FACT IN EQUITY
loading…—
Day range—
52-week range—
Market cap—
P/E · TTM—
As of—
| ₹ CR · FY | FY21 | FY22 | FY23 | FY24 | FY25 | Sep'25 | YOY |
|---|---|---|---|---|---|---|---|
| Profit & loss | |||||||
| Revenue | 3,259 | 4,425 | 6,198 | 5,051 | 4,051 | — | — |
| Operating profit | 551 | 596 | 755 | 358 | 95 | — | — |
| OPM % | 16.9% | 13.5% | 12.2% | 7.1% | 2.3% | — | |
| Interest | 245 | 244 | 248 | 247 | 246 | — | — |
| Profit before tax | 350 | 346 | 613 | 42 | 54 | — | — |
| Net profit | 350 | 346 | 613 | 128 | 41 | — | — |
| NPM % | 10.7% | 7.8% | 9.9% | 2.5% | 1.0% | — | |
| Balance sheet & cash | |||||||
| Total assets | 3,399 | 4,775 | 5,494 | 5,850 | 6,036 | 6,677 | +10.6% |
| Equity | -180 | 662 | 1,274 | 1,358 | 1,371 | 1,375 | +0.3% |
| Debt | 1,822 | 1,838 | 1,842 | 1,810 | 1,805 | 3,837 | +112.6% |
| Cash from ops | 1,021 | 152 | 638 | 280 | 140 | — | — |
| Capex | — | — | — | — | — | — | — |
| CHECK | RESULT | VALUE |
|---|---|---|
| Net profit positive | n/a | — |
| Operating cash flow positive | n/a | — |
| ROA improved | n/a | 0.7% → — |
| Cash from ops > net profit | n/a | — |
| Leverage fell | ✗ FAIL | 0.3 → 0.57 |
| Current ratio improved | n/a | — → — |
| Gross margin improved | n/a | 2.3% → — |
| Asset turnover improved | n/a | 0.67 → — |
| Interest cover above 3× | n/a | — |
| ₹ CR · QUARTER | Q4 FY24 | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 | YOY |
|---|---|---|---|---|---|---|---|---|---|
| Profit & loss | |||||||||
| Revenue | 1,062 | 600 | 1,449 | 949 | 1,053 | 1,043 | 1,629 | 1,568 | +65.2% |
| Operating profit | 37 | -57 | 35 | 32 | 85 | 24 | 39 |
| -43 |
| −234.4% |
| OPM % | 3.5% | -9.5% | 2.4% | 3.4% | 8.1% | 2.3% | 2.4% | -2.7% |
| Interest | 61 | 62 | 61 | 62 | 60 | 62 | 62 | 62 | 0% |
| Profit before tax | -164 | -64 | 15 | 15 | 88 | 7 | 21 | -74 | −593.3% |
| Net profit | -61 | -49 | 11 | 8 | 71 | 4 | 21 | -68 | −950% |
| NPM % | -5.7% | -8.2% | 0.8% | 0.8% | 6.7% | 0.4% | 1.3% | -4.3% |