Market cap
₹0 Cr
Revenue (TTM)
₹1,606 Cr
P/E Ratio
--
P/B Ratio
--
Div. Yield
-- %
Income Statement ( Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,605.95
|
1,294.06
|
1,129.04
|
917.92
|
779.92
|
598.40
|
|||||
|
Total Income
|
1,628.78
|
1,314.21
|
1,164.41
|
936.05
|
793.17
|
615.21
|
|||||
|
Total Expenditure
|
1,289.97
|
1,154.78
|
1,007.60
|
846.48
|
708.78
|
561.97
|
|||||
|
EBITDA
|
315.98
|
139.28
|
121.44
|
71.44
|
71.14
|
36.43
|
|||||
|
Depreciation
|
143.57
|
115.58
|
80.72
|
65.48
|
51.41
|
44.87
|
|||||
|
EBIT
|
172.42
|
23.70
|
40.72
|
5.96
|
19.73
|
-8.44
|
|||||
|
Interest
|
119.21
|
93.88
|
69.46
|
51.15
|
33.26
|
31.68
|
|||||
|
Other Income
|
22.83
|
20.14
|
35.37
|
18.13
|
13.25
|
16.81
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
3.33
|
2.00
|
|||||
|
Profit before Tax
|
76.03
|
-50.04
|
6.63
|
-27.05
|
3.05
|
-21.31
|
|||||
|
Provision for Tax
|
32.20
|
7.95
|
21.96
|
15.74
|
17.86
|
4.04
|
|||||
|
Profit after Tax
|
43.83
|
-57.98
|
-15.33
|
-42.79
|
-14.81
|
-25.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
43.83
|
-57.98
|
-15.33
|
-42.79
|
-14.81
|
-25.89
|
Liabilities ( Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
394.94
|
280.49
|
338.51
|
30.11
|
73.11
|
88.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
957.78
|
910.53
|
718.16
|
602.03
|
664.11
|
510.30
|
|||||
|
Current Liabilities
|
718.42
|
619.43
|
420.99
|
660.96
|
226.31
|
208.10
|
|||||
|
Total Liabilities
|
2,071.14
|
1,810.45
|
1,477.66
|
1,293.10
|
963.53
|
834.12
|
Assets ( Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,296.25
|
1,292.73
|
1,104.03
|
932.71
|
632.91
|
466.78
|
|||||
|
Current Assets
|
774.89
|
517.72
|
373.63
|
360.39
|
330.61
|
339.74
|
|||||
|
Total Assets
|
2,071.14
|
1,810.45
|
1,477.66
|
1,293.10
|
963.53
|
834.12
|
|||||
|
Total Debt*
|
854.10
|
727.93
|
547.53
|
394.68
|
213.95
|
197.07
|
|||||
|
Net Current Assets
|
56.47
|
-101.71
|
-47.36
|
-300.57
|
104.30
|
131.65
|
|||||
|
Contingent Liabilities
|
390.50
|
379.59
|
288.62
|
249.59
|
199.15
|
63.39
|
Cashflow ( Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
163.51
|
86.19
|
92.48
|
43.68
|
82.38
|
83.75
|
|||||
|
Cash Flow from Investing Activities
|
-239.41
|
-147.25
|
-194.06
|
-126.21
|
-129.07
|
-74.34
|
|||||
|
Cash from Financing Activities
|
85.89
|
82.82
|
93.98
|
97.47
|
-10.60
|
50.98
|
|||||
|
Net Cash Inflow / Outflow
|
9.99
|
21.76
|
-7.60
|
14.94
|
-57.30
|
60.39
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ()
|
4.34
|
-5.94
|
-1.57
|
-5.82
|
-2.01
|
-3.52
|
|||||
|
Cash EPS ()
|
18.56
|
5.90
|
6.70
|
3.09
|
4.98
|
2.65
|
|||||
|
Adjusted Book Value ()
|
39.07
|
28.74
|
34.68
|
4.09
|
9.94
|
11.99
|
|||||
|
Dividend per Share ()
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ()
|
16.19
|
8.83
|
9.47
|
118.84
|
224.10
|
227.83
|
|||||
|
Free Cash Flow per Share ()
|
-9.02
|
-14.34
|
-16.93
|
-408.71
|
-335.58
|
-99.46
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
17.30
|
4.63
|
11.61
|
6.77
|
12.69
|
4.07
|
|||||
|
ROE (%)
|
12.99
|
-18.73
|
-8.32
|
-82.92
|
-18.37
|
-25.16
|
|||||
|
ROA (%)
|
2.26
|
-3.53
|
-1.11
|
-3.79
|
-1.67
|
-3.27
|
|||||
|
EBIT Margin (%)
|
10.74
|
1.83
|
3.61
|
0.65
|
2.53
|
-1.41
|
|||||
|
Net Margin (%)
|
2.69
|
-4.41
|
-1.32
|
-4.57
|
-1.87
|
-4.12
|
|||||
|
Cash Profit Margin (%)
|
11.67
|
4.45
|
5.79
|
2.47
|
4.69
|
3.26
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
24.10
|
14.62
|
23.00
|
17.69
|
30.33
|
4.03
|
|||||
|
EBIT Growth (%)
|
627.46
|
-41.80
|
583.11
|
-69.79
|
333.86
|
-1,987.47
|
|||||
|
Net Profit Growth (%)
|
175.60
|
-278.21
|
64.17
|
-188.98
|
41.59
|
-4,990.76
|
|||||
|
EPS Growth (%)
|
173.07
|
-278.22
|
73.02
|
-188.99
|
42.79
|
-3,089.13
|
|||||
|
Book Value Growth (%)
|
40.68
|
-17.14
|
1,024.39
|
-58.82
|
-17.04
|
-22.28
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
2.16
|
2.60
|
1.62
|
13.11
|
2.93
|
2.24
|
|||||
|
Short term debt to equity ratio
|
0.82
|
0.81
|
0.44
|
3.55
|
0.71
|
0.67
|
|||||
|
Current Ratio
|
1.08
|
0.84
|
0.89
|
0.55
|
1.46
|
1.63
|
|||||
|
Quick Ratio
|
1.03
|
0.79
|
0.82
|
0.52
|
1.41
|
1.58
|
|||||
|
Interest Coverage
|
1.64
|
0.47
|
1.10
|
0.47
|
1.09
|
0.33
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
21.77
|
18.13
|
13.84
|
14.24
|
10.82
|
7.00
|
|||||
|
Asset Turnover
|
0.83
|
0.79
|
0.82
|
0.81
|
0.88
|
0.77
|
|||||
|
Receivable days
|
66.38
|
55.13
|
46.39
|
42.76
|
29.56
|
27.62
|
|||||
|
Inventory Days
|
6.61
|
7.63
|
7.36
|
5.97
|
5.46
|
8.40
|
|||||
|
Payable days
|
169.10
|
177.72
|
160.66
|
187.55
|
195.53
|
218.62
|
|||||
|
Cash Conversion Cycle
|
-96.11
|
-114.96
|
-106.92
|
-138.82
|
-160.51
|
-182.59
|