Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | 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 | 197.43 | 191.08 | 191.24 | 234.1 | 258.76 | 235.05 | 249.4 | 294.88 | 274.9 | 257.7 | 319.11 | 365.84 | 344.2 | 265.28 | 262.1 | 303.57 | 264.12 | 325.88 | 363.67 | 417.65 | 392.57 | 368.93 | 333.65 | 501.72 | 557.72 | 474.55 | 575.73 | 621.54 | 539.67 | 586.82 | 669.41 | 708.71 | 560.6 | 475.12 | 563.88 | 658.04 | 670.66 | 601.86 | 590.54 | 786.96 | 706.07 |
| Expenses | 171.44 | 162.17 | 161.77 | 208.1 | 216.27 | 196.62 | 217.81 | 256.11 | 238.46 | 236.62 | 288.97 | 304.09 | 265.57 | 222.91 | 242.24 | 258.92 | 177.11 | 221.11 | 259.26 | 313.4 | 285.46 | 308.15 | 286.9 | 440.63 | 496.69 | 468.84 | 528.15 | 582.68 | 509.17 | 526.6 | 582.35 | 640.58 | 513.9 | 455.19 | 526.24 | 621.22 | 549.21 | 550.53 | 552.87 | 705.42 | 633.65 |
| EBITDA | 25.99 | 28.91 | 29.47 | 26 | 42.49 | 38.43 | 31.59 | 38.77 | 36.44 | 21.08 | 30.14 | 61.75 | 78.63 | 42.37 | 19.86 | 44.65 | 87.01 | 104.77 | 104.41 | 104.25 | 107.11 | 60.78 | 46.75 | 61.09 | 61.03 | 5.71 | 47.58 | 38.86 | 30.5 | 60.22 | 87.06 | 68.13 | 46.7 | 19.93 | 37.64 | 36.82 | 121.45 | 51.33 | 37.67 | 81.54 | 72.42 |
| Depreciation | 11.27 | 11.44 | 12.04 | 12.84 | 12.63 | 13.34 | 13.48 | 14.17 | 13.63 | 17.14 | 17.53 | 17.4 | 17.8 | 19.25 | 20.46 | 21.36 | 19.95 | 20.24 | 20.34 | 20.15 | 19.23 | 19.93 | 21.88 | 31.51 | 36.58 | 37.93 | 39.71 | 41.55 | 49.91 | 51.26 | 56.53 | 56.09 | 56.18 | 57.6 | 58.61 | 58.36 | 54.65 | 55.7 | 63.04 | 66.26 | 59.16 |
| EBIT | 14.72 | 17.47 | 17.43 | 13.16 | 29.86 | 25.09 | 18.11 | 24.6 | 22.81 | 3.94 | 12.61 | 44.35 | 60.83 | 23.12 | -0.6 | 23.29 | 67.06 | 84.53 | 84.07 | 84.1 | 87.88 | 40.85 | 24.87 | 29.58 | 24.45 | -32.22 | 7.87 | -2.69 | -19.41 | 8.96 | 30.53 | 12.04 | -9.48 | -37.67 | -20.97 | -21.54 | 66.8 | -4.37 | -25.37 | 15.28 | 13.26 |
| Interest | 14.33 | 16.02 | 16.35 | 15.38 | 15.1 | 14.31 | 14.51 | 15.37 | 14.11 | 15.26 | 17.49 | 16.53 | 14.96 | 15.81 | 15.74 | 14.49 | 12.81 | 11.65 | 11.26 | 10.84 | 15.57 | 11.42 | 18.36 | 47.13 | 48.08 | 50.27 | 51.38 | 51.91 | 43.67 | 46.81 | 48.86 | 45.49 | 46.37 | 46.38 | 48.07 | 47.31 | 47.09 | 46.48 | 50.29 | 53.09 | 52.23 |
| Profit Before Tax | 0.39 | 1.45 | 1.08 | -2.22 | 14.76 | 10.78 | 3.6 | 9.23 | 8.7 | -11.32 | -4.88 | 27.82 | 45.87 | 7.31 | -16.34 | 8.8 | 54.25 | 72.88 | 72.81 | 73.26 | 72.31 | 29.43 | 6.51 | -17.55 | -23.63 | -82.49 | -43.51 | -54.6 | -63.08 | -37.85 | -18.33 | -33.45 | -55.85 | -84.05 | -69.04 | -68.85 | 19.71 | -50.85 | -75.66 | -37.81 | -38.97 |
| Net Profit | -0.26 | 0.04 | -0.54 | -3.16 | 9.97 | 8.54 | 3.01 | 4.74 | 5.82 | -8.01 | -2.97 | 18.75 | 29.51 | 4.92 | -9.08 | 1.18 | 36 | 50.17 | 49.59 | 48.14 | 48.58 | 20.76 | 9.78 | -19.15 | -13.1 | -43.53 | -23.68 | 87.93 | -42.28 | -10.53 | -10.5 | 11.58 | -32.2 | -56.98 | -54.45 | -73.05 | 7.49 | -44.17 | -64.1 | 100.05 | -28.1 |
| EPS | -0.15 | 0.02 | -0.3 | -1.64 | 4.89 | 4.19 | 1.48 | 2.26 | 2.85 | -3.93 | -1.46 | 9.19 | 14.47 | 2.28 | -4.14 | 0.54 | 16.16 | 21.39 | 21.15 | 21.24 | 4.13 | 1.77 | 0.83 | -1.63 | -1.04 | -3.33 | -1.81 | 6.73 | -3.21 | -0.81 | -0.8 | 0.89 | -2.46 | -4.36 | -4.17 | -5.59 | 0.57 | -3.38 | -4.9 | 7.65 | -2.15 |
| Metric (₹ crore) | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 128.88 | 100.99 | 149.93 | 133 | 202.05 | 376.52 | 86.98 | 175.16 | 400.4 | 233.93 | 215.56 |
| Investing Cash Flow | -107.34 | -150.63 | -194 | -186.82 | -226.98 | -475.94 | -783.92 | 223.25 | -187.51 | -113.33 | -412.15 |
| Financing Cash Flow | -235.25 | 208.45 | -76.71 | 30.73 | 9.92 | 321.66 | 614.86 | -366.56 | -220.62 | -217.29 | 129.62 |
| Net Cash Flow | -213.71 | 158.81 | -120.78 | -23.09 | -15.01 | 222.24 | -82.08 | 31.85 | -7.73 | -96.69 | -66.97 |
| Metric (₹ crore) | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 549.07 | 762.96 | 779.2 | 843.83 | 1,020.59 | 1,244.36 | 1,309.44 | 1,688.93 | 2,019.69 | 1,794.33 | 1,860.92 |
| Total Liabilities | 719.04 | 770.24 | 791.4 | 917.28 | 918.16 | 1,302.58 | 2,054.89 | 2,134.34 | 2,336.52 | 2,382.27 | 2,644.35 |
| Total Assets | 1,268.11 | 1,533.2 | 1,570.6 | 1,761.11 | 1,938.75 | 2,546.94 | 3,364.33 | 3,823.27 | 4,356.21 | 4,176.6 | 4,505.27 |