Quarterly Table
| Metrics | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|
| Sales | 57.0 | 46.6 | 40.4 | 49.1 | 42.2 | 36.8 | 57.7 | 42.0 | 36.3 | 42.3 |
|---|
| Expenses | 65.7 | 52.6 | 49.5 | 56.8 | 46.4 | 42.5 | 59.7 | 44.1 | 40.8 | 45.2 |
|---|
| Operating Profit | -8.7 | -6.0 | -9.1 | -7.7 | -4.2 | -5.7 | -2.0 | -2.1 | -4.5 | -2.8 |
|---|
| OPM % | -15.34% | -12.97% | -22.43% | -15.68% | -9.85% | -15.61% | -3.43% | -5% | -12.35% | -6.66% |
|---|
| Other Income | 7.6 | 8.0 | 3.4 | 9.9 | 13.4 | 13.0 | 10.8 | 11.6 | 11.6 | 12.0 |
|---|
| Interest | 0.7 | 0.9 | 1.0 | 1.2 | 1.1 | 1.0 | 0.8 | 1.0 | 1.2 | 1.0 |
|---|
| Depreciation | 2.2 | 2.3 | 2.4 | 2.4 | 2.1 | 2.1 | 2.0 | 2.1 | 2.2 | 2.3 |
|---|
| Profit before tax | -4.0 | -1.2 | -2.8 | -1.4 | 6.1 | 4.1 | 6.1 | 10.7 | 4.0 | 6.2 |
|---|
| Tax % | -69.3% | 33.7% | -24.7% | -34.2% | -24.8% | -8.2% | 25.6% | -33.5% | -23.6% | 28.4% |
|---|
| Net Profit | -1.2 | -1.6 | -6.8 | -0.9 | 4.6 | 3.8 | 4.5 | 4.3 | 2.8 | 4.2 |
|---|
| EPS in Rs | -0.05 | -0.07 | -0.27 | -0.04 | 0.18 | 0.15 | 0.18 | 0.17 | 0.11 | 0.16 |
|---|
| Metrics | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|
| Sales | 337.6 | 375.3 | 366.7 | 333.2 | 346.0 | 329.4 | 361.2 | 390.2 | 368.7 | 390.8 |
|---|
| Expenses | 334.7 | 365.0 | 370.0 | 341.4 | 330.8 | 307.1 | 328.9 | 348.3 | 329.6 | 356.3 |
|---|
| Operating Profit | 2.9 | 10.3 | -3.4 | -8.2 | 15.1 | 22.2 | 32.3 | 42.0 | 39.1 | 34.5 |
|---|
| OPM % | 0.85% | 2.75% | -0.92% | -2.47% | 4.37% | 6.76% | 8.93% | 10.75% | 10.61% | 8.83% |
|---|
| Other Income | 0.9 | 2.9 | -59.9 | -22.7 | 9.7 | 7.3 | -0.7 | 2.7 | 0.2 | 5.5 |
|---|
| Interest | 8.1 | 9.7 | 10.9 | 10.5 | 12.6 | 12.6 | 12.4 | 16.4 | 14.3 | 15.0 |
|---|
| Depreciation | 13.4 | 13.7 | 14.7 | 14.2 | 15.4 | 15.5 | 16.5 | 16.3 | 17.1 | 17.0 |
|---|
| Profit before tax | -17.7 | -10.2 | -27.2 | -32.2 | -11.2 | -1.3 | 7.3 | 12.0 | 12.2 | 8.4 |
|---|
| Tax % | -74.9% | -4.1% | 4.1% | -37.7% | 122.4% | 616% | -51.7% | -24.5% | 19.7% | 20% |
|---|
| Net Profit | -4.4 | -9.8 | -92.4 | -34.7 | -6.9 | 10.7 | 1.3 | 9.1 | 6.3 | 6.5 |
|---|
| EPS in Rs | -0.15 | -0.36 | -3.77 | -1.4 | -0.34 | 0.33 | 0.04 | 0.26 | 0.1 | 0.13 |
|---|
Shareholding Distribution
Shareholding Pattern
Compounded Data
| Compounded Sales
Growth |
| 10 Years: |
-7% |
| 5 Years: |
-5% |
| 3 Years: |
-7% |
| TTM: |
6% |
| Compounded Profit
Growth |
| 10 Years: |
-11% |
| 5 Years: |
-2% |
| 3 Years: |
9% |
| TTM: |
736% |
| Stock Price CAGR |
| 10 Years: |
5% |
| 5 Years: |
17% |
| 3 Years: |
13% |
| 1 Year: |
64% |
| Compounded Sales
Growth |
| 10 Years: |
13% |
| 5 Years: |
6% |
| 3 Years: |
3% |
| TTM: |
13% |
| Compounded Profit
Growth |
| 10 Years: |
46% |
| 5 Years: |
-20% |
| 3 Years: |
-18% |
| TTM: |
206% |
| Stock Price CAGR |
| 10 Years: |
5% |
| 5 Years: |
17% |
| 3 Years: |
13% |
| 1 Year: |
64% |
