Quarterly Table
| Metrics | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|
| Sales | 24.2 | 24.8 | 24.7 | 27.1 | 27.5 | 28.4 | 29.1 | 27.6 | 109.0 | 27.8 |
|---|
| Expenses | 12.8 | 17.8 | 19.4 | 17.1 | 15.6 | 16.8 | 18.6 | 16.8 | 102.5 | 18.9 |
|---|
| Operating Profit | 11.4 | 7.0 | 5.3 | 10.0 | 12.0 | 11.6 | 10.5 | 10.9 | 6.5 | 8.9 |
|---|
| OPM % | 47.14% | 28.31% | 21.27% | 36.93% | 43.48% | 40.87% | 36.04% | 39.35% | 5.93% | 31.98% |
|---|
| Other Income | 11.9 | 6.9 | 4.6 | 5.4 | 7.4 | 3.4 | 24.9 | 8.1 | 29.5 | 25.4 |
|---|
| Interest | 0.6 | 1.2 | 2.1 | 3.3 | 4.4 | 7.2 | 10.4 | 11.1 | 13.3 | 17.8 |
|---|
| Depreciation | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 3.0 |
|---|
| Profit before tax | 21.5 | 11.5 | 6.5 | 10.8 | 13.7 | 6.4 | 23.6 | 6.6 | 21.2 | 13.4 |
|---|
| Tax % | -13.5% | -25.8% | -129% | -52.1% | 5.8% | -27.4% | -5.6% | -0.6% | 6.1% | -23.6% |
|---|
| Net Profit | 18.6 | 8.6 | -1.9 | 5.2 | 14.5 | 4.7 | 22.2 | 6.5 | 22.5 | 10.2 |
|---|
| EPS in Rs | 1.1 | 0.5 | -0.11 | 0.31 | 0.86 | 0.28 | 1.31 | 0.39 | 1.33 | 0.6 |
|---|
| Metrics | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|
| Sales | 24.2 | 24.8 | 43.3 | 51.5 | 35.3 | 56.4 | 113.3 | 139.3 | 207.4 | -6.9 |
|---|
| Expenses | 12.8 | 16.5 | 33.2 | 17.2 | 16.1 | 17.7 | 98.4 | 71.3 | 178.5 | 21.3 |
|---|
| Operating Profit | 11.4 | 8.3 | 10.1 | 34.3 | 19.2 | 38.8 | 15.0 | 68.0 | 28.9 | -28.2 |
|---|
| OPM % | 46.97% | 33.44% | 23.28% | 66.63% | 54.49% | 68.72% | 13.21% | 48.83% | 13.94% | 406.36% |
|---|
| Other Income | 12.1 | 11.8 | 1.8 | 0.9 | 5.0 | 1.5 | 22.7 | 5.1 | 26.4 | 23.3 |
|---|
| Interest | 0.6 | 1.2 | 2.1 | 3.3 | 4.4 | 7.2 | 10.3 | 11.1 | 14.6 | 19.4 |
|---|
| Depreciation | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.7 | 1.9 | 3.5 |
|---|
| Profit before tax | 21.6 | 17.6 | 8.6 | 30.6 | 18.6 | 31.7 | 25.9 | 60.4 | 38.8 | -27.9 |
|---|
| Tax % | -13.4% | -23.9% | -104.1% | -36.4% | -1.9% | -25.6% | -7.3% | -21.4% | -17.1% | -24.4% |
|---|
| Net Profit | 18.7 | 13.5 | -0.3 | 19.5 | 18.2 | 23.7 | 24.0 | 47.6 | 32.2 | -21.0 |
|---|
| EPS in Rs | 1.1 | 0.8 | -0.02 | 1.15 | 1.08 | 1.4 | 1.42 | 2.81 | 1.9 | -1.24 |
|---|
Shareholding Distribution
Shareholding Pattern
Key Non-Promoter Stakeholder Activity
| Person Category |
Total After Acquisition Shares |
Compounded Data
| Compounded Sales
Growth |
| 10 Years: |
19% |
| 5 Years: |
14% |
| 3 Years: |
42% |
| TTM: |
86% |
| Compounded Profit
Growth |
| 10 Years: |
36% |
| 5 Years: |
51% |
| 3 Years: |
-24% |
| TTM: |
-19% |
| Stock Price CAGR |
| 10 Years: |
14% |
| 5 Years: |
23% |
| 3 Years: |
14% |
| 1 Year: |
0% |
| Compounded Sales
Growth |
| 10 Years: |
27% |
| 5 Years: |
29% |
| 3 Years: |
75% |
| TTM: |
52% |
| Compounded Profit
Growth |
| 10 Years: |
41% |
| 5 Years: |
37% |
| 3 Years: |
-6% |
| TTM: |
-23% |
| Stock Price CAGR |
| 10 Years: |
14% |
| 5 Years: |
23% |
| 3 Years: |
14% |
| 1 Year: |
0% |
