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 | 188.52 | 183.33 | 195.53 | 210.98 | 226.55 | 230.31 | 220.13 | 224.46 | 232.51 | 226.42 | 244.38 | 273.39 | 302.01 | 309.47 | 291.42 | 318.05 | 285.64 | 283.42 | 265.22 | 253.32 | 238.3 | 236.65 | 252.16 | 265.55 | 254.36 | 250.68 | 304.65 | 435.58 | 534.41 | 596.07 | 609.16 | 591.66 | 528.84 | 415.39 | 360.35 | 402.21 | 368 | 379.07 | 428.06 | 455.08 | 486.83 | 490.94 | 499.94 | 448.25 | 511.11 | 543.08 |
| Expenses | 169.45 | 155.78 | 171.64 | 185.82 | 202.07 | 196.2 | 189.44 | 193.87 | 202.91 | 189.86 | 196.56 | 224.26 | 261.31 | 262.38 | 230.65 | 261.71 | 238.61 | 238.53 | 220.85 | 215.5 | 214.15 | 203.35 | 212.46 | 228.1 | 224.04 | 211.31 | 255.75 | 341.54 | 405.03 | 419.52 | 452.62 | 448.67 | 462.4 | 367.76 | 333.19 | 358.34 | 354.17 | 336.99 | 359.7 | 399.34 | 428.25 | 396.44 | 407.02 | 370.82 | 426.51 | 443.29 |
| EBITDA | 19.07 | 27.55 | 23.89 | 25.16 | 24.48 | 34.11 | 30.69 | 30.59 | 29.6 | 36.56 | 47.82 | 49.13 | 40.7 | 47.09 | 60.77 | 56.34 | 47.03 | 44.89 | 44.37 | 37.82 | 24.15 | 33.3 | 39.7 | 37.45 | 30.32 | 39.37 | 48.9 | 94.04 | 129.38 | 176.55 | 156.54 | 142.99 | 66.44 | 47.63 | 27.16 | 43.87 | 13.83 | 42.08 | 68.36 | 55.74 | 58.58 | 94.5 | 92.92 | 77.43 | 84.6 | 99.79 |
| Depreciation | 9.15 | 8.72 | 8.73 | 8.73 | 9.29 | 11.54 | 11.55 | 11.55 | 11.95 | 12.57 | 12.56 | 13.46 | 37.97 | 14.4 | 14.43 | 14.51 | 14.8 | 13.76 | 13.76 | 13.85 | 14.92 | 15.73 | 15.73 | 15.79 | 15.93 | 15.85 | 16.51 | 17.9 | 18.36 | 17.78 | 18.17 | 18.6 | 19.08 | 20.09 | 20.65 | 21.08 | 21.68 | 20.77 | 21.02 | 21.48 | 24.82 | 40.05 | 40.13 | 41.79 | 42.13 | 35.63 |
| EBIT | 9.92 | 18.83 | 15.16 | 16.43 | 15.19 | 22.57 | 19.14 | 19.04 | 17.65 | 23.99 | 35.26 | 35.67 | 2.73 | 32.69 | 46.34 | 41.83 | 32.23 | 31.13 | 30.61 | 23.97 | 9.23 | 17.57 | 23.97 | 21.66 | 14.39 | 23.52 | 32.39 | 76.14 | 111.02 | 158.77 | 138.37 | 124.39 | 47.36 | 27.54 | 6.51 | 22.79 | -7.85 | 21.31 | 47.34 | 34.26 | 33.76 | 54.45 | 52.79 | 35.64 | 42.47 | 64.16 |
| Interest | 9.05 | 7.37 | 8.74 | 10.42 | 11.57 | 12.92 | 13.9 | 13.78 | 12.15 | 11.86 | 11.28 | 12.01 | 16.61 | 11.76 | 23.7 | 17.55 | 9.98 | 10.7 | 9.85 | 9.15 | 9.35 | 9.6 | 10.28 | 9.05 | 10.44 | 9.23 | 10.71 | 13.06 | 8.12 | 7.18 | 12.51 | 5.29 | 8.92 | 5.04 | 5.34 | 5.95 | 7.36 | 5.51 | 5.15 | 6.21 | 8.66 | 6.9 | 6.18 | 3.8 | 6.7 | 5.53 |
| Profit Before Tax | 0.87 | 11.46 | 6.42 | 6.01 | 3.62 | 9.65 | 5.24 | 5.26 | 5.5 | 12.13 | 23.98 | 23.66 | -13.88 | 20.93 | 22.64 | 24.28 | 22.25 | 20.43 | 20.76 | 14.82 | -0.12 | 7.97 | 13.69 | 12.61 | 3.95 | 14.29 | 21.68 | 63.08 | 102.9 | 151.59 | 125.86 | 119.1 | 38.44 | 22.5 | 1.17 | 16.84 | -15.21 | 15.8 | 42.19 | 28.05 | 25.1 | 47.55 | 46.61 | 31.84 | 35.77 | 58.63 |
| Net Profit | 0.28 | 8.95 | 6.5 | 6.74 | 2.23 | 4.82 | 3.26 | 3.31 | 5.13 | 9.54 | 16.41 | 10.56 | -6.91 | 7.82 | 17.53 | 18.87 | 24.18 | 17.3 | 26.62 | 12.97 | -9.62 | 6.01 | 10.72 | 9.85 | 2.37 | 9.76 | 14.65 | 41.36 | 68.4 | 147.74 | 94.61 | 87.63 | 31.64 | 19.75 | 18.6 | 15.21 | 7.17 | 13.71 | 32.9 | 23.81 | 21.7 | 38.75 | 37.05 | 28.1 | 27.99 | 45.42 |
| EPS | 0.04 | 1.13 | 0.82 | 0.86 | 0.28 | 0.58 | 0.46 | 0.4 | 0.61 | 1.09 | 1.86 | 1.17 | -0.76 | 0.85 | 1.95 | 2.02 | 2.62 | 1.79 | 2.75 | 1.35 | -1.01 | 0.56 | 1.01 | 0.92 | 0.22 | 0.92 | 1.37 | 3.86 | 6.39 | 13.79 | 8.84 | 8.18 | 2.96 | 1.84 | 1.73 | 1.42 | 0.67 | 1.27 | 3.07 | 2.22 | 2.02 | 3.61 | 3.46 | 2.61 | 2.61 | 4.24 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 65.26 | 50.01 | 141.91 | 152.54 | 202.21 | 122.11 | 131.6 | 167.83 | 429.16 | 164.13 | 197.08 | 337.98 |
| Investing Cash Flow | -51.84 | -132.28 | -109.23 | -74.68 | -54.84 | -187.75 | -163.4 | -147.11 | -168.54 | -222.66 | -170.04 | -312.29 |
| Financing Cash Flow | -2.32 | 91.31 | -32.92 | -76.12 | -145.03 | 65.16 | 57.55 | -38.34 | -255.37 | 49.49 | -4.93 | -45.74 |
| Net Cash Flow | 11.1 | 9.04 | -0.24 | 1.74 | 2.34 | -0.48 | 25.75 | -17.62 | 5.25 | -9.04 | 22.11 | -20.05 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 297.04 | 337.55 | 346.75 | 382.35 | 479.05 | 536.57 | 610.21 | 743.51 | 1,046.58 | 1,095.8 | 1,178.25 | 1,297.32 |
| Total Liabilities | 521.12 | 634.01 | 731.37 | 708.16 | 616.39 | 738.19 | 842.69 | 854.25 | 636.59 | 695.89 | 789.36 | 826.54 |
| Total Assets | 818.16 | 971.57 | 1,078.12 | 1,090.51 | 1,095.44 | 1,274.76 | 1,452.9 | 1,597.76 | 1,683.17 | 1,791.69 | 1,967.61 | 2,123.86 |