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 | 132.92 | 146.12 | 156.41 | 152.55 | 151.12 | 164.8 | 226.35 | 207.71 | 198.76 | 192.62 | 197.54 | 224.92 | 232.76 | 235.15 | 251.72 | 270.53 | 281.9 | 278.02 | 284.22 | 316.42 | 300.58 | 295.26 | 349.47 | 355.07 | 361.82 | 320.51 | 350.55 | 358.05 | 383.71 | 341.32 | 337.61 | 375.31 | 366.67 | 333.21 | 345.97 | 329.36 | 361.2 | 390.21 | 368.65 | 774.03 | 401.7 | 791.64 | 850.3 | 858.41 | 919.96 | 946.36 |
| Expenses | 113.32 | 127.5 | 137.05 | 143.68 | 142.8 | 157 | 207.53 | 201.11 | 176.43 | 177.55 | 178.65 | 209.78 | 202.51 | 212.64 | 223.99 | 234.84 | 242.9 | 239.58 | 247.06 | 266.44 | 255.85 | 249.78 | 290.67 | 290.55 | 318.54 | 300.35 | 330.87 | 321.83 | 350.36 | 339.2 | 334.74 | 364.98 | 370.03 | 341.45 | 330.84 | 307.11 | 328.93 | 348.26 | 329.55 | 674.29 | 355.46 | 672.87 | 677.07 | 682.78 | 735.71 | 767.98 |
| EBITDA | 19.6 | 18.62 | 19.36 | 8.87 | 8.32 | 7.8 | 18.82 | 6.6 | 22.33 | 15.07 | 18.89 | 15.14 | 30.25 | 22.51 | 27.73 | 35.69 | 39 | 38.44 | 37.16 | 49.98 | 44.73 | 45.48 | 58.8 | 64.52 | 43.28 | 20.16 | 19.68 | 36.22 | 33.35 | 2.12 | 2.87 | 10.33 | -3.36 | -8.24 | 15.13 | 22.25 | 32.27 | 41.95 | 39.1 | 99.74 | 46.24 | 118.77 | 173.23 | 175.63 | 184.25 | 178.38 |
| Depreciation | 9.54 | 9.27 | 9.3 | 10.98 | 16.17 | 13.27 | 15.52 | 12.93 | 9.5 | 10.08 | 10.05 | 11.73 | 9.48 | 9.64 | 10.2 | 11.16 | 10.92 | 12.01 | 12.46 | 13.05 | 13.09 | 13.03 | 13.3 | 11.59 | 12.68 | 12.57 | 13.21 | 12.83 | 12.93 | 13.93 | 13.38 | 13.67 | 14.71 | 14.24 | 15.36 | 15.46 | 16.48 | 16.25 | 17.1 | 58.39 | 16.12 | 55.59 | 59.11 | 58.53 | 60.41 | 61.77 |
| EBIT | 10.06 | 9.35 | 10.06 | -2.11 | -7.85 | -5.47 | 3.3 | -6.33 | 12.83 | 4.99 | 8.84 | 3.41 | 20.77 | 12.87 | 17.53 | 24.53 | 28.08 | 26.43 | 24.7 | 36.93 | 31.64 | 32.45 | 45.5 | 52.93 | 30.6 | 7.59 | 6.47 | 23.39 | 20.42 | -11.81 | -10.51 | -3.34 | -18.07 | -22.48 | -0.23 | 6.79 | 15.79 | 25.7 | 22 | 41.35 | 30.12 | 63.18 | 114.12 | 117.1 | 123.84 | 116.61 |
| Interest | 10.68 | 11.07 | 8.44 | 8.4 | 10.24 | 8.1 | 8.75 | 8.18 | 7.26 | 6.1 | 7.42 | 9.87 | 9.68 | 7.78 | 7.77 | 8.35 | 8.9 | 8.95 | 7.84 | 9.6 | 9.33 | 7.65 | 7.36 | 6.2 | 3.18 | 3.02 | 3.26 | 3.45 | 6.04 | 6.8 | 8.12 | 9.73 | 10.87 | 10.48 | 12.58 | 12.58 | 12.44 | 16.38 | 14.29 | 20.64 | 15.13 | 20.43 | 17.51 | 16.75 | 14.52 | 12.51 |
| Profit Before Tax | -0.62 | -1.72 | 1.62 | -10.51 | -18.09 | -13.57 | -5.45 | -14.51 | 5.57 | -1.11 | 1.42 | -6.46 | 11.09 | 5.09 | 9.76 | 16.18 | 19.18 | 17.48 | 16.86 | 27.33 | 22.31 | 24.8 | 38.14 | 46.73 | 27.42 | 4.57 | 3.21 | 19.94 | 14.38 | -18.61 | -18.63 | -13.07 | -28.94 | -32.96 | -12.81 | -5.79 | 3.35 | 9.32 | 7.71 | 20.71 | 14.99 | 42.75 | 96.61 | 100.35 | 109.32 | 104.1 |
| Net Profit | -19.04 | -0.19 | 6.8 | -8.42 | -14.57 | -11.87 | -4.45 | -10.58 | 10.5 | 2.25 | 30.54 | -6.66 | 404.7 | 4.48 | 15.5 | 15.57 | 21.33 | 15.3 | 24.47 | 24.06 | 18.23 | 19.35 | 23.59 | 37.98 | 23.52 | 2.65 | 13.82 | 18.56 | 9.9 | -15.32 | -4.44 | -9.78 | -92.44 | -34.68 | -6.88 | 10.68 | 1.27 | 9.06 | 6.34 | 41.94 | 10.38 | 36.85 | 72.9 | 48.52 | 66.38 | 79.29 |
| EPS | -7.09 | 0.01 | 1.27 | -0.5 | -0.55 | -0.43 | -0.22 | -0.21 | 0.28 | 0.09 | 1.21 | -0.39 | 0.14 | 0.14 | 0.63 | 0.54 | 0.71 | 0.47 | 0.88 | 0.83 | 0.69 | 0.93 | 0.86 | 1.45 | 0.84 | 0.04 | 0.58 | 0.69 | 0.36 | -0.6 | -0.15 | -0.36 | -3.77 | -1.4 | -0.34 | 0.33 | -0.04 | 0.26 | 0.11 | 1.04 | 0.37 | 0.57 | 1.28 | 0.89 | 1.2 | 1.51 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -23.55 | -0.05 | -7.19 | 45.24 | 116.02 | 115.33 | 114.75 | 30.6 | 16.81 | 30.6 | 344.8 | 322.91 |
| Investing Cash Flow | -156.99 | -310.46 | -116.18 | 7.17 | -67.7 | -72.27 | 9.65 | -94.1 | -64.96 | -5.92 | -447.72 | -84.12 |
| Financing Cash Flow | 179.41 | 308.7 | 147.44 | -56.96 | -20.08 | -42.75 | -138.75 | 67.26 | 32.23 | -1.44 | 87.04 | -123.33 |
| Net Cash Flow | -1.13 | -1.81 | 24.07 | -4.55 | 28.24 | 0.31 | -14.35 | 3.76 | -15.92 | 23.24 | -15.88 | 115.46 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 238.2 | 947.93 | 994.01 | 684.56 | 746.94 | 731.84 | 776.31 | 740.11 | 749.19 | 712.96 | 2,564.94 | 3,114.73 |
| Total Liabilities | 669.49 | 580.16 | 910.61 | 658.2 | 640.93 | 730.81 | 616.24 | 710.87 | 779.93 | 827.42 | 1,567.33 | 1,513.66 |
| Total Assets | 907.7 | 1,528.08 | 1,904.61 | 1,342.76 | 1,387.88 | 1,462.65 | 1,392.56 | 1,450.97 | 1,529.12 | 1,540.38 | 4,132.27 | 4,628.39 |