Not investment advice. Data and computed figures, for information only.
| 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 | 2,390 | 2,763 | 3,049 | 3,046 | 3,222 | 3,601 | 3,992 | 4,410 | 4,961 | 5,561 | 6,148 | 6,383 | 6,812 |
| Expenses | 2,964 | 3,387 | 3,575 | 3,536 | 3,766 | 4,155 | 4,718 | 5,374 | 5,916 | 6,360 | 6,931 | 7,081 | 7,463 |
| Operating Profit | −575 | −624 | −526 | −490 | −544 | −554 | −726 | −964 | −955 | −799 | −783 | −698 | −651 |
| OPM % | −24.1% | −22.6% | −17.3% | −16.1% | −16.9% | −15.4% | −18.2% | −21.9% | −19.3% | −14.4% | −12.7% | −10.9% | −9.6% |
| Other Income | 119 | 87 | 78 | 73 | 75 | 82 | 107 | 121 | 87 | 59 | 86 | 266 | 211 |
| Interest | 17 | 15 | 18 | 20 | 20 | 23 | 26 | 32 | 41 | 48 | 55 | 56 | 53 |
| Depreciation | 91 | 105 | 108 | 117 | 122 | 131 | 154 | 206 | 288 | 304 | 313 | 312 | 298 |
| Profit before tax | −564 | −657 | −574 | −555 | −611 | −626 | −799 | −1,081 | −1,197 | −1,092 | −1,065 | −800 | −791 |
| Net Profit | −564 | −657 | −574 | −555 | −611 | −626 | −799 | −1,081 | −1,197 | −1,092 | −1,065 | −800 | −791 |
| EPS (₹) | — | — | — | — | — | −62.75 | −3.57 | −4.73 | −4.80 | −4.38 | −3.86 | −2.90 | −2.87 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 3,468 | 2,547 | 5,705 | 8,265 | 11,247 | 15,227 | 23,053 | 24,904 |
| Expenses | 7,292 | 3,843 | 9,355 | 12,538 | 13,447 | 18,015 | 26,288 | 27,835 |
| Operating Profit | −3,824 | −1,296 | −3,650 | −4,273 | −2,199 | −2,788 | −3,235 | −2,931 |
| OPM % | −110.3% | −50.9% | −64.0% | −51.7% | −19.6% | −18.3% | −14.0% | −11.8% |
| Other Income | 218 | −19 | 239 | 438 | 341 | 384 | 498 | 622 |
| Interest | 85 | 75 | 48 | 58 | 71 | 101 | 200 | 212 |
| Depreciation | 217 | 221 | 170 | 286 | 421 | 612 | 1,217 | 1,227 |
| Profit before tax | −3,908 | −1,612 | −3,629 | −4,179 | −2,350 | −3,117 | −4,154 | −3,748 |
| Net Profit | −3,920 | −1,617 | −3,629 | −4,179 | −2,350 | −3,117 | −4,154 | −3,748 |
| EPS (₹) | — | — | — | — | — | −13.63 | −15.05 | −14.01 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 1 | 0 | 1 | 3 | 3 | 229 | 261 | — |
| Reserves | 2,966 | 1,736 | −3,296 | −6,509 | −7,785 | 9,991 | 18,053 | — |
| Borrowings | 89 | 93 | 16,071 | 16,162 | 16,437 | 1,702 | 2,551 | — |
| Other Liabilities | 1,346 | 1,086 | 1,637 | 1,624 | 1,874 | 3,283 | 4,372 | — |
| Total Liabilities | 4,402 | 2,915 | 14,412 | 11,281 | 10,529 | 15,205 | 25,237 | — |
| Fixed Assets | 1,332 | 747 | 801 | 1,505 | 2,041 | 3,631 | 4,558 | — |
| CWIP | 9 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Investments | 1,879 | 925 | 10,348 | 6,541 | 5,171 | 2,677 | 6,034 | — |
| Other Assets | 1,182 | 1,243 | 3,263 | 3,235 | 3,317 | 8,897 | 14,645 | — |
| Total Assets | 4,402 | 2,915 | 14,412 | 11,281 | 10,529 | 15,205 | 25,237 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −3,841 | −1,175 | −3,900 | −4,060 | −1,313 | −2,169 | −2,898 |
| Cash from Investing Activity | 3,195 | 1,282 | −9,160 | 3,968 | 1,472 | −1,372 | −4,983 |
| Cash from Financing Activity | 849 | 14 | 13,634 | −172 | −123 | 3,903 | 9,397 |
| Net Cash Flow | 202 | 120 | 574 | −264 | 37 | 362 | 1,516 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | −57.0 | −48.0 | −37.0 | −24.0 | −29.0 | −24.0 |
| ROE % | — | — | — | — | — | — | −29.1 |
| EPS (₹) | — | — | — | — | — | −13.63 | −15.05 |
| Book Value (₹) | — | — | — | — | — | — | 66.4 |
| Face Value (₹) | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | 0.00 |
| NPM % | −106.3 | −64.0 | −61.1 | −48.0 | −20.3 | −20.0 | −17.6 |
| OPM % | −110.0 | −51.0 | −64.0 | −52.0 | −20.0 | −18.0 | −14.0 |
| D/E | 0.03 | 0.05 | — | — | — | 0.17 | 0.14 |
| P/B | — | — | — | — | — | — | 3.5 |