Key metrics
Price as of 2026-07-17
Stock price
₹256.85
Market cap
2,037 Cr
Stock P/E
46.7
P/B
2.08
Dividend yield
0.0%
Sign in for full ratios and TTM. Learn about these metrics →
Share price
NSE closing price from historical market data.
Loading price history…
Statement tables · Consolidated
Switches quarterly, P&L, balance sheet, and cash flow. Key metrics and ratios stay on consolidated when available.
Amounts in ₹ Cr · NSE preferred when both exchanges report the same period · tap + to expand rows
Quarterly results
Quarterly · ₹ Cr · tap + rows to expand
| Metric | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sept 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 399 Cr | 711 Cr | 1,028 Cr | 1,388 Cr | 296 Cr | 564 Cr | 230 Cr | 282 Cr | 243 Cr | 248 Cr | 248 Cr | 283 Cr |
| Operating expenses (approx.) | 388 Cr | 689 Cr | 995 Cr | 1,342 Cr | 285 Cr | 546 Cr | 224 Cr | 215 Cr | 226 Cr | 222 Cr | 222 Cr | 260 Cr |
| EBITDA | 11 Cr | 22 Cr | 33 Cr | 46 Cr | 11 Cr | 18 Cr | 5 Cr | 67 Cr | 16 Cr | 26 Cr | 26 Cr | 23 Cr |
| OPM % | 2.8% | 3.1% | 3.2% | 3.3% | 3.7% | 3.1% | 2.3% | 23.8% | 6.8% | 10.3% | 10.5% | 8.2% |
| Other income | 0.49 Cr | 6 Cr | 8 Cr | 18 Cr | 10 Cr | 14 Cr | 2 Cr | 38 Cr | 9 Cr | 9 Cr | 16 Cr | 1 Cr |
| Interest | 222 Cr | 227 Cr | 342 Cr | 80 Cr | 6 Cr | 11 Cr | 2 Cr | 2 Cr | 2 Cr | 5 Cr | 5 Cr | 0.35 Cr |
| Depreciation | 19 Cr | 36 Cr | 53 Cr | 70 Cr | 16 Cr | 32 Cr | 16 Cr | 8 Cr | 7 Cr | 7 Cr | 7 Cr | 8 Cr |
| Profit before tax | -230 Cr | -241 Cr | -363 Cr | -103 Cr | -11 Cr | -25 Cr | -12 Cr | 57 Cr | 7 Cr | 13 Cr | 13 Cr | 15 Cr |
| Tax % | 34.6% | 34.5% | 34.4% | 30.2% | 8.1% | 17.7% | 1.6% | 24.9% | 43.6% | 35.6% | 55.5% | -25.9% |
| Net profit | -150 Cr | -157 Cr | -236 Cr | -72 Cr | -10 Cr | -20 Cr | -11 Cr | 43 Cr | 5 Cr | 9 Cr | 8 Cr | 19 Cr |
| EPS (₹) | ₹-26.30 | ₹-27.57 | ₹-41.36 | ₹-12.65 | ₹-1.73 | ₹-3.61 | ₹-1.97 | ₹7.60 | ₹0.66 | ₹1.10 | ₹1.00 | ₹2.44 |
Profit & loss (annual)
Annual · last column is TTM · ₹ Cr · tap + to expand
| Metric | Mar 2019 | Mar 2020Standalone only | Mar 2021Standalone only | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 6,117 Cr | 4,026 Cr | 2,200 Cr | 2,047 Cr | 1,874 Cr | 1,388 Cr | 1,076 Cr | 1,021 Cr | Sign in for TTM |
| Operating expenses (approx.) | 5,408 Cr | 3,854 Cr | 2,125 Cr | 1,960 Cr | 1,854 Cr | 1,360 Cr | 986 Cr | 930 Cr | Sign in for TTM |
| EBITDA | 709 Cr | 172 Cr | 75 Cr | 87 Cr | 19 Cr | 28 Cr | 90 Cr | 91 Cr | Sign in for TTM |
| OPM % | 11.6% | 4.3% | 3.4% | 4.2% | 1.0% | 2.0% | 8.4% | 8.9% | Sign in for TTM |
| Other income | 112 Cr | 67 Cr | 59 Cr | 46 Cr | 88 Cr | 18 Cr | 53 Cr | 35 Cr | Sign in for TTM |
| Interest | 471 Cr | 517 Cr | 644 Cr | 755 Cr | 839 Cr | 80 Cr | 15 Cr | 13 Cr | Sign in for TTM |
| Depreciation | 168 Cr | 138 Cr | 125 Cr | 105 Cr | 86 Cr | 70 Cr | 55 Cr | 29 Cr | Sign in for TTM |
| Profit before tax | 182 Cr | -483 Cr | -694 Cr | -773 Cr | -817 Cr | -103 Cr | 20 Cr | 49 Cr | Sign in for TTM |
| Tax % | 33.4% | 33.5% | 33.6% | 35.5% | 43.3% | 30.2% | 47.9% | 23.3% | Sign in for TTM |
| Net profit | 122 Cr | -321 Cr | -469 Cr | -527 Cr | -471 Cr | -72 Cr | 12 Cr | 40 Cr | Sign in for TTM |
| EPS (₹) | ₹21.97 | ₹-56.14 | ₹-82.13 | ₹-92.42 | ₹82.41 | ₹-12.65 | ₹2.02 | ₹5.20 | Sign in for TTM |
| Dividend payout % | — | — | — | — | — | — | 0.1% | 0.0% | Sign in for TTM |
Sign in for TTM
Trailing twelve months totals and margin rows
Balance sheet
Annual · ₹ Cr · tap + rows to expand
| Metric | Mar 2019 | Mar 2020Standalone only | Mar 2021Standalone only | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 11 Cr | 11 Cr | 11 Cr | 11 Cr | 11 Cr | 11 Cr | 13 Cr | 16 Cr |
| Reserves | 2,034 Cr | 1,755 Cr | 1,255 Cr | 738 Cr | 289 Cr | 220 Cr | 510 Cr | 960 Cr |
| Borrowings | 3,352 Cr | 3,498 Cr | 4,018 Cr | 5,284 Cr | 5,984 Cr | 7,180 Cr | 561 Cr | 142 Cr |
| Other liabilities | 4,200 Cr | 3,882 Cr | 3,885 Cr | 3,626 Cr | 4,087 Cr | 3,001 Cr | 3,252 Cr | 2,760 Cr |
| Total liabilities | 9,594 Cr | 9,151 Cr | 9,189 Cr | 9,680 Cr | 10,373 Cr | 10,414 Cr | 4,339 Cr | 3,881 Cr |
| Fixed assets (net) | 1,021 Cr | 887 Cr | 742 Cr | 625 Cr | 531 Cr | 462 Cr | 239 Cr | 252 Cr |
| CWIP | 8 Cr | 9 Cr | 3 Cr | 2 Cr | 2 Cr | 3 Cr | 0.0000 Cr | 0.0000 Cr |
| Investments | 15 Cr | 115 Cr | 115 Cr | 89 Cr | 0.13 Cr | 0.14 Cr | 0.15 Cr | 0.15 Cr |
| Other assets | 8,647 Cr | 8,197 Cr | 8,126 Cr | 8,491 Cr | 9,017 Cr | 9,028 Cr | 3,566 Cr | 3,081 Cr |
| Total assets | 9,594 Cr | 9,151 Cr | 9,189 Cr | 9,680 Cr | 10,373 Cr | 10,414 Cr | 4,339 Cr | 3,881 Cr |
Cash flows
Annual · ₹ Cr · tap + rows to expand · last column includes FCF
| Metric | Mar 2019 | Mar 2020Standalone only | Mar 2021Standalone only | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | — | — | — | -447 Cr | -432 Cr | -83 Cr | 208 Cr | 74 Cr |
| Cash from investing | — | — | — | 22 Cr | 205 Cr | 2 Cr | -24 Cr | -157 Cr |
| Cash from financing | — | — | — | 404 Cr | 259 Cr | 83 Cr | -127 Cr | 19 Cr |
| Net cash flow | — | — | — | -20 Cr | 33 Cr | 3 Cr | 57 Cr | -64 Cr |
| Free cash flow (OCF − Capex) | — | — | — | -450 Cr | -436 Cr | -93 Cr | 177 Cr | 17 Cr |
Ratios
Ratios as reported or derived per annual period.
| Metric | Mar 2019 | Mar 2020Standalone only | Mar 2021Standalone only | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| ROCE % | 10.0% | 2.0% | -4.0% | -2.4% | -1.1% | -0.6% | 3.2% | 5.5% |
| ROE % | 6.0% | -18.2% | -37.0% | -70.5% | -155.9% | -31.0% | 2.2% | 4.1% |
| Debtor days | 83 | 129 | 234 | 278 | 267 | 354 | — | — |
| Inventory days | 132 | 148 | 237 | 309 | 276 | 547 | 267 | 332 |
| Days payable | 372 | 480 | 819 | 1193 | 1371 | 2726 | — | — |
| Cash conversion cycle | -156 | -203 | -348 | -607 | -828 | -1824 | 267 | 332 |
| Debt / equity | 1.64 | 2.19 | 0.04 | 0.07 | 19.90 | 30.95 | 1.07 | 0.15 |
| Current ratio | 1.18 | 1.12 | 1.01 | 0.93 | 0.88 | 0.88 | 1.64 | 2.29 |
| Net debt / EBITDA | 4.59 | 0.00 | 0.00 | 0.00 | 304.34 | 252.58 | 4.98 | 0.98 |
Compare with peers
Loading peers…