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 | 187.07 | 99.39 | 175.88 | 112.83 | 118.65 | 81.55 | 105.59 | 64.14 | 128.65 | 55.22 | 126.22 | 93.64 | 159.8 | 72.71 | 97.98 | 87.51 | 200.82 | 89.53 | 139.48 | 134.52 | 151.36 | 73.6 | 183.1 | 168.54 | 168.35 | 163.12 | 227.33 | 179.81 | 227.17 | 204.54 | 212.63 | 205.28 | 249.85 | 220.29 | 273.73 | 242.6 | 263.89 | 273.78 | 306.44 | 350.33 | 348.21 | 371.9 | 452.47 | 442.68 | 589.19 | 640.05 |
| Expenses | 185.41 | 99.41 | 168.47 | 113.31 | 118.87 | 79.9 | 103.7 | 70.09 | 118.04 | 74.02 | 117 | 89.58 | 145.92 | 76.74 | 93.29 | 89.51 | 172.32 | 87.94 | 129.77 | 127.63 | 136.35 | 78.6 | 155.34 | 144.44 | 149.26 | 147.75 | 203.24 | 158 | 196.55 | 176.83 | 186.9 | 171.93 | 206.43 | 181.65 | 226.53 | 202.88 | 222.07 | 225.37 | 250.84 | 289.06 | 282.74 | 303.07 | 369.85 | 362.26 | 491.34 | 518.42 |
| EBITDA | 1.66 | -0.02 | 7.41 | -0.48 | -0.22 | 1.65 | 1.89 | -5.95 | 10.61 | -18.8 | 9.22 | 4.06 | 13.88 | -4.03 | 4.69 | -2 | 28.5 | 1.59 | 9.71 | 6.89 | 15.01 | -5 | 27.76 | 24.1 | 19.09 | 15.37 | 24.09 | 21.81 | 30.62 | 27.71 | 25.73 | 33.35 | 43.42 | 38.64 | 47.2 | 39.72 | 41.82 | 48.41 | 55.6 | 61.27 | 65.47 | 68.83 | 82.62 | 80.42 | 97.85 | 121.63 |
| Depreciation | 7.06 | 7.23 | 7.24 | 7.2 | 7.14 | 7.04 | 6.96 | 6.94 | 6.91 | 6.96 | 6.78 | 6.72 | 6.66 | 6.43 | 6.5 | 6.48 | 6.58 | 6.16 | 5.92 | 5 | 5.15 | 5.3 | 5.36 | 5.38 | 5.46 | 5.35 | 5.56 | 5.62 | 5.51 | 5.28 | 5.2 | 4.97 | 5.25 | 5.07 | 5.29 | 5.34 | 5.39 | 4.57 | 4.77 | 5 | 5.37 | 4.99 | 5.2 | 5.84 | 6.95 | 7.16 |
| EBIT | -5.4 | -7.25 | 0.17 | -7.68 | -7.36 | -5.39 | -5.07 | -12.89 | 3.7 | -25.76 | 2.44 | -2.66 | 7.22 | -10.46 | -1.81 | -8.48 | 21.92 | -4.57 | 3.79 | 1.89 | 9.86 | -10.3 | 22.4 | 18.72 | 13.63 | 10.02 | 18.53 | 16.19 | 25.11 | 22.43 | 20.53 | 28.38 | 38.17 | 33.57 | 41.91 | 34.38 | 36.43 | 43.84 | 50.83 | 56.27 | 60.1 | 63.84 | 77.42 | 74.58 | 90.9 | 114.47 |
| Interest | 1.19 | 1.07 | 1.34 | 1.25 | 1.32 | 0.83 | 1.05 | 1.07 | 1.2 | 1.68 | 1.88 | 1.5 | 1.6 | 0.54 | 1.5 | 0.5 | 0.31 | 1.16 | 1.13 | 1.86 | 1.3 | 1.69 | 1.47 | 1.67 | -0.36 | 1.09 | 0.02 | 0.24 | 0.71 | 0.86 | 0.19 | 0 | 0.01 | 0.02 | 0.08 | 0.02 | 0.2 | 1.18 | 1.02 | 0.36 | 0.5 | 0.42 | 0.68 | 0.52 | 0.28 | 0.19 |
| Profit Before Tax | -6.59 | -8.32 | -1.17 | -8.93 | -8.68 | -6.22 | -6.12 | -13.96 | 2.5 | -27.44 | 0.56 | -4.16 | 5.62 | -11 | -3.31 | -8.98 | 21.61 | -5.73 | 2.66 | 0.03 | 8.56 | -11.99 | 20.93 | 17.05 | 13.99 | 8.93 | 18.51 | 15.95 | 24.4 | 21.57 | 20.34 | 28.38 | 38.16 | 33.55 | 41.83 | 34.36 | 36.23 | 42.66 | 49.81 | 55.91 | 59.6 | 63.42 | 76.74 | 74.06 | 90.62 | 114.28 |
| Net Profit | 0.66 | -4.67 | 1.12 | -5.66 | 0.03 | -2.02 | 1.1 | -11.57 | 8.06 | -20.99 | 5.12 | -2.27 | 3.72 | -7.87 | -0.56 | -3.75 | 15.38 | -1.34 | 5.75 | 6.72 | 18.82 | -9.81 | 18.62 | 21.02 | 15.37 | 10.39 | 16.06 | 19.54 | 24.66 | 21.49 | 19.9 | 20.07 | 35.35 | 26.65 | 32.77 | 29.9 | 29.03 | 35.35 | 41.27 | 44.93 | 53.02 | 50.07 | 60.19 | 56.32 | 72.19 | 86.29 |
| EPS | 0.2 | -1.41 | 0.34 | -1.7 | 0.01 | -0.61 | 0.33 | -3.48 | 2.43 | -6.32 | 1.54 | -0.68 | 1.11 | -2.37 | -0.17 | -1.14 | 4.71 | -0.43 | 1.85 | 2.19 | 6.15 | -3.2 | 6.1 | 6.89 | 5.04 | 3.4 | 5.23 | 6.33 | 8 | 6.95 | 1.28 | 1.29 | 2.27 | 1.71 | 2.1 | 1.91 | 1.86 | 2.26 | 2.64 | 2.88 | 3.4 | 3.21 | 3.85 | 3.61 | 4.62 | 5.52 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 46.6 | -12.85 | -19.78 | -2.66 | 48.19 | 55.67 | -2.86 | 10.91 | 88.56 | 84 | 39.52 | 129.07 |
| Investing Cash Flow | -2.67 | 1.79 | 8.97 | 2.67 | -13.11 | -0.02 | -11.3 | -13.84 | -12.75 | -34.24 | -33.97 | -105.13 |
| Financing Cash Flow | -12.18 | -35.25 | 1.36 | 6.67 | -44.83 | -16.65 | -19.72 | 10.88 | -89.12 | -15.69 | -6.75 | -20.56 |
| Net Cash Flow | 31.75 | -46.3 | -9.45 | 6.68 | -9.75 | 39 | -33.88 | 7.95 | -13.31 | 34.07 | -1.2 | 3.38 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 494.04 | 473.27 | 470.53 | 449.41 | 415.53 | 425 | 470.68 | 527.16 | 604.52 | 705.13 | 860.3 | 1,071.76 |
| Total Liabilities | 402.08 | 319.63 | 278.66 | 259.05 | 332.61 | 332.42 | 314.2 | 379.53 | 298.69 | 332.68 | 503.49 | 804.84 |
| Total Assets | 896.12 | 792.9 | 749.19 | 708.46 | 748.14 | 757.43 | 784.88 | 906.7 | 903.21 | 1,037.81 | 1,363.8 | 1,876.6 |