Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | 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 | 84.32 | 56.88 | 65.52 | 71.91 | 70.24 | 59.44 | 62.76 | 82.7 | 83.34 | 72.62 | 71.38 | 85.83 | 87.04 | 72.18 | 73.31 | 91.11 | 76.02 | 3.25 | 10.48 | 36.32 | 44.12 | 24.84 | 55.95 | 82.01 | 64.28 | 85.5 | 89.05 | 105.41 | 103.62 | 91.6 | 89.42 | 111.13 | 115.84 | 92.81 | 105.17 | 126.94 | 124.76 | 106.39 | 107.18 | 136.36 | 158.52 | 165 |
| Expenses | 60.19 | 45.69 | 49.85 | 53.2 | 59.94 | 46.16 | 48.8 | 57.77 | 63.91 | 59.86 | 60.04 | 62.8 | 64.98 | 53.81 | 58.87 | 65.25 | 60.54 | 17.2 | 13.92 | 26.12 | 39.11 | 28.45 | 42.33 | 53.27 | 51.35 | 55.96 | 58.12 | 72.3 | 78.24 | 65.42 | 67.8 | 70.78 | 74.95 | 66.11 | 75.7 | 77.33 | 91.54 | 74.53 | 73.54 | 94.18 | 111.24 | 114.93 |
| EBITDA | 24.13 | 11.19 | 15.67 | 18.71 | 10.3 | 13.28 | 13.96 | 24.93 | 19.43 | 12.76 | 11.34 | 23.03 | 22.06 | 18.37 | 14.44 | 25.86 | 15.48 | -13.95 | -3.44 | 10.2 | 5.01 | -3.61 | 13.62 | 28.74 | 12.93 | 29.54 | 30.93 | 33.11 | 25.38 | 26.18 | 21.62 | 40.35 | 40.89 | 26.7 | 29.47 | 49.61 | 33.22 | 31.86 | 33.64 | 42.18 | 47.28 | 50.07 |
| Depreciation | 6.12 | 4.53 | 4.56 | 4.52 | 4.51 | 4.33 | 4.33 | 4.32 | 4.29 | 4.27 | 4.26 | 4.2 | 3.98 | 4.19 | 4.21 | 4.2 | 4.19 | 4.3 | 4.1 | 4.07 | 4.08 | 3.99 | 3.97 | 3.85 | 3.73 | 3.7 | 3.66 | 3.63 | 3.62 | 3.6 | 3.58 | 3.45 | 3.32 | 3.3 | 3.31 | 3.28 | 3.31 | 3.25 | 3.14 | 3.11 | 5.23 | 5.82 |
| EBIT | 18.01 | 6.66 | 11.11 | 14.19 | 5.79 | 8.95 | 9.63 | 20.61 | 15.14 | 8.49 | 7.08 | 18.83 | 18.08 | 14.18 | 10.23 | 21.66 | 11.29 | -18.25 | -7.54 | 6.13 | 0.93 | -7.6 | 9.65 | 24.89 | 9.2 | 25.84 | 27.27 | 29.48 | 21.76 | 22.58 | 18.04 | 36.9 | 37.57 | 23.4 | 26.16 | 46.33 | 29.91 | 28.61 | 30.5 | 39.07 | 42.05 | 44.25 |
| Interest | 9.53 | 7.37 | 7.4 | 7.32 | 6.98 | 6.42 | 6.27 | 6.06 | 6.22 | 5.65 | 5.41 | 5.37 | 5.15 | 5.98 | 5.87 | 5.6 | 5.18 | 4.58 | 5.29 | 5.1 | 4.94 | 4.79 | 4.53 | 4.46 | 4.81 | 4.08 | 3.91 | 3.81 | 3.63 | 3.4 | 3.14 | 3.08 | 3.32 | 2.5 | 2.51 | 2.21 | 1.63 | 1.16 | 1.15 | 1.21 | 1.39 | 1.53 |
| Profit Before Tax | 8.48 | -0.71 | 3.71 | 6.87 | -1.19 | 2.53 | 3.36 | 14.55 | 8.92 | 2.84 | 1.67 | 13.46 | 12.93 | 8.2 | 4.36 | 16.06 | 6.11 | -22.83 | -12.83 | 1.03 | -4.01 | -12.39 | 5.12 | 20.43 | 4.39 | 21.76 | 23.36 | 25.67 | 18.13 | 19.18 | 14.9 | 33.82 | 34.25 | 20.9 | 23.65 | 44.12 | 28.28 | 27.45 | 29.35 | 37.86 | 40.66 | 42.72 |
| Net Profit | 1.01 | -0.14 | 1.82 | 3.31 | -0.6 | 0.14 | 0.84 | 9.86 | 9.52 | 3.92 | 0.88 | 9.46 | 12.93 | 5.9 | 3.35 | 13.16 | 5.69 | -21.18 | -12.67 | -1.29 | -4.83 | -12.96 | 1.18 | 11.9 | 1.98 | 19.1 | 33.58 | 21.61 | 19.03 | 16.46 | 14.26 | 30.77 | 31.21 | 16.98 | 24.23 | 41.18 | 34.8 | 25.98 | 27.55 | 36.99 | 319.75 | 31.66 |
| EPS | 0.16 | -0.02 | 0.29 | 0.53 | -0.12 | 0.02 | 0.13 | 1.55 | 1.57 | 0.62 | 0.14 | 1.51 | 2.06 | 0.93 | 0.55 | 2.1 | 0.82 | -3.38 | -2.02 | -0.21 | -0.72 | -2.07 | 0.19 | 1.9 | 0.28 | 3.05 | 5.36 | 3.45 | 2.98 | 2.63 | 2.27 | 4.91 | 4.98 | 2.71 | 3.86 | 6.57 | 5.46 | 4.14 | 4.39 | 5.9 | 50.88 | 4.03 |
| Metric (₹ crore) | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 61.81 | 60.88 | 74.59 | 58.96 | 74.61 | 5.32 | 53.09 | 99.87 | 123.25 | 116.17 | 172.93 |
| Investing Cash Flow | -16.83 | -11.33 | -8.14 | -16.24 | -2.86 | -0.48 | 0.54 | -16.58 | -99.33 | -19.09 | -146.31 |
| Financing Cash Flow | -44.89 | -47.23 | -55.24 | -56.12 | -65.84 | -1.7 | -30.55 | -79.09 | -51.92 | -84.29 | -17.01 |
| Net Cash Flow | 0.08 | 2.32 | 11.21 | -13.4 | 5.91 | 3.14 | 23.08 | 4.2 | -28 | 12.79 | 9.61 |
| Metric (₹ crore) | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 350.48 | 351.53 | 369.17 | 391.86 | 406.71 | 367.06 | 368.34 | 461.32 | 547.75 | 654.97 | 1,419.37 |
| Total Liabilities | 375.88 | 375.61 | 367.31 | 318.88 | 331.41 | 337.57 | 336.62 | 296.23 | 269.8 | 224.73 | 360.45 |
| Total Assets | 726.36 | 727.15 | 736.48 | 710.74 | 738.12 | 704.63 | 704.96 | 757.55 | 817.55 | 879.7 | 1,779.82 |