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 | 153.96 | 168.74 | 171.48 | 172.66 | 181.01 | 186.22 | 203.84 | 191.64 | 205.42 | 241.39 | 245.39 | 244.7 | 200.89 | 257.85 | 236.47 | 255.87 | 221.17 | 293.71 | 269.25 | 407.07 | 362.99 | 417.75 | 392.83 | 385.01 | 439.6 | 310.84 | 398.03 | 328.36 | 292.75 | 514.27 | 439.71 | 776.25 | 641.58 |
| Expenses | 144.82 | 153.94 | 155.52 | 154.18 | 162.34 | 161.27 | 175.68 | 161.52 | 171.58 | 200.53 | 198.79 | 219.19 | 175.2 | 215.01 | 204.04 | 217 | 192.57 | 224.41 | 215.17 | 287.21 | 266.07 | 280.26 | 271.56 | 278.09 | 316.24 | 248.62 | 311.43 | 277.29 | 258.26 | 358.73 | 362.58 | 468.92 | 418.69 |
| EBITDA | 9.14 | 14.8 | 15.96 | 18.48 | 18.67 | 24.95 | 28.16 | 30.12 | 33.84 | 40.86 | 46.6 | 25.51 | 25.69 | 42.84 | 32.43 | 38.87 | 28.6 | 69.3 | 54.08 | 119.86 | 96.92 | 137.49 | 121.27 | 106.92 | 123.36 | 62.22 | 86.6 | 51.07 | 34.49 | 155.54 | 77.13 | 307.33 | 222.89 |
| Depreciation | 5.66 | 5.92 | 7.35 | 6.93 | 7.55 | 8.28 | 7.82 | 7.63 | 8.86 | 9.27 | 10.41 | 11.14 | 11.83 | 11.98 | 12.77 | 12.45 | 12.8 | 13.17 | 13.34 | 13.47 | 13.59 | 14.51 | 15.14 | 16.46 | 16.28 | 16.07 | 16.3 | 16.89 | 20.19 | 22.54 | 23.92 | 25.09 | 26.56 |
| EBIT | 3.48 | 8.88 | 8.61 | 11.55 | 11.12 | 16.67 | 20.34 | 22.49 | 24.98 | 31.59 | 36.19 | 14.37 | 13.86 | 30.86 | 19.66 | 26.42 | 15.8 | 56.13 | 40.74 | 106.39 | 83.33 | 122.98 | 106.13 | 90.46 | 107.08 | 46.15 | 70.3 | 34.18 | 14.3 | 133 | 53.21 | 282.24 | 196.33 |
| Interest | 3.88 | 4.07 | 3 | 4.71 | 4.03 | 4.78 | 5.69 | 7.07 | 5.37 | 3.51 | 4.44 | 4.58 | 3.84 | 3.56 | 3.32 | 2.77 | 2.86 | 3.18 | 2.74 | 4.29 | 2.21 | 4.43 | 3.74 | 3.61 | 2.67 | 1.06 | 2.22 | 2.35 | 4.58 | 5.37 | 6.79 | 7.21 | 6.97 |
| Profit Before Tax | -0.4 | 4.81 | 5.61 | 6.84 | 7.09 | 11.89 | 14.65 | 15.42 | 19.61 | 28.08 | 31.75 | 9.79 | 10.02 | 27.3 | 16.34 | 23.65 | 12.94 | 52.95 | 38 | 102.1 | 81.12 | 118.55 | 102.39 | 86.85 | 104.41 | 45.09 | 68.08 | 31.83 | 9.72 | 127.63 | 46.42 | 275.03 | 189.36 |
| Net Profit | 0.57 | 4.55 | 4.69 | 6.64 | 5.71 | 8.69 | 11.11 | -9.3 | 15.16 | 21.44 | 26.74 | 17.29 | 8.73 | 20.37 | 12.94 | 21.78 | 9.97 | 38.46 | 30.55 | 84.54 | 61.88 | 89.25 | 81.39 | 67.56 | 97.87 | 32.84 | 101.59 | 27.81 | 13.9 | 96.85 | 40.57 | 212.67 | 147.67 |
| EPS | 0.44 | 3.55 | 3.66 | 5.17 | 4.45 | 6.77 | 8.66 | -7.25 | 11.82 | 16.71 | 20.84 | 13.48 | 6.81 | 15.88 | 10.08 | 16.97 | 7.77 | 29.97 | 23.81 | 65.9 | 48.23 | 69.56 | 63.44 | 52.66 | 76.28 | 25.6 | 79.18 | 21.67 | 10.83 | 75.49 | 31.62 | 165.76 | 115.1 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 13.17 | 44.83 | 38.68 | 11.27 | 69.91 | 57.34 | 189.36 | 60.39 | 237.21 | 261.18 | 317.4 | 346.68 |
| Investing Cash Flow | -14.13 | -19.86 | -42.12 | -116.27 | -77.23 | -48.6 | -84.47 | -95.45 | -61.09 | -149.74 | -298.01 | -422.92 |
| Financing Cash Flow | 1.15 | -23.62 | -0.09 | 104.85 | 11.98 | -5.48 | -113.66 | 37.72 | -135.8 | -69.28 | 24.96 | 20.98 |
| Net Cash Flow | 0.19 | 1.35 | -3.52 | -0.15 | 4.66 | 3.26 | -8.77 | 2.66 | 40.32 | 42.16 | 44.35 | -55.26 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 161.63 | 186.63 | 545.62 | 558.04 | 699.31 | 709.96 | 786.46 | 840.5 | 994.1 | 1,282.7 | 1,524.81 | 1,874.47 |
| Total Liabilities | 349.91 | 337.42 | 339.97 | 513.35 | 431.04 | 521.02 | 538.33 | 542.99 | 585.67 | 549.86 | 655.08 | 1,055.66 |
| Total Assets | 511.53 | 524.05 | 885.59 | 1,071.39 | 1,130.35 | 1,230.98 | 1,324.79 | 1,383.49 | 1,579.76 | 1,832.56 | 2,179.88 | 2,930.14 |