Quarterly Table
| Metrics | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|
| Sales | 1,133.5 | 1,075.1 | 991.0 | 926.5 | 879.8 | 968.0 | 994.4 | 1,553.7 | 1,667.1 | 1,609.3 |
|---|
| Expenses | 995.0 | 891.3 | 833.0 | 799.5 | 747.1 | 841.1 | 897.4 | 1,366.8 | 1,471.7 | 1,432.7 |
|---|
| Operating Profit | 138.5 | 183.8 | 158.0 | 127.0 | 132.7 | 126.9 | 96.9 | 186.9 | 195.4 | 176.6 |
|---|
| OPM % | 12.22% | 17.09% | 15.94% | 13.71% | 15.09% | 13.11% | 9.75% | 12.03% | 11.72% | 10.97% |
|---|
| Other Income | 21.2 | 3.3 | 3.3 | 1.3 | 2.4 | 4.7 | 10.8 | 8.5 | 16.6 | 9.7 |
|---|
| Interest | 20.2 | 22.0 | 23.2 | 25.6 | 27.0 | 27.4 | 29.2 | 33.3 | 36.9 | 38.9 |
|---|
| Depreciation | 25.4 | 26.5 | 27.8 | 31.5 | 32.2 | 34.3 | 34.7 | 57.8 | 60.0 | 62.3 |
|---|
| Profit before tax | 114.1 | 138.5 | 110.2 | 71.3 | 75.9 | 70.0 | 43.9 | 104.3 | 115.1 | 85.0 |
|---|
| Tax % | -28.1% | -25.7% | -25.7% | -24.6% | -25.1% | -26.1% | -22.3% | -27.6% | -26.2% | -28% |
|---|
| Net Profit | 82.0 | 103.0 | 81.9 | 53.8 | 56.9 | 51.7 | 34.1 | 75.6 | 84.9 | 61.3 |
|---|
| EPS in Rs | 5.89 | 7.37 | 5.84 | 3.83 | 4.06 | 3.68 | 2.42 | 4.56 | 5.13 | 3.7 |
|---|
| Metrics | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|
| Sales | 1,757.5 | 1,600.5 | 1,565.6 | 1,502.5 | 1,559.7 | 1,548.2 | 1,535.9 | 1,553.7 | 1,666.0 | 1,607.6 |
|---|
| Expenses | 1,557.9 | 1,359.3 | 1,344.5 | 1,295.1 | 1,307.4 | 1,316.2 | 1,370.9 | 1,367.1 | 1,472.0 | 1,433.8 |
|---|
| Operating Profit | 199.7 | 241.2 | 221.0 | 207.4 | 252.3 | 232.0 | 165.1 | 186.6 | 194.1 | 173.8 |
|---|
| OPM % | 11.36% | 15.07% | 14.12% | 13.8% | 16.18% | 14.99% | 10.75% | 12.01% | 11.65% | 10.81% |
|---|
| Other Income | 20.0 | 4.8 | 11.6 | 4.5 | -32.4 | 8.9 | -24.9 | 6.0 | 13.7 | 9.0 |
|---|
| Interest | 24.6 | 24.7 | 25.7 | 29.2 | 29.7 | 29.6 | 32.0 | 33.3 | 36.9 | 38.9 |
|---|
| Depreciation | 41.1 | 42.9 | 47.9 | 46.7 | 57.0 | 63.5 | 72.2 | 60.8 | 63.1 | 65.4 |
|---|
| Profit before tax | 154.0 | 178.4 | 159.0 | 135.9 | 169.8 | 147.9 | 62.6 | 98.5 | 107.8 | 78.5 |
|---|
| Tax % | -27.9% | -27.3% | -40.5% | -31.6% | -38.6% | -28.8% | -50.8% | -29.2% | -28% | -30.8% |
|---|
| Net Profit | 111.0 | 129.7 | 94.6 | 92.9 | 81.7 | 105.3 | 17.7 | 69.8 | 77.6 | 54.3 |
|---|
| EPS in Rs | 6.94 | 8.35 | 6.3 | 5.28 | 4.87 | 5.43 | 1.39 | 4.21 | 4.69 | 3.28 |
|---|
Shareholding Distribution
Shareholding Pattern
Key Non-Promoter Stakeholder Activity
| Person Category |
Total After Acquisition Shares |
Compounded Data
| Compounded Sales
Growth |
| 10 Years: |
17% |
| 5 Years: |
29% |
| 3 Years: |
22% |
| TTM: |
7% |
| Compounded Profit
Growth |
| 10 Years: |
20% |
| 5 Years: |
23% |
| 3 Years: |
-8% |
| TTM: |
-12% |
| Stock Price CAGR |
| 10 Years: |
26% |
| 5 Years: |
58% |
| 3 Years: |
34% |
| 1 Year: |
-25% |
| Compounded Sales
Growth |
| 10 Years: |
0% |
| 5 Years: |
0% |
| 3 Years: |
21% |
| TTM: |
7% |
| Compounded Profit
Growth |
| 10 Years: |
0% |
| 5 Years: |
0% |
| 3 Years: |
0% |
| TTM: |
-13% |
| Stock Price CAGR |
| 10 Years: |
26% |
| 5 Years: |
58% |
| 3 Years: |
34% |
| 1 Year: |
-25% |
