| 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 | 166 | 99 | 282 | 694 | 401 | 749 | 828 | 520 | 866 | 338 | 284 | 1,107 | 552 |
| Expenses | 176 | 129 | 289 | 674 | 402 | 761 | 814 | 477 | 832 | 413 | 348 | 1,051 | 597 |
| Operating Profit | −10 | −30 | −7 | 20 | −1 | −12 | 13 | 44 | 33 | −74 | −63 | 56 | −45 |
| OPM % | −6.0% | −30.3% | −2.5% | 2.9% | −0.2% | −1.6% | 1.6% | 8.5% | 3.8% | −21.9% | −22.2% | 5.1% | −8.2% |
| Other Income | 13 | 23 | 20 | 28 | 27 | 28 | 34 | 50 | 33 | 34 | 28 | 1,355 | 60 |
| Interest | 6 | 11 | 5 | 8 | 7 | 17 | 14 | 13 | 13 | 13 | 17 | 17 | 29 |
| Depreciation | 5 | 5 | 6 | 6 | 5 | 7 | 8 | 8 | 8 | 8 | 8 | 9 | 7 |
| Profit before tax | −8 | −24 | 2 | 35 | 13 | −7 | 26 | 73 | 46 | −62 | −60 | 1,386 | −21 |
| Net Profit | −7 | −20 | 2 | 41 | 7 | 4 | 29 | 61 | 34 | −47 | −45 | 1,152 | −17 |
| EPS (₹) | −0.58 | −1.42 | 0.15 | 2.93 | 0.48 | 0.29 | 2.07 | 4.35 | 2.45 | −3.33 | −3.23 | 82.02 | −1.17 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 242 | 82 | 901 | 1,554 | 1,241 | 2,498 | 2,596 | 2,282 |
| Expenses | 278 | 163 | 986 | 1,547 | 1,268 | 2,454 | 2,642 | 2,408 |
| Operating Profit | −37 | −81 | −84 | 6 | −28 | 44 | −47 | −126 |
| OPM % | −15.3% | −98.8% | −9.3% | 0.4% | −2.3% | 1.8% | −1.8% | −5.5% |
| Other Income | 22 | 67 | 38 | 32 | 84 | 140 | 1,449 | 1,477 |
| Interest | 55 | 71 | 70 | 73 | 30 | 52 | 60 | 77 |
| Depreciation | 5 | 12 | 21 | 22 | 22 | 27 | 32 | 31 |
| Profit before tax | −74 | −97 | −136 | −57 | 4 | 105 | 1,310 | 1,243 |
| Net Profit | −57 | −86 | −116 | −64 | 16 | 101 | 1,095 | 1,044 |
| EPS (₹) | −5.07 | −7.56 | −10.23 | −5.12 | 1.15 | 7.19 | 77.90 | 74.29 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6 | 6 | 11 | 12 | 14 | 14 | 14 | — |
| Reserves | −99 | −213 | −364 | 35 | 613 | 713 | 1,836 | — |
| Borrowings | 981 | 1,186 | 1,170 | 1,724 | 1,933 | 2,394 | 2,979 | — |
| Other Liabilities | 2,043 | 2,784 | 3,632 | 4,250 | 5,914 | 9,746 | 12,427 | — |
| Total Liabilities | 2,931 | 3,763 | 4,449 | 6,022 | 8,474 | 12,866 | 17,255 | — |
| Fixed Assets | 69 | 104 | 169 | 136 | 104 | 146 | 116 | — |
| CWIP | 2 | 0 | 0 | 0 | 15 | 0 | 0 | — |
| Investments | 109 | 57 | 5 | 0 | 0 | 0 | 1,294 | — |
| Other Assets | 2,751 | 3,603 | 4,276 | 5,885 | 8,356 | 12,720 | 15,846 | — |
| Total Assets | 2,931 | 3,763 | 4,449 | 6,022 | 8,474 | 12,866 | 17,255 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 73 | 36 | 205 | −278 | 92 | 501 | 126 |
| Cash from Investing Activity | −72 | −26 | 54 | 8 | −488 | 46 | 476 |
| Cash from Financing Activity | 8 | 97 | −269 | 673 | 368 | 141 | 417 |
| Net Cash Flow | 9 | 107 | −10 | 403 | −28 | 687 | 1,019 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | −2.0 | −7.0 | 1.0 | 1.0 | 5.0 | 2.0 |
| ROE % | — | — | — | — | — | — | −30.3 |
| EPS (₹) | −5.07 | −7.56 | −10.23 | −5.12 | 1.15 | 7.19 | 74.29 |
| Book Value (₹) | — | — | — | — | — | — | 132.0 |
| Face Value (₹) | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | 0.00 |
| NPM % | −21.6 | −57.7 | −12.4 | −4.0 | 1.2 | 3.8 | 27.1 |
| OPM % | −15.0 | −99.0 | −9.0 | 0.4 | −2.2 | 1.8 | −1.8 |
| D/E | — | — | — | 36.68 | 3.08 | 3.29 | 1.61 |
| P/B | — | — | — | — | — | — | 5.5 |