Line items extracted directly from the company's NSE-filed XBRL. Click + to expand subtotals. Click any row to chart it. All values in ₹ crore.
| Particulars | Sep-24 | Dec-24 | Mar-25 | Jun-25 | Sep-25 | Dec-25 | Mar-26 | Jun-26 |
|---|---|---|---|---|---|---|---|---|
Revenue | 377 | 458 | 522 | 895 | 735 | 582 | 558 | 512 |
Other income | 6 | 7 | 15 | 14 | 9 | 8 | 13 | 9 |
Segment revenue (incl. inter-segment) | 383 | 464 | 537 | 908 | 744 | 589 | 571 | 521 |
Expenses | 304 | 346 | 379 | 640 | 539 | 421 | 393 | 379 |
Cost of materials consumed | 27 | 31 | 32 | 30 | 31 | 37 | 32 | 32 |
Purchases of stock-in-trade | 10 | 11 | 13 | 10 | 10 | 13 | 10 | 9 |
Change in inventories | - | - | - | 182 | 138 | -7 | 49 | -24 |
Employee benefit expense | 54 | 58 | 68 | 70 | 70 | 73 | 76 | 74 |
Finance costs | 34 | 45 | 48 | 49 | 45 | 46 | 41 | 40 |
Depreciation & amortisation | 42 | 48 | 50 | 54 | 57 | 59 | 60 | 61 |
Other expenses | 136 | 154 | 168 | 245 | 188 | 200 | 126 | 188 |
EBITDA | 156 | 211 | 257 | 371 | 308 | 271 | 279 | 234 |
EBIT | 113 | 163 | 207 | 318 | 250 | 213 | 219 | 173 |
Operating profit | 122 | 169 | 208 | 329 | 262 | 229 | 229 | 183 |
Exceptional items | - | - | - | - | - | -1 | - | -10 |
Profit Before Tax | 79 | 118 | 159 | 269 | 205 | 167 | 178 | 133 |
Tax expense | 218 | 22 | 35 | 66 | 50 | 43 | 15 | 46 |
Deferred tax | 218 | 22 | 31 | 47 | 35 | 32 | 13 | 4 |
Net Profit | -139 | 97 | 124 | 203 | 155 | 124 | 163 | 86 |
| Financial Ratios | ||||||||
Operating Profit Margin | 32.36% | 36.90% | 39.85% | 36.76% | 35.65% | 39.35% | 41.04% | 35.74% |
EBITDA Margin | 41.30% | 46.07% | 49.23% | 41.50% | 41.88% | 46.63% | 49.96% | 45.64% |
Net Profit Margin | -36.87% | 21.07% | 23.75% | 22.68% | 21.09% | 21.31% | 29.21% | 16.82% |
Earnings Per Share (₹) | -6.35 | 4.42 | 5.68 | 9.30 | 7.08 | 5.67 | 7.45 | 3.93 |
Revenue
₹ in crore
Click any row in the table to chart it here.
Source: NSE integrated filing results & XBRL. Figures are exact values reported by the issuer at filing time, never estimated. Ratios (operating margin, net margin) and EBITDA / EBIT / FCF / shareholders' funds are computed from the filed line items.