Quarterly Table
| Metrics | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|
| Sales | 79.0 | 105.8 | 97.0 | 84.3 | 94.7 | 104.0 | 103.7 | 84.2 | 81.1 | 87.1 |
|---|
| Expenses | 77.1 | 93.0 | 98.5 | 82.0 | 95.1 | 98.3 | 111.3 | 84.5 | 81.6 | 83.6 |
|---|
| Operating Profit | 1.9 | 12.8 | -1.5 | 2.3 | -0.4 | 5.7 | -7.6 | -0.3 | -0.5 | 3.5 |
|---|
| OPM % | 2.39% | 12.06% | -1.58% | 2.73% | -0.39% | 5.44% | -7.3% | -0.36% | -0.58% | 4.06% |
|---|
| Other Income | 0.4 | 0.8 | 0.7 | 0.7 | 0.6 | 11.2 | 1.0 | 0.9 | 1.1 | 1.4 |
|---|
| Interest | 1.9 | 1.5 | 2.5 | 1.8 | 1.9 | 1.7 | 1.3 | 1.2 | 0.9 | 1.5 |
|---|
| Depreciation | 1.7 | 1.6 | 1.8 | 1.7 | 2.1 | 2.0 | 2.1 | 2.1 | 2.0 | 2.0 |
|---|
| Profit before tax | -1.4 | 10.4 | -5.1 | -0.5 | -3.8 | 13.1 | -10.4 | -2.6 | -2.3 | 1.5 |
|---|
| Tax % | 2.9% | 0% | 0.4% | 8.7% | -0.8% | -73.4% | 42.1% | -1.9% | 6% | -2% |
|---|
| Net Profit | -1.4 | 10.4 | -5.1 | -0.5 | -3.7 | 3.5 | -14.2 | -2.6 | -2.5 | 1.5 |
|---|
| EPS in Rs | -0.08 | 0.62 | -0.3 | -0.03 | -0.24 | 0.21 | -0.85 | -0.15 | -0.15 | 0.09 |
|---|
| Metrics | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|
| Sales | 1,562.2 | 1,671.7 | 1,681.9 | 1,571.4 | 1,574.4 | 1,655.5 | 1,480.4 | 1,423.4 | 1,497.2 | 1,501.7 |
|---|
| Expenses | 1,515.3 | 1,600.1 | 1,575.2 | 1,479.6 | 1,472.7 | 1,541.4 | 1,355.4 | 1,308.7 | 1,362.4 | 1,368.1 |
|---|
| Operating Profit | 47.0 | 71.6 | 106.7 | 91.8 | 101.6 | 114.0 | 125.0 | 114.7 | 134.9 | 133.7 |
|---|
| OPM % | 3.01% | 4.28% | 6.35% | 5.84% | 6.45% | 6.89% | 8.44% | 8.06% | 9.01% | 8.9% |
|---|
| Other Income | -14.1 | -9.0 | -22.4 | -6.3 | -7.8 | 1.8 | -8.2 | -14.2 | -19.7 | -12.0 |
|---|
| Interest | 24.8 | 27.5 | 34.3 | 33.4 | 31.5 | 35.8 | 40.5 | 33.9 | 32.3 | 31.3 |
|---|
| Depreciation | 31.2 | 19.9 | 30.6 | 27.7 | 28.9 | 28.4 | 29.4 | 26.3 | 28.3 | 31.2 |
|---|
| Profit before tax | -8.2 | 25.3 | 41.9 | 31.5 | 47.7 | 61.1 | 55.9 | 55.5 | 75.3 | 72.6 |
|---|
| Tax % | -2.2% | -48.8% | 18.8% | -1.9% | -4.3% | -20.9% | -12.8% | -7.9% | -6.3% | -5.3% |
|---|
| Net Profit | -22.6 | 7.8 | 23.1 | 23.9 | 32.0 | 40.9 | 40.9 | 37.1 | 51.1 | 56.1 |
|---|
| EPS in Rs | -1.36 | 0.46 | 1.38 | 1.42 | 1.9 | 2.43 | 2.43 | 2.2 | 3.04 | 3.28 |
|---|
Shareholding Distribution
Shareholding Pattern
Key Non-Promoter Stakeholder Activity
| Person Category |
Total After Acquisition Shares |
Compounded Data
| Compounded Sales
Growth |
| 10 Years: |
2% |
| 5 Years: |
5% |
| 3 Years: |
16% |
| TTM: |
-6% |
| Compounded Profit
Growth |
| 10 Years: |
7% |
| 5 Years: |
0% |
| 3 Years: |
0% |
| TTM: |
-202% |
| Stock Price CAGR |
| 10 Years: |
34% |
| 5 Years: |
57% |
| 3 Years: |
41% |
| 1 Year: |
80% |
| Compounded Sales
Growth |
| 10 Years: |
23% |
| 5 Years: |
28% |
| 3 Years: |
10% |
| TTM: |
-9% |
| Compounded Profit
Growth |
| 10 Years: |
10% |
| 5 Years: |
76% |
| 3 Years: |
5% |
| TTM: |
44% |
| Stock Price CAGR |
| 10 Years: |
34% |
| 5 Years: |
57% |
| 3 Years: |
41% |
| 1 Year: |
80% |
