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 | 1,017.81 | 463 | 571.43 | 595.56 | 608.17 | 563.84 | 510.41 | 674.06 | 700.54 | 716.03 | 779.26 | 835.18 | 846.64 | 876.89 | 1,084.34 | 1,334.87 | 1,791.16 | 1,431.99 | 1,359.69 | 1,202.66 | 1,160.06 | 876.2 | 1,159.53 | 1,314.44 | 1,475.01 | 1,309.23 | 1,508 | 1,287 | 1,497 | 1,487 | 1,683 | 1,883 | 1,872 | 1,522 | 1,494 | 1,322 | 843 | 872 | 1,074 | 998 | 1,052 | 1,019 | 1,034 | 1,257 | 1,441 | 1,910 |
| Expenses | 842.66 | 363 | 458.72 | 488.24 | 472.29 | 449.6 | 410.39 | 534.96 | 538.24 | 559.68 | 609.21 | 633.49 | 630.68 | 632.98 | 813.09 | 1,043.05 | 1,478.58 | 1,109.92 | 1,072.97 | 963.06 | 947.4 | 755.11 | 958.71 | 1,084.87 | 1,219.43 | 1,077.33 | 1,246 | 1,299 | 1,367 | 1,326 | 1,452 | 1,641 | 1,616 | 1,308 | 1,281 | 1,232 | 812 | 808 | 957 | 892 | 927 | 887 | 905 | 1,137 | 1,246 | 1,525 |
| EBITDA | 175.15 | 100 | 112.71 | 107.32 | 135.88 | 114.24 | 100.02 | 139.1 | 162.3 | 156.35 | 170.05 | 201.69 | 215.96 | 243.91 | 271.25 | 291.82 | 312.58 | 322.07 | 286.72 | 239.6 | 212.66 | 121.09 | 200.82 | 229.57 | 255.58 | 231.9 | 262 | -12 | 130 | 161 | 231 | 242 | 256 | 214 | 213 | 90 | 31 | 64 | 117 | 106 | 125 | 132 | 129 | 120 | 195 | 385 |
| Depreciation | 63.07 | 24 | 26.83 | 36.31 | 38.09 | 36.09 | 37.77 | 40.88 | 44.49 | 41.26 | 43.67 | 44.79 | 52.49 | 44.79 | 49.16 | 51.24 | 49.79 | 68.34 | 75.04 | 70.08 | 76.82 | 74.19 | 81.64 | 68.2 | 61.23 | 69.89 | 75 | 86 | 87 | 76 | 76 | 78 | 78 | 81 | 85 | 84 | 81 | 78 | 79 | 80 | 79 | 77 | 80 | 79 | 77 | 85 |
| EBIT | 112.08 | 76 | 85.88 | 71.01 | 97.79 | 78.15 | 62.25 | 98.22 | 117.81 | 115.09 | 126.38 | 156.9 | 163.47 | 199.12 | 222.09 | 240.58 | 262.79 | 253.73 | 211.68 | 169.52 | 135.84 | 46.9 | 119.18 | 161.37 | 194.35 | 162.01 | 187 | -98 | 43 | 85 | 155 | 164 | 178 | 133 | 128 | 6 | -50 | -14 | 38 | 26 | 46 | 55 | 49 | 41 | 118 | 300 |
| Interest | 129.74 | 28 | 28.48 | 32.63 | 30.17 | 31.86 | 36.69 | 30.08 | 24.3 | 28.52 | 24.29 | 25.74 | 25.28 | 23.05 | 24.37 | 27.4 | 30.67 | 46.28 | 59.72 | 55.73 | 59.31 | 50.05 | 49.77 | 49.79 | 53.39 | 49.42 | 57 | 64 | 68 | 68 | 77 | 78 | 89 | 92 | 95 | 94 | 71 | 56 | 62 | 58 | 65 | 50 | 55 | 56 | 63 | 55 |
| Profit Before Tax | -17.66 | 48 | 57.4 | 38.38 | 67.62 | 46.29 | 25.56 | 68.14 | 93.51 | 86.57 | 102.09 | 131.16 | 138.19 | 176.07 | 197.72 | 213.18 | 232.12 | 207.45 | 151.96 | 113.79 | 76.53 | -3.15 | 69.41 | 111.58 | 140.96 | 112.59 | 130 | -162 | -25 | 17 | 78 | 86 | 89 | 41 | 33 | -88 | -121 | -70 | -24 | -32 | -19 | 5 | -6 | -15 | 55 | 245 |
| Net Profit | 3.25 | 31 | 37.77 | 32.24 | 57.58 | 41.64 | 54.37 | 53.01 | 68.67 | 67.83 | 77.94 | 99.2 | 119.16 | 128.48 | 138.53 | 147.61 | 163.17 | 142.87 | 157.77 | 49.99 | 73.81 | 2.26 | 55.2 | 85.97 | 121.93 | 106.99 | 105 | -142 | -25 | -24 | 40 | 47 | 63 | 52 | 32 | -59 | -82 | -48 | -14 | -24 | -40 | 10 | 4 | -17 | 59 | 197 |
| EPS | 0.08 | 0.79 | 0.93 | 0.77 | 1.39 | 0.96 | 1.28 | 1.23 | 1.6 | 1.52 | 1.78 | 2.25 | 2.82 | 3.01 | 3.27 | 3.62 | 4.11 | 3.51 | 3.96 | 1.31 | 1.99 | 0.15 | 1.46 | 2.18 | 3.12 | 2.92 | 2.66 | -3.48 | -0.57 | -0.52 | 1.1 | 1.27 | 1.63 | 1.35 | 0.86 | -1.44 | -2.03 | -1 | -0.29 | -0.48 | -0.84 | 0.2 | 0.08 | -0.35 | 1.21 | 4.03 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 392.68 | 214.66 | 488.5 | 728.95 | 631.05 | 696.42 | 638.48 | 584 | 228 | 791 | 348 | 520 |
| Investing Cash Flow | -1,171.79 | -128.04 | -232.29 | -586.46 | -1,171.78 | -624.05 | -615.29 | -481 | -56 | -211 | -295 | -485 |
| Financing Cash Flow | 850.04 | -80.92 | -186.9 | -151.52 | 570.18 | -67.9 | 23.2 | 115 | -132 | -691 | 4 | -133 |
| Net Cash Flow | 70.93 | 5.7 | 69.31 | -9.03 | 29.45 | 4.47 | 46.39 | 218 | 40 | -111 | 57 | -98 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 1,519.01 | 785.85 | 925.27 | 1,257.27 | 1,814.7 | 2,022.96 | 2,085.46 | 2,047 | 2,095 | 2,023 | 1,990 | 2,268 |
| Total Liabilities | 6,873.19 | 1,838.67 | 1,985.68 | 2,454.47 | 5,197.58 | 5,186.04 | 5,987.15 | 6,712 | 6,770 | 6,308 | 3,530 | 4,078 |
| Total Assets | 8,392.2 | 2,624.52 | 2,910.95 | 3,711.74 | 7,012.28 | 7,209 | 8,072.61 | 8,759 | 8,865 | 8,331 | 5,520 | 6,346 |