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 | 3,743.29 | 3,918.1 | 4,102.19 | 3,919.6 | 3,479.43 | 3,215.32 | 3,380.16 | 2,432.46 | 2,512.07 | 2,451.73 | 2,690.19 | 2,573.91 | 2,555.08 | 2,744.41 | 2,960.66 | 2,569.81 | 2,561.4 | 2,584.03 | 2,771.27 | 2,623.36 | 2,378.09 | 2,348.16 | 2,609.35 | 2,606.08 | 2,636.21 | 2,978 | 3,022.63 | 3,141 | 3,481 | 3,995 | 4,239 | 4,148 | 4,407 | 4,218 | 3,998 | 3,730 | 3,475 | 3,789 | 3,999 | 3,590 | 3,509 | 3,719 | 3,877 | 3,550 | 3,438 | 4,255 |
| Expenses | 3,330.33 | 3,380.65 | 3,510.64 | 3,448.89 | 2,972.18 | 2,645.69 | 2,826.64 | 1,918.1 | 2,039.49 | 1,973.95 | 2,052.28 | 2,011.35 | 2,042.64 | 2,261.44 | 2,358.63 | 2,158.12 | 2,114.84 | 2,071.83 | 2,222.38 | 2,174.61 | 1,977.93 | 1,989.11 | 2,223.1 | 2,134.17 | 2,353.49 | 2,377 | 2,521.74 | 2,595 | 2,824 | 2,980 | 3,319 | 3,317 | 3,442 | 3,175 | 3,191 | 3,188 | 3,032 | 3,215 | 3,381 | 3,156 | 3,182 | 3,070 | 3,340 | 3,205 | 3,164 | 3,717 |
| EBITDA | 412.96 | 537.45 | 591.55 | 470.71 | 507.25 | 569.63 | 553.52 | 514.36 | 472.58 | 477.78 | 637.91 | 562.56 | 512.44 | 482.97 | 602.03 | 411.69 | 446.56 | 512.2 | 548.89 | 448.75 | 400.16 | 359.05 | 386.25 | 471.91 | 282.72 | 601 | 500.89 | 546 | 657 | 1,015 | 920 | 831 | 965 | 1,043 | 807 | 542 | 443 | 574 | 618 | 434 | 327 | 649 | 537 | 345 | 274 | 538 |
| Depreciation | 113.02 | 138.03 | 130.83 | 133.31 | 135.73 | 132.07 | 132.41 | 126.93 | 132.64 | 126.34 | 129.2 | 128.57 | 133.9 | 135.1 | 141.74 | 142.75 | 151.61 | 162.72 | 165.77 | 164.11 | 173.87 | 189.91 | 192.43 | 185.43 | 191.55 | 197 | 199.94 | 204 | 205 | 213 | 218 | 227 | 234 | 229 | 234 | 246 | 271 | 273 | 277 | 280 | 293 | 280 | 285 | 293 | 343 | 336 |
| EBIT | 299.94 | 399.42 | 460.72 | 337.4 | 371.52 | 437.56 | 421.11 | 387.43 | 339.94 | 351.44 | 508.71 | 433.99 | 378.54 | 347.87 | 460.29 | 268.94 | 294.95 | 349.48 | 383.12 | 284.64 | 226.29 | 169.14 | 193.82 | 286.48 | 91.17 | 404 | 300.95 | 342 | 452 | 802 | 702 | 604 | 731 | 814 | 573 | 296 | 172 | 301 | 341 | 154 | 34 | 369 | 252 | 52 | -69 | 202 |
| Interest | 107.41 | 145.11 | 157.04 | 91.01 | 130.54 | 109.12 | 102.66 | 88.88 | 70.72 | 75.51 | 75.14 | 89.39 | 85.54 | 88.72 | 92.08 | 94.77 | 82.23 | 94.05 | 86.89 | 75.46 | 85.51 | 117.86 | 83.63 | 80.85 | 85.03 | 81 | 83.81 | 69 | 69 | 80 | 86 | 107 | 133 | 123 | 145 | 132 | 130 | 133 | 145 | 148 | 137 | 147 | 144 | 146 | 153 | 148 |
| Profit Before Tax | 192.53 | 254.31 | 303.68 | 246.39 | 240.98 | 328.44 | 318.45 | 298.55 | 269.22 | 275.93 | 433.57 | 344.6 | 293 | 259.15 | 368.21 | 174.17 | 212.72 | 255.43 | 296.23 | 209.18 | 140.78 | 51.28 | 110.19 | 205.63 | 6.14 | 323 | 217.14 | 273 | 383 | 722 | 616 | 497 | 598 | 691 | 428 | 164 | 42 | 168 | 196 | 6 | -103 | 222 | 108 | -94 | -222 | 54 |
| Net Profit | -48.37 | 211.31 | 292.8 | 241.84 | 260.21 | 279.65 | 293.04 | 318.39 | 343.02 | 241.77 | 418.95 | 831.58 | 1,210.19 | 261.63 | 408.82 | 266.3 | 450.1 | 226.33 | 367.31 | 200.23 | 6,434.28 | 74.15 | 132.09 | 200.72 | 29.26 | 342 | 268.02 | 350 | 445 | 637 | 680 | 425 | 692 | 587 | 495 | 194 | -841 | 190 | 267 | -21 | -49 | 316 | 154 | -69 | -2,116 | 60 |
| EPS | -2.91 | 5.79 | 8.76 | 7.79 | 7.91 | 8.09 | 8.36 | 10.34 | 12.19 | 6.98 | 12.86 | 29.79 | 45.88 | 8.09 | 12.63 | 8.61 | 16.05 | 6.02 | 11.2 | 5.74 | 252.06 | 0.52 | 2.77 | 6.31 | 0.46 | 11.3 | 9.48 | 12.19 | 17.2 | 23.12 | 24.65 | 15.35 | 27.83 | 20.88 | 16.8 | 6.2 | -33.36 | 5.89 | 7.61 | -2.08 | -2.19 | 9.89 | 3.02 | -3.65 | -83.68 | -0.67 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 1,273.57 | 2,331.94 | 3,530.88 | 1,870.14 | 1,581.29 | 1,780.09 | 2,037.3 | 1,644.33 | 2,971 | 3,016 | 1,761 | 1,269 |
| Investing Cash Flow | -663.29 | -462.68 | -984.6 | 2,713.8 | -1,927.01 | -2,284.95 | -1,146.57 | -816.89 | -1,149 | -605 | -1,667 | -766 |
| Financing Cash Flow | -1,087.3 | -1,801.66 | -2,341.44 | -2,089.46 | -1,711.83 | -129.26 | -1,455.65 | -755.25 | -2,076 | -2,494 | 29 | -670 |
| Net Cash Flow | -477.02 | 67.6 | 204.84 | 2,494.48 | -2,057.55 | -634.12 | -564.92 | 72.19 | -254 | -83 | 123 | -167 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 6,225.2 | 9,452.78 | 10,532.13 | 13,818.86 | 15,255.97 | 13,661.47 | 15,142.6 | 19,157.4 | 20,642 | 23,114 | 22,501 | 22,175 |
| Total Liabilities | 14,597.84 | 14,902.45 | 13,078.33 | 12,059.77 | 11,648.98 | 14,027.32 | 13,194.63 | 14,685.88 | 14,442 | 13,642 | 15,279 | 16,856 |
| Total Assets | 20,823 | 24,355.2 | 23,610.5 | 25,878.6 | 26,904.9 | 27,688.8 | 28,337.2 | 33,843.3 | 35,084 | 36,756 | 37,780 | 39,031 |