Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | 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 | 51.82 | 53.68 | 54 | 65.12 | 40.2 | 49.13 | 79.28 | 97.8 | 103.48 | 127.62 | 160.96 | 145 | 120.69 | 107.42 | 86.41 | 89.47 | 79.67 | 80.15 | 62.97 | 78.1 | 82.97 | 91.29 | 98.52 | 109.53 | 87.9 | 74.99 | 94.45 | 122.68 | 146.28 |
| Expenses | 39.46 | 42.28 | 42.39 | 50.08 | 30.12 | 39.11 | 63.73 | 80.97 | 84.62 | 106.23 | 135.82 | 125.78 | 104.53 | 92.63 | 73.82 | 77.28 | 66.66 | 66.44 | 48.6 | 62.15 | 68.85 | 76.1 | 79.43 | 89.55 | 67.38 | 57.32 | 75.29 | 102.05 | 120.27 |
| EBITDA | 12.36 | 11.4 | 11.61 | 15.04 | 10.08 | 10.02 | 15.55 | 16.83 | 18.86 | 21.39 | 25.14 | 19.22 | 16.16 | 14.79 | 12.59 | 12.19 | 13.01 | 13.71 | 14.37 | 15.95 | 14.12 | 15.19 | 19.09 | 19.98 | 20.52 | 17.67 | 19.16 | 20.63 | 26.01 |
| Depreciation | 0.61 | 0.76 | 0.71 | 0.88 | 0.72 | 0.71 | 0.7 | 0.79 | 0.67 | 0.79 | 0.83 | 0.82 | 0.81 | 0.89 | 0.84 | 0.97 | 0.97 | 1.46 | 1.93 | 1.87 | 1.97 | 2 | 1.61 | 1.94 | 2.37 | 2.42 | 2.43 | 2.13 | 2.17 |
| EBIT | 11.75 | 10.64 | 10.9 | 14.16 | 9.36 | 9.31 | 14.85 | 16.04 | 18.19 | 20.6 | 24.31 | 18.4 | 15.35 | 13.9 | 11.75 | 11.22 | 12.04 | 12.25 | 12.44 | 14.08 | 12.15 | 13.19 | 17.48 | 18.04 | 18.15 | 15.25 | 16.73 | 18.5 | 23.84 |
| Interest | 0.74 | 0.62 | 0.66 | 0.92 | 0.34 | 0.21 | 0.6 | 0.45 | 0.49 | 0.74 | 1.5 | 1.18 | 0.92 | 1.06 | 0.88 | 0.79 | 1.12 | 0.88 | 0.77 | 0.42 | 0.44 | 0.42 | 0.59 | 1 | 1.5 | 1.07 | 1.12 | 1.08 | 1.02 |
| Profit Before Tax | 11.01 | 10.02 | 10.24 | 13.24 | 9.02 | 9.1 | 14.25 | 15.59 | 17.7 | 19.86 | 22.81 | 17.22 | 14.43 | 12.84 | 10.87 | 10.43 | 10.92 | 11.37 | 11.67 | 13.66 | 11.71 | 12.77 | 16.89 | 17.04 | 16.65 | 14.18 | 15.61 | 17.42 | 22.82 |
| Net Profit | 7.67 | 8.48 | 7.7 | 10.06 | 6.72 | 7.51 | 10.48 | 11.86 | 13.41 | 14.41 | 16.97 | 13.78 | 11.01 | 10.24 | 7.67 | 8.78 | 8.37 | 9.01 | 8.59 | 10.48 | 8.45 | 10.32 | 12.73 | 11.9 | 12.7 | 10.56 | 12.42 | 13.15 | 17.12 |
| EPS | 1.54 | 1.7 | 1.54 | 1.98 | 1.34 | 1.49 | 2.08 | 2.42 | 2.69 | 2.88 | 3.4 | 2.78 | 2.21 | 2.06 | 1.53 | 1.75 | 1.68 | 1.81 | 1.73 | 2.09 | 1.69 | 2.07 | 2.55 | 2.37 | 2.54 | 2.11 | 2.49 | 2.63 | 3.43 |
| Metric (₹ crore) | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 27.73 | 11.18 | -21.46 | 95.92 | 71.17 | -4.56 | 42.4 |
| Investing Cash Flow | -12.06 | -2.84 | -40.25 | -41.18 | -18.87 | 5.23 | -15.47 |
| Financing Cash Flow | -24.11 | -7.87 | 52.58 | -47.45 | -40.2 | 19.18 | -35.25 |
| Net Cash Flow | -8.44 | 0.47 | -9.13 | 7.29 | 12.1 | 19.85 | -8.32 |
| Metric (₹ crore) | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 128.72 | 161.33 | 216.99 | 250.73 | 280.23 | 301.09 | 327.83 |
| Total Liabilities | 57.64 | 64.26 | 134.75 | 80.4 | 44.31 | 94.97 | 90.8 |
| Total Assets | 186.37 | 225.58 | 351.75 | 331.13 | 324.53 | 396.06 | 418.62 |