18.66 | 23.69 | 36.77 | 42.2 | 38.24 | 46.63 | 43.23 | 25.61 | 28.46 | 24.7 | 27.37 | 23.25 | 17.3 | 17.45 | 16.73 | 11.42 | 12.76 | 11.9 | 25.37 | 14.71 | 15.01 | 32.46 | 29.06 | 38.44 | 42.77 | 42.55 | 44.04 | 43.07 | 48.89 | 39.66 | 41.09 |
| Profit Before Tax | -30.7 | 130.69 | 56.59 | 51.41 | 82.9 | 194.98 | 81.9 | 140.41 | 168.64 | 273.74 | 234.45 | 274.6 | 28.44 | 265.57 | 217.55 | 278.61 | 330.87 | 262.93 | 115.95 | 194.2 | 236.51 | 63.36 | 136.4 | 319.7 | 277.64 | 198.42 | 207.52 | 510.84 | 556.3 | 358.58 | 195.58 | 475.85 | 263.44 | 68.64 | 25.4 | 353.66 | 152.5 | 132.45 | 41.88 | 344.43 | 248.51 | 147.94 | 147.03 | 348.77 | 175.58 | 167.11 |
| Net Profit | -40.19 | 124.26 | 61.61 | 60.85 | 54.42 | 167.08 | 91.17 | 136.42 | 157.69 | 233.27 | 171.88 | 213.21 | 50.71 | 218.34 | 168.7 | 225.65 | 292.38 | 220.88 | 118.55 | 175.21 | 207.56 | 69.81 | 119.01 | 253.45 | 231.72 | 157.87 | 158.5 | 349.79 | 401.19 | 253.96 | 128.12 | 342.09 | 186.67 | 56.58 | 32.24 | 240.48 | 117.8 | 100.3 | 62.92 | 262.14 | 178.91 | 113.82 | 158.72 | 212.64 | 370.8 | 693.44 |
| EPS | -2.47 | 7.66 | 3.81 | 3.75 | 3.36 | 10.29 | 5.63 | 8.41 | 9.63 | 14.37 | 10.59 | 13.14 | 3.12 | 13.44 | 10.56 | 14.42 | 18.67 | 14.18 | 7.63 | 11.25 | 12.92 | 4.43 | 7.63 | 16.25 | 14.86 | 10.12 | 10.16 | 22.43 | 25.73 | 16.29 | 8.22 | 21.94 | 11.97 | 3.63 | 2.07 | 15.42 | 7.55 | 6.43 | 4.04 | 16.81 | 11.47 | 7.27 | 10.14 | 15.9 | 22.4 | 39.78 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 166.63 | 100.22 | 772.48 | 827.11 | 774.88 | 496.29 | 1,886.81 | 1,224.36 | 1,296.33 | 793.81 | 1,126.96 | 1,233.8 |
| Investing Cash Flow | 227.92 | -325.99 | -411.46 | -321.12 | -803.42 | -518.16 | -642.22 | -887.86 | -1,542.64 | -1,070.09 | -849.8 | -1,240.63 |
| Financing Cash Flow | -594.38 | 166.28 | -184.96 | -571.4 | 276.85 | 182.9 | -917.52 | -274.94 | -235.24 | 169.35 | -0.53 | -306.83 |
| Net Cash Flow | -199.83 | -59.49 | 176.06 | -65.41 | 248.31 | 161.03 | 327.07 | 61.56 | -481.55 | -106.93 | 276.63 | -313.66 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 1,859.5 | 2,098.45 | 2,529.81 | 3,041.1 | 3,526.33 | 4,055.88 | 4,648.14 | 5,501.8 | 6,193.75 | 6,522.1 | 7,004.13 | 7,732.83 |
| Total Liabilities | 2,557.16 | 3,042.77 | 3,044.07 | 2,610.59 | 3,610.07 | 4,079.52 | 3,142.57 | 3,869.09 | 4,528.1 | 5,026.99 | 5,728.1 | 6,403.92 |
| Total Assets | 4,416.66 | 5,141.22 | 5,573.88 | 5,651.69 | 7,136.4 | 8,135.4 | 7,790.71 | 9,370.89 | 10,721.8 | 11,549.1 | 12,732.2 | 14,136.8 |