Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | 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 | 256.13 | 253.37 | 233.85 | 252.58 | 251.55 | 272.94 | 260.5 | 276.57 | 214.95 | 318.92 | 309.1 | 336.43 | 326.51 | 338.96 | 378.95 | 408.94 | 397.52 | 419.2 | 563.58 | 697.1 | 491.15 | 471.79 | 500.12 | 601.95 | 523.68 | 518.56 | 606.2 | 700.94 | 725.4 | 758.42 | 892.37 | 937.71 | 1,045.08 |
| Expenses | 192.16 | 202.6 | 182.01 | 201 | 190.44 | 204.8 | 195.02 | 207.8 | 161.12 | 228.19 | 229.9 | 252.18 | 248.73 | 254.77 | 280.37 | 314.68 | 298.39 | 325.37 | 408 | 495.33 | 376.93 | 373.45 | 424.45 | 491.9 | 423.33 | 411.21 | 458.89 | 522.23 | 518.61 | 512.25 | 584.8 | 616.56 | 688.01 |
| EBITDA | 63.97 | 50.77 | 51.84 | 51.58 | 61.11 | 68.14 | 65.48 | 68.77 | 53.83 | 90.73 | 79.2 | 84.25 | 77.78 | 84.19 | 98.58 | 94.26 | 99.13 | 93.83 | 155.58 | 201.77 | 114.22 | 98.34 | 75.67 | 110.05 | 100.35 | 107.35 | 147.31 | 178.71 | 206.79 | 246.17 | 307.57 | 321.15 | 357.07 |
| Depreciation | 7.42 | 6.72 | 6.66 | 6.71 | 8.23 | 8.51 | 9.18 | 11.08 | 10.71 | 10.87 | 11.01 | 11.58 | 12.01 | 11.88 | 12.13 | 11.89 | 12.37 | 17.66 | 25.01 | 7.6 | 21.32 | 24.25 | 24.88 | 25.71 | 26.71 | 27.9 | 29.56 | 35.26 | 35.24 | 36.58 | 36.16 | 41.22 | 41.68 |
| EBIT | 56.55 | 44.05 | 45.18 | 44.87 | 52.88 | 59.63 | 56.3 | 57.69 | 43.12 | 79.86 | 68.19 | 72.67 | 65.77 | 72.31 | 86.45 | 82.37 | 86.76 | 76.17 | 130.57 | 194.17 | 92.9 | 74.09 | 50.79 | 84.34 | 73.64 | 79.45 | 117.75 | 143.45 | 171.55 | 209.59 | 271.41 | 279.93 | 315.39 |
| Interest | 0.15 | -0.04 | 0.24 | 0.3 | 0.51 | 0.39 | 0.62 | 0.49 | 0.33 | 0.39 | 0.36 | 0.76 | 0.5 | 0.39 | 0.37 | 0.63 | 0.29 | 4.02 | 9.2 | 14.01 | 19.43 | 20 | 17.69 | 17.44 | 15.6 | 13.86 | 20.21 | 28.26 | 30.35 | 30.3 | 28.26 | 28.94 | 32.12 |
| Profit Before Tax | 56.4 | 44.09 | 44.94 | 44.57 | 52.37 | 59.24 | 55.68 | 57.2 | 42.79 | 79.47 | 67.83 | 71.91 | 65.27 | 71.92 | 86.08 | 81.74 | 86.47 | 72.15 | 121.37 | 180.16 | 73.47 | 54.09 | 33.1 | 66.9 | 58.04 | 65.59 | 97.54 | 115.19 | 141.2 | 179.29 | 243.15 | 250.99 | 283.27 |
| Net Profit | 38.02 | 37.26 | 38.64 | 35.18 | 43.14 | 47.34 | 45.42 | 272.7 | 56.02 | 67.81 | 58.89 | 74.79 | 55.91 | 63.23 | 68.79 | 75.15 | 74.45 | 57.81 | 106.56 | 136.36 | 61.53 | 60.58 | 78.02 | 70.37 | 51.2 | 58.82 | 83.6 | 94.96 | 117.16 | 148.37 | 185.4 | 212.62 | 243.31 |
| EPS | 7.7 | 7.54 | 7.81 | 7.11 | 8.72 | 9.57 | 9.18 | 55.11 | 11.32 | 13.7 | 11.9 | 15.11 | 11.29 | 12.77 | 13.89 | 15.17 | 15.02 | 11.67 | 21.5 | 27.51 | 12.41 | 12.22 | 15.74 | 14.2 | 10.33 | 11.86 | 16.86 | 19.15 | 23.63 | 29.06 | 36.18 | 41.49 | 47.45 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 0.99 | 75.95 | 92.39 | 169.37 | 90.15 | 156.64 | 237.27 | 74.76 | -63.59 | 749.89 | 570.81 | 893.57 |
| Investing Cash Flow | 3.42 | -52.65 | -15.56 | -136.28 | -24.32 | 85.14 | -237.1 | -172.37 | -655.62 | -1,093.62 | -511.07 | -1,234.91 |
| Financing Cash Flow | -21.34 | -17.28 | -67.08 | -38.97 | -68.34 | -80.92 | -45.05 | 41.5 | 657.94 | 335.9 | -46.7 | 344.21 |
| Net Cash Flow | -16.94 | 6.02 | 9.75 | -5.88 | -2.51 | 160.86 | -44.88 | -56.11 | -61.27 | -7.83 | 13.04 | 2.87 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 600.57 | 645.35 | 835.18 | 983.48 | 1,072.45 | 1,412.18 | 1,633.91 | 1,844.22 | 2,184.95 | 2,382.67 | 2,626.23 | 3,974.58 |
| Total Liabilities | 251.37 | 309.54 | 342.2 | 272.1 | 234.75 | 216.35 | 263.62 | 541.26 | 1,344.34 | 1,994.33 | 2,204.15 | 2,404.54 |
| Total Assets | 851.95 | 954.88 | 1,177.38 | 1,255.58 | 1,307.2 | 1,628.53 | 1,897.53 | 2,385.48 | 3,529.29 | 4,377 | 4,830.38 | 6,379.12 |