| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,268 | 1,615 | 1,880 | 1,294 | 2,494 | 1,801 | 1,921 | 1,505 | 2,313 | 2,124 | 2,006 | 1,697 | 1,870 |
| Expenses | 1,266 | 1,393 | 1,630 | 1,349 | 1,463 | 2,038 | 2,086 | 1,882 | 1,704 | 2,560 | 2,162 | 1,799 | 1,830 |
| Operating Profit | 2 | 222 | 250 | −55 | 1,031 | −237 | −165 | −377 | 609 | −436 | −155 | −102 | 40 |
| OPM % | 0.2% | 13.7% | 13.3% | −4.3% | 41.3% | −13.2% | −8.6% | −25.0% | 26.3% | −20.5% | −7.7% | −6.0% | 2.1% |
| Other Income | 205 | −47 | 0 | 6 | 4 | 0 | 0 | 5 | 4 | 4 | 1 | 2 | 10 |
| Interest | 24 | 29 | 32 | 29 | 26 | 30 | 23 | 16 | 17 | 19 | 18 | 19 | 19 |
| Depreciation | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 3 | 3 |
| Profit before tax | 179 | 142 | 213 | −81 | 1,005 | −270 | −192 | −391 | 592 | −456 | −176 | −123 | 28 |
| Net Profit | 178 | 140 | 187 | −82 | 851 | −242 | −170 | −359 | 502 | −397 | −162 | −110 | 15 |
| EPS (₹) | 1.29 | 1.02 | 1.36 | −0.59 | 6.16 | −1.75 | −1.23 | −2.57 | 3.64 | −2.87 | −1.17 | −0.80 | 0.11 |
| Mar 2012 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 4,124 | 6,187 | 6,866 | 7,533 | 7,697 |
| Expenses | 42 | 6 | 278 | 663 | 1,309 | 153 | 2 | 36 | 4,083 | 5,558 | 6,614 | 7,613 | 8,351 |
| Operating Profit | −42 | −6 | −278 | −663 | −1,309 | −153 | −2 | −22 | 40 | 629 | 253 | −80 | −654 |
| OPM % | — | — | — | — | — | — | — | −157.1% | 1.0% | 10.2% | 3.7% | −1.1% | −8.5% |
| Other Income | 168 | −155 | 0 | 0 | 0 | 2 | 2 | 579 | −255 | −46 | 10 | 5 | 17 |
| Interest | 4 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 49 | 114 | 94 | 74 | 76 |
| Depreciation | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 10 | 17 | 16 | 14 | 14 |
| Profit before tax | 120 | −161 | −278 | −663 | −1,308 | −153 | 0 | 554 | −273 | 453 | 152 | −163 | −726 |
| Net Profit | 84 | −161 | −278 | −663 | −1,308 | −153 | 0 | 554 | −286 | 424 | 81 | −166 | −654 |
| EPS (₹) | 0.33 | −1.17 | −2.01 | −4.80 | −9.46 | −1.11 | 0.00 | 4.01 | −2.06 | 3.08 | 0.61 | −1.20 | −4.73 |
| Mar 2012 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 255 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | 276 | — |
| Reserves | 2,238 | 2,221 | 1,944 | 1,272 | −39 | −192 | −192 | 422 | 133 | 563 | 645 | 492 | — |
| Borrowings | 1,963 | 0 | 0 | 0 | 0 | 0 | 0 | 159 | 976 | 1,184 | 923 | 1,101 | — |
| Other Liabilities | 6,615 | 2 | 1 | 1 | 0 | 0 | 1 | 51 | 805 | 666 | 785 | 888 | — |
| Total Liabilities | 11,070 | 2,499 | 2,221 | 1,549 | 238 | 85 | 85 | 908 | 2,190 | 2,689 | 2,630 | 2,757 | — |
| Fixed Assets | 205 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 273 | 251 | 262 | 256 | — |
| CWIP | 7,035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 8 | 6 | 6 | — |
| Investments | 244 | 2,405 | 2,133 | 1,463 | 153 | 0 | 84 | 812 | 315 | 881 | 1,049 | 893 | — |
| Other Assets | 3,587 | 94 | 88 | 86 | 85 | 85 | 1 | 56 | 1,596 | 1,549 | 1,313 | 1,602 | — |
| Total Assets | 11,070 | 2,499 | 2,221 | 1,549 | 238 | 85 | 85 | 908 | 2,190 | 2,689 | 2,630 | 2,757 | — |
| Mar 2012 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −58 | −96 | −2 | 0 | 14 | −17 | 67 | −14 | −678 | −37 | 306 | −56 |
| Cash from Investing Activity | −742 | 7 | 0 | 0 | −15 | 18 | −67 | −102 | −25 | −26 | 30 | −7 |
| Cash from Financing Activity | 957 | 32 | 0 | 0 | 0 | −1 | 0 | 117 | 734 | 97 | −373 | 105 |
| Net Cash Flow | 158 | −58 | −2 | 0 | 0 | 0 | 0 | 2 | 30 | 34 | −36 | 43 |
| Mar 2012 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | — | −12.0 | −35.0 | −146.0 | −94.0 | −1.0 | −5.0 | 3.0 | 36.0 | 13.0 | −5.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | −19.6 |
| EPS (₹) | 0.33 | −1.17 | −2.01 | −4.80 | −9.46 | −1.11 | 0.00 | 4.01 | −2.06 | 3.08 | 0.61 | −1.20 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 5.6 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 50.0 | — | — | — | — | −7,650.0 | 0.0 | 93.4 | −7.4 | 6.9 | 1.2 | −2.2 |
| OPM % | — | — | — | — | — | — | — | −156.0 | 1.0 | 10.0 | 3.7 | −1.1 |
| D/E | 0.79 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.23 | 2.39 | 1.41 | 1.00 | 1.43 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 4.9 |