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 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 | 144.52 | 135.57 | 142.81 | 141.14 | 176.05 | 167.19 | 175.9 | 193.27 | 184.67 | 150.58 | 156.43 | 157.45 | 160.33 | 142.27 | 158.49 | 153.09 | 158.61 | 110.72 | 137.29 | 143.86 | 168.11 | 189.15 | 75.34 | 119.68 | 151.61 | 150.14 | 137.62 | 114.93 | 81.09 | 70.68 | 50.33 | 71.76 | 89.62 | 93.9 | 124.72 | 165.32 | 151.9 | 138.17 | 142.61 | 132.46 | 132.42 | 102.45 |
| Expenses | 101.17 | 114.45 | 120.14 | 132.06 | 149.72 | 151.77 | 164.26 | 171.15 | 166.46 | 135.94 | 144.54 | 139.69 | 145.45 | 136.87 | 146.1 | 136.21 | 158.95 | 112.61 | 122.23 | 125.9 | 140.15 | 143.29 | 41.45 | 52.98 | 66.81 | 64.59 | 64.01 | 53.9 | 55.17 | 63.31 | 59.14 | 64.79 | 71.29 | 65.27 | 76.3 | 120.35 | 117.09 | 119.25 | 127.13 | 126.29 | 129.81 | 154.56 |
| EBITDA | 43.35 | 21.12 | 22.67 | 9.08 | 26.33 | 15.42 | 11.64 | 22.12 | 18.21 | 14.64 | 11.89 | 17.76 | 14.88 | 5.4 | 12.39 | 16.88 | -0.34 | -1.89 | 15.06 | 17.96 | 27.96 | 45.86 | 33.89 | 66.7 | 84.8 | 85.55 | 73.61 | 61.03 | 25.92 | 7.37 | -8.81 | 6.97 | 18.33 | 28.63 | 48.42 | 44.97 | 34.81 | 18.92 | 15.48 | 6.17 | 2.61 | -52.11 |
| Depreciation | 2.54 | 2.73 | 3.36 | 3.55 | 9.06 | 5.4 | 5.55 | 6.84 | 3.11 | 5.42 | 6.24 | 5.89 | 3.32 | 4 | 3.98 | 4.27 | 5.67 | 4.52 | 4.62 | 4.56 | 1.31 | 5.2 | 3.7 | 5.71 | 4.57 | 8.49 | 10.54 | 13.67 | 14.8 | 18.5 | 18.96 | 18.93 | 23.26 | 20.12 | 20.46 | 21.83 | 22.18 | 23.25 | 25.35 | 26.15 | 25.36 | 19.59 |
| EBIT | 40.81 | 18.39 | 19.31 | 5.53 | 17.27 | 10.02 | 6.09 | 15.28 | 15.1 | 9.22 | 5.65 | 11.87 | 11.56 | 1.4 | 8.41 | 12.61 | -6.01 | -6.41 | 10.44 | 13.4 | 26.65 | 40.66 | 30.19 | 60.99 | 80.23 | 77.06 | 63.07 | 47.36 | 11.12 | -11.13 | -27.77 | -11.96 | -4.93 | 8.51 | 27.96 | 23.14 | 12.63 | -4.33 | -9.87 | -19.98 | -22.75 | -71.7 |
| Interest | 2.57 | 2.68 | 3.17 | 3.15 | 3.18 | 3.37 | 3.33 | 3.52 | 3.14 | 4.39 | 4.76 | 4.88 | 4.91 | 5.02 | 4.97 | 4.46 | 5.03 | 4.33 | 4.21 | 4.52 | 3.61 | 3.17 | 2 | 2.87 | 4.01 | 4.21 | 4.14 | 4.61 | 5.46 | 9.49 | 9.51 | 9.34 | 8.9 | 8.26 | 7.94 | 9.3 | 7.8 | 6.83 | 6.81 | 6.62 | 5.93 | 5.85 |
| Profit Before Tax | 38.24 | 15.71 | 16.14 | 2.38 | 14.09 | 6.65 | 2.76 | 11.76 | 11.96 | 4.83 | 0.89 | 6.99 | 6.65 | -3.62 | 3.44 | 8.15 | -11.04 | -10.74 | 6.23 | 8.88 | 23.04 | 37.49 | 28.19 | 58.12 | 76.22 | 72.85 | 58.93 | 42.75 | 5.66 | -20.62 | -37.28 | -21.3 | -13.83 | 0.25 | 20.02 | 13.84 | 4.83 | -11.16 | -16.68 | -26.6 | -28.68 | -77.55 |
| Net Profit | 36.46 | 16.52 | 15.01 | 2.9 | 15.07 | 6.36 | 3.18 | 10.68 | -9.94 | 9.09 | 1.56 | 11.99 | 7.63 | -3.12 | 4.56 | 8.64 | -76.23 | -9.9 | 9.95 | 12.74 | 31.48 | 47.33 | 29.44 | 59.6 | 74.7 | 73.56 | 60.28 | 45.01 | 18.05 | 1.31 | -35.22 | -19.48 | 2.38 | 1.97 | 21.28 | 14.76 | -6.1 | -9 | -11.25 | -25.3 | -29.52 | 29.51 |
| EPS | 16.75 | 7.33 | 6.67 | 1.13 | 6.74 | 2.72 | 1.35 | 4.67 | -4.53 | 4.14 | 0.71 | 5.46 | 3.47 | -1.42 | 2.08 | 3.93 | -34.72 | -4.51 | 4.53 | 5.8 | 14.34 | 21.56 | 13.41 | 27.14 | 34.02 | 33.5 | 27.45 | 20.5 | 8.22 | 0.6 | -16.04 | -8.87 | 1.08 | 0.9 | 9.69 | 6.96 | -2.78 | -4.1 | -4.17 | -11.52 | -13.44 | 13.44 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 78.77 | 53.76 | 29.04 | 58.56 | 59.28 | 57.59 | 58.08 | 118.42 | 231.27 | 18.96 | 175.22 | 91.66 |
| Investing Cash Flow | -56.58 | -124.93 | -12.14 | -124.19 | -56.11 | 5.68 | 13.31 | -78.58 | -498.1 | 95.81 | -49.14 | 23.87 |
| Financing Cash Flow | -11.37 | 61.76 | -13.65 | 63.09 | -1.6 | -66.69 | -69.48 | 15.23 | 226.83 | -129.34 | -115.61 | -116.01 |
| Net Cash Flow | 10.81 | -9.41 | 3.25 | -2.54 | 1.57 | -3.42 | 1.91 | 55.07 | -40 | -14.57 | 10.47 | -0.48 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 205.26 | 250.73 | 333.3 | 422.4 | 443.79 | 370.38 | 422.08 | 629.3 | 818.77 | 766.53 | 775.64 | 673.77 |
| Total Liabilities | 177.66 | 286.48 | 268.21 | 358.27 | 409.05 | 353.52 | 278.36 | 284.39 | 538.6 | 480.53 | 490.65 | 467.2 |
| Total Assets | 382.92 | 537.21 | 601.51 | 780.67 | 852.84 | 723.9 | 700.44 | 913.69 | 1,357.37 | 1,247.06 | 1,266.29 | 1,140.97 |