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 | 78.88 | 77.62 | 83.94 | 83.18 | 93.36 | 90.89 | 96.88 | 88.08 | 96.32 | 85.62 | 100.89 | 108.39 | 110.51 | 113.8 | 124.51 | 119.72 | 113.12 | 113.91 | 118.72 | 124.54 | 114.34 | 51.49 | 141.36 | 165.5 | 177.7 | 126.44 | 169.19 | 188.85 | 183.14 | 181.05 | 195.24 | 193.32 | 194.88 | 191.37 | 209.06 | 208.58 | 219.52 | 211.18 | 224 | 234.9 | 242.81 | 241.67 | 259.39 | 255.63 | 266.72 | 275.99 |
| Expenses | 78.48 | 72.22 | 78.23 | 77.41 | 88.22 | 86.17 | 92.25 | 82.11 | 92.85 | 81.47 | 96.37 | 102.12 | 104.17 | 105.82 | 116.46 | 110.94 | 102.55 | 105.66 | 109.76 | 113.33 | 103.56 | 50.34 | 120.7 | 143.01 | 157.39 | 110.49 | 148.63 | 165.04 | 156.08 | 157.12 | 172.6 | 168.36 | 172.24 | 167.2 | 177.96 | 173.04 | 184.34 | 173.17 | 184.93 | 196.41 | 202.64 | 197.76 | 208.5 | 208.33 | 217.25 | 213.97 |
| EBITDA | 0.4 | 5.4 | 5.71 | 5.77 | 5.14 | 4.72 | 4.63 | 5.97 | 3.47 | 4.15 | 4.52 | 6.27 | 6.34 | 7.98 | 8.05 | 8.78 | 10.57 | 8.25 | 8.96 | 11.21 | 10.78 | 1.15 | 20.66 | 22.49 | 20.31 | 15.95 | 20.56 | 23.81 | 27.06 | 23.93 | 22.64 | 24.96 | 22.64 | 24.17 | 31.1 | 35.54 | 35.18 | 38.01 | 39.07 | 38.49 | 40.17 | 43.91 | 50.89 | 47.3 | 49.47 | 62.02 |
| Depreciation | 0 | 0.11 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.09 | 0.11 | 0.12 | 0.12 | 0.13 | 0.14 | 0.15 | 0.15 | 0.21 | 0.39 | 0.42 | 0.42 | 0.45 | 0.42 | 0.42 | 0.42 | 0.4 | 0.46 | 0.46 | 0.43 | 0.42 | 0.41 | 0.3 | 0.57 | 0.36 | 0.34 | 0.34 | 0.36 | 0.35 | 0.55 | 0.68 | 0.72 | 0.66 | 0.72 | 0.72 | 0.75 | 0.72 | 0.98 |
| EBIT | 0.4 | 5.29 | 5.6 | 5.65 | 5.03 | 4.61 | 4.52 | 5.86 | 3.38 | 4.04 | 4.4 | 6.15 | 6.21 | 7.84 | 7.9 | 8.63 | 10.36 | 7.86 | 8.54 | 10.79 | 10.33 | 0.73 | 20.24 | 22.07 | 19.91 | 15.49 | 20.1 | 23.38 | 26.64 | 23.52 | 22.34 | 24.39 | 22.28 | 23.83 | 30.76 | 35.18 | 34.83 | 37.46 | 38.39 | 37.77 | 39.51 | 43.19 | 50.17 | 46.55 | 48.75 | 61.04 |
| Interest | 0.25 | 0.56 | 0.6 | 0.61 | 0.49 | 0.52 | 0.41 | 0.27 | 0.11 | 0.02 | 0.04 | 0.05 | 0.01 | 0 | 0 | 0 | 0.05 | 0.05 | 0.05 | 0.05 | 0.09 | 0.03 | 0.04 | 0.03 | 0.1 | 0.03 | 0.05 | 0.02 | 0.02 | 0.01 | 0.04 | 0.1 | 0.04 | 0.03 | 0.04 | 0.04 | 0.19 | 0.06 | 0.09 | 0.06 | 0.07 | 0.07 | 0.09 | 0.05 | 0.05 | 0.08 |
| Profit Before Tax | 0.15 | 4.73 | 5 | 5.04 | 4.54 | 4.09 | 4.11 | 5.59 | 3.27 | 4.02 | 4.36 | 6.1 | 6.2 | 7.84 | 7.9 | 8.63 | 10.31 | 7.81 | 8.49 | 10.74 | 10.24 | 0.7 | 20.2 | 22.04 | 19.81 | 15.46 | 20.05 | 23.36 | 26.62 | 23.51 | 22.3 | 24.29 | 22.24 | 23.8 | 30.72 | 35.14 | 34.64 | 37.4 | 38.3 | 37.71 | 39.44 | 43.12 | 50.08 | 46.5 | 48.7 | 60.96 |
| Net Profit | 0.62 | 3.15 | 3.34 | 3.31 | 2.85 | 2.79 | 2.81 | 3.73 | 2.36 | 2.68 | 3.23 | 4.21 | 4.42 | 5.22 | 5.37 | 5.58 | 7.34 | 5.17 | 7.29 | 8.41 | 9.65 | 0.59 | 15.17 | 17.08 | 15.55 | 11.75 | 15.29 | 18.1 | 19.95 | 17.84 | 17.35 | 19.29 | 17.84 | 18.99 | 23.65 | 28.21 | 28.92 | 30.07 | 30.76 | 30.55 | 31.15 | 34.58 | 40.51 | 37.6 | 38.84 | 47.76 |
| EPS | 2.03 | 10.37 | 11.01 | 10.9 | 9.4 | 9.21 | 9.25 | 12.3 | 7.76 | 8.84 | 10.66 | 13.87 | 14.55 | 17.19 | 17.7 | 18.37 | 24.18 | 17.04 | 24 | 27.58 | 31.76 | 1.94 | 49.96 | 56.25 | 51.21 | 38.71 | 50.36 | 59.61 | 65.72 | 58.76 | 57.16 | 63.56 | 58.75 | 62.55 | 15.58 | 18.59 | 19.05 | 19.81 | 20.26 | 20.13 | 20.52 | 22.78 | 26.69 | 24.77 | 25.59 | 31.46 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 2.07 | -1.11 | 21.15 | 19.71 | -1.65 | 27.54 | 21.85 | 34.12 | 84.7 | 116.51 | 79.18 | 137.34 |
| Investing Cash Flow | -0.11 | -0.94 | -0.41 | -1.01 | -6.35 | -24.76 | -5.72 | -10.89 | -43.79 | -58.49 | -11.27 | -49.14 |
| Financing Cash Flow | -2.09 | 1.79 | -20.74 | -8.15 | -0.05 | -1 | -1 | -37.16 | -40.03 | -54.71 | -69.24 | -87.94 |
| Net Cash Flow | -0.13 | -0.26 | -0 | 10.55 | -8.05 | 1.78 | 15.13 | -13.93 | 0.88 | 3.31 | -1.33 | 0.26 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 68.43 | 81.09 | 91.71 | 106.12 | 129.51 | 159.96 | 208.6 | 237.76 | 270.39 | 316.56 | 371.03 | 435.52 |
| Total Liabilities | 50.64 | 66.11 | 28.69 | 48.32 | 65.09 | 42.94 | 46.99 | 79.1 | 78.71 | 93.02 | 70.69 | 85.16 |
| Total Assets | 119.07 | 147.2 | 120.39 | 154.44 | 194.61 | 202.91 | 255.59 | 316.87 | 349.1 | 409.58 | 441.72 | 520.68 |