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 | 237.79 | 166.69 | 199.66 | 276.54 | 316.39 | 281.51 | 405.5 | 374.53 | 652.06 | 325.56 | 367.23 | 273.98 | 301.41 | 281.49 | 309.15 | 376.88 | 591.77 | 483.76 | 416.13 | 454.16 | 412.28 | 218.38 | 423.01 | 449.37 | 429.88 | 507.26 | 342.1 | 379.45 | 422.19 | 431.86 | 607.12 | 766.4 | 974.22 | 910.76 | 935.45 | 954.68 | 1,052.41 | 903.05 | 1,056.95 | 902.18 | 1,005.57 | 679.3 | 799.03 | 832.06 | 875.43 | 765.07 |
| Expenses | 220.16 | 156.02 | 199.58 | 275.69 | 296.38 | 267.07 | 373.01 | 349.23 | 616.28 | 304.15 | 354.53 | 299.42 | 407.16 | 287.64 | 304.34 | 368.27 | 591.56 | 508.68 | 386.47 | 420.38 | 424.19 | 215.8 | 392.95 | 421.64 | 409.62 | 462.77 | 303.83 | 336.48 | 376.25 | 391.62 | 553.72 | 701.11 | 882.41 | 804.66 | 820.86 | 844.01 | 934.55 | 805.57 | 931.69 | 808.68 | 987.27 | 615.23 | 725.49 | 741.12 | 783.19 | 670.77 |
| EBITDA | 17.63 | 10.67 | 0.08 | 0.85 | 20.01 | 14.44 | 32.49 | 25.3 | 35.78 | 21.41 | 12.7 | -25.44 | -105.75 | -6.15 | 4.81 | 8.61 | 0.21 | -24.92 | 29.66 | 33.78 | -11.91 | 2.58 | 30.06 | 27.73 | 20.26 | 44.49 | 38.27 | 42.97 | 45.94 | 40.24 | 53.4 | 65.29 | 91.81 | 106.1 | 114.59 | 110.67 | 117.86 | 97.48 | 125.26 | 93.5 | 18.3 | 64.07 | 73.54 | 90.94 | 92.24 | 94.3 |
| Depreciation | 6.26 | 6.79 | 10.36 | 10.74 | 18.03 | 11.95 | 12.31 | 11.68 | 15.58 | 12.35 | 12.5 | 12.81 | 13.17 | 6.03 | 6.47 | 6.4 | 5.09 | 6.1 | 6.8 | 6.34 | 9.89 | 8.9 | 4.5 | 8.34 | 8.12 | 7.82 | 3.81 | 4.95 | 5.55 | 5.4 | 5.31 | 5.42 | 6.38 | 6.63 | 6.69 | 6.79 | 6.99 | 7.14 | 7.65 | 6.36 | 8.43 | 11.92 | 12.42 | 12.53 | 14.2 | 14.96 |
| EBIT | 11.37 | 3.88 | -10.28 | -9.89 | 1.98 | 2.49 | 20.18 | 13.62 | 20.2 | 9.06 | 0.2 | -38.25 | -118.92 | -12.18 | -1.66 | 2.21 | -4.88 | -31.02 | 22.86 | 27.44 | -21.8 | -6.32 | 25.56 | 19.39 | 12.14 | 36.67 | 34.46 | 38.02 | 40.39 | 34.84 | 48.09 | 59.87 | 85.43 | 99.47 | 107.9 | 103.88 | 110.87 | 90.34 | 117.61 | 87.14 | 9.87 | 52.15 | 61.12 | 78.41 | 78.04 | 79.34 |
| Interest | 3.75 | 3.52 | 3.44 | 4.34 | 6.01 | 6.1 | 6.38 | 8.92 | 9.91 | 8.95 | 11.72 | 9.83 | 13.57 | 9.65 | 17.51 | 15.62 | 22.4 | 20.18 | 19.19 | 21.92 | 26.98 | 19.72 | 20.29 | 19.16 | 22.03 | 20.4 | 13.48 | 16.65 | 15.68 | 15.56 | 19.9 | 23.04 | 22.25 | 19.1 | 20.28 | 18.23 | 15.83 | 12.52 | 17.47 | 21.1 | 22.06 | 17.84 | 18.25 | 17.79 | 16.88 | 15.1 |
| Profit Before Tax | 7.62 | 0.36 | -13.72 | -14.23 | -4.03 | -3.61 | 13.8 | 4.7 | 10.29 | 0.11 | -11.52 | -48.08 | -132.49 | -21.83 | -19.17 | -13.41 | -27.28 | -51.2 | 3.67 | 5.52 | -48.78 | -26.04 | 5.27 | 0.23 | -9.89 | 16.27 | 20.98 | 21.37 | 24.71 | 19.28 | 28.19 | 36.83 | 63.18 | 80.37 | 87.62 | 85.65 | 95.04 | 77.82 | 100.14 | 66.04 | -12.19 | 34.31 | 42.87 | 60.62 | 61.16 | 64.24 |
| Net Profit | 6.68 | 4.02 | -9.6 | -7.5 | -7.03 | 1.31 | 8.14 | 5.99 | 11.99 | 0.81 | -8.1 | -39.62 | -100.32 | -16.31 | -20.02 | -22.14 | 34.77 | -41.67 | 7.74 | 7.98 | -10.19 | -21.75 | 3.01 | -0.81 | 0.76 | 17.39 | 5.75 | 1.47 | -25.31 | -0.06 | 44.99 | 32.55 | 48.24 | 61.79 | 70.59 | 74.82 | 78.95 | 67.01 | 80.69 | 62.77 | -123.86 | 30.94 | 37 | 45.28 | 53.5 | 52.58 |
| EPS | 3.81 | 0.4 | -0.83 | -0.65 | -0.61 | 0.11 | 0.71 | 0.52 | 1.04 | 0.07 | -0.7 | -3.35 | -8.43 | -1.31 | -1.52 | -2.03 | 2.29 | -3.54 | 0.68 | 0.68 | -0.77 | -1.76 | 0.41 | -0.02 | 0.07 | 1.46 | 0.48 | 0.12 | -2.09 | 0.1 | 4.04 | 2.73 | 4.03 | 5.17 | 5.58 | 5.82 | 6.2 | 4.97 | 5.99 | 4.66 | -9.19 | 2.3 | 2.73 | 3.58 | 3.97 | 3.91 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 102 | -154.04 | -177.11 | -121.07 | -124.39 | 153.73 | 67.69 | 54.59 | 40.92 | 85.79 | -97.4 | 322.43 |
| Investing Cash Flow | -25 | -50.2 | 43.81 | -44.88 | -49.01 | 3.67 | -60.19 | -72.62 | -61 | -536.6 | -578.66 | -134.16 |
| Financing Cash Flow | -68.53 | 215.54 | 111.39 | 190.52 | 213.65 | -227.08 | 43.22 | -52.71 | 66.53 | 724.39 | 372.35 | -51.68 |
| Net Cash Flow | 8.47 | 11.3 | -21.91 | 24.57 | 40.25 | -69.68 | 50.72 | -70.74 | 46.45 | 273.58 | -303.71 | 136.59 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 725.28 | 1,031.52 | 1,046.38 | 918.23 | 888.8 | 845.48 | 840.55 | 842.27 | 963.55 | 2,218.33 | 2,295.83 | 2,456.78 |
| Total Liabilities | 335.37 | 1,646.68 | 1,655.53 | 1,801.37 | 1,827.46 | 1,426.23 | 1,633.14 | 1,836.64 | 1,284.52 | 998.08 | 1,416.92 | 1,582.37 |
| Total Assets | 1,060.65 | 2,678.19 | 2,701.91 | 2,719.6 | 2,716.26 | 2,271.71 | 2,473.7 | 2,678.91 | 2,248.07 | 3,216.41 | 3,712.75 | 4,039.15 |