Quarterly results
consolidated · as filed with NSE · Q1 FY27 back to Q4 FY18
| ₹ crore | Q1 FY27 | Q4 FY26 | Q3 FY26 | Q2 FY26 | Q1 FY26 | Q4 FY25 | Q3 FY25 | Q2 FY25 | Q1 FY25 | Q4 FY24 | Q3 FY24 | Q2 FY24 | Q1 FY24 | Q4 FY23 | Q3 FY23 | Q2 FY23 | Q1 FY23 | Q4 FY22 | Q3 FY22 | Q2 FY22 | Q1 FY22 | Q3 FY21 | Q2 FY21 | Q1 FY21 | Q4 FY20 | Q3 FY20 | Q2 FY20 | Q1 FY20 | Q4 FY19 | Q4 FY18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 458 | 211 | 77.1 | 77.8 | 73.3 | 75.7 | 79.3 | 70.5 | 68.7 | 86.1 | 91.1 | 72.5 | 72.4 | 77.4 | 99.6 | 81.5 | 82.3 | 104 | 77.5 | 73.7 | 53.5 | 78.6 | 60 | 42.9 | 82.9 | 85.4 | 84.5 | 90.4 | 0 | 0 |
| Other income | 92.1 | 5.5 | 32.4 | 4.3 | 54.7 | 3.7 | 2.4 | 47.3 | 50.4 | 66.4 | 49.5 | 21.1 | 28.9 | 7.7 | 12.5 | 33.5 | 3.5 | 24.2 | 8.9 | 3.8 | 8.9 | 23 | 8.1 | 16.2 | 0.4 | 5.5 | 5.2 | 3.8 | 0 | 0 |
| Total expenses | 440 | 248 | 59.1 | 74.9 | 56.8 | 66 | 122 | 56.6 | 54.9 | 62.4 | 67.4 | 59.7 | 57.9 | 71.8 | 67.1 | 59.2 | 68.3 | 91.8 | 57.3 | 46.8 | 43.1 | 57.9 | 39.4 | 39.4 | 66.6 | 71.6 | 71.3 | 74.5 | 0 | 0 |
| EBITDA | 19.4 | −34.9 | 19.9 | 4.8 | 18.1 | 11.9 | −41.3 | 15.7 | 15.6 | 25.5 | 25.5 | 14.5 | 16.2 | 7.2 | 34 | 23.7 | 15.4 | 14 | 21.9 | 28.7 | 12.2 | 22.5 | 22.5 | 5.3 | 18.2 | 15.8 | 15.3 | 18.2 | 0 | 0 |
| EBITDA margin | 4.2% | -16.6% | 25.8% | 6.1% | 24.7% | 15.8% | -52.1% | 22.3% | 22.7% | 29.6% | 28.0% | 20.0% | 22.3% | 9.4% | 34.2% | 29.1% | 18.7% | 13.5% | 28.3% | 38.9% | 22.7% | 28.7% | 37.6% | 12.2% | 22.0% | 18.5% | 18.1% | 20.1% | – | – |
| Finance costs | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 |
| Depreciation | 1.5 | 1.8 | 1.8 | 1.8 | 1.6 | 2.2 | 1.6 | 1.8 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.5 | 1.4 | 1.3 | 1.4 | 1.7 | 1.7 | 1.6 | 1.8 | 1.7 | 1.7 | 1.9 | 1.9 | 2 | 2.1 | 0 | 0 |
| Profit before tax | 110 | −31.2 | 48.1 | 7.2 | 71.5 | 13.4 | −40.3 | 61.4 | 64.2 | 90.1 | 73.3 | 33.8 | 43.6 | 13.3 | 44.9 | 56.1 | 19.3 | 37.4 | 29.1 | 32.3 | 19.3 | 43.6 | 28.7 | 19.6 | 16.8 | 20 | 18.4 | 19.8 | 0 | 0 |
| Tax | 10.6 | 3.3 | 9.6 | 3.3 | 13.4 | 4.2 | −19.5 | 23.2 | 13.7 | 18.1 | 15.6 | 7.9 | 10.5 | 2.3 | 11.8 | 12 | 6 | 8.3 | 6.7 | 9.3 | 4 | 9.5 | 6.6 | 5.1 | 3.9 | 4.8 | 0.5 | 6.7 | 0 | 0 |
| Net profit | 99.5 | −34.5 | 38.5 | 3.9 | 58 | 9.2 | −20.8 | 38.2 | 50.5 | 71.9 | 57.7 | 25.9 | 33.1 | 11 | 33.1 | 44.1 | 13.2 | 29.2 | 22.4 | 23 | 15.2 | 40.7 | 25.2 | 19.4 | 13.5 | 16.1 | 18 | 13.6 | 0 | 0 |
| Net margin | 21.7% | -16.4% | 49.9% | 5.0% | 79.2% | 12.2% | -26.2% | 54.2% | 73.5% | 83.6% | 63.3% | 35.8% | 45.7% | 14.3% | 33.2% | 54.0% | 16.1% | 27.9% | 28.9% | 31.3% | 28.5% | 51.9% | 42.0% | 45.3% | 16.3% | 18.8% | 21.3% | 15.0% | – | – |
| EPS (₹) | 131.43 | -45.63 | 50.84 | 5.10 | 76.68 | 12.21 | -27.47 | 50.45 | 66.70 | 95.02 | 76.21 | 34.23 | 43.68 | 14.58 | 43.72 | 58.20 | 17.47 | 38.52 | 29.56 | 30.44 | 20.14 | 53.82 | 33.31 | 25.67 | 17.88 | 21.21 | 23.81 | 17.98 | 0.00 | 0.00 |
| Net profit YoY | +71.4% | −473.8% | +285.1% | −89.9% | +15.0% | −87.2% | −136.0% | +47.4% | +52.7% | +551.7% | +74.3% | −41.2% | +150.0% | −62.2% | +47.9% | +91.2% | −13.3% | – | −45.1% | −8.6% | −21.5% | +153.8% | +39.9% | +42.8% | – | – | – | – | – | – |
Annual results
financial years ending March · from the fourth-quarter filings| ₹ crore | FY26 | FY25 | FY24 | FY23 | FY22 | FY20 | FY19 | FY18 |
|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 440 | 294 | 322 | 341 | 309 | 343 | 419 | 377 |
| Other income | 18.4 | 37.3 | 166 | 42.7 | 46 | 11.7 | 19.9 | 13.8 |
| Total expenses | 361 | 233 | 247 | 252 | 239 | 281 | 340 | 267 |
| EBITDA | 86.4 | 68.4 | 81.8 | 94.9 | 76.5 | 70.6 | 87.9 | 119 |
| EBITDA margin | 19.6% | 23.3% | 25.4% | 27.9% | 24.8% | 20.6% | 21.0% | 31.6% |
| Finance costs | 0.2 | 0.2 | 0.3 | 0.1 | 0.2 | 0.4 | 0.4 | 0.4 |
| Depreciation | 7 | 7.3 | 6.6 | 5.9 | 6.4 | 7.9 | 8.9 | 8.5 |
| Profit before tax | 95.5 | 98.7 | 241 | 134 | 118 | 75 | 98.4 | 124 |
| Tax | 29.7 | 21.6 | 52.2 | 32.1 | 28.3 | 15.8 | 34.4 | 43.6 |
| Net profit | 65.8 | 77.1 | 189 | 101 | 89.8 | 61.1 | 64.8 | 82.8 |
| Net margin | 15.0% | 26.2% | 58.6% | 29.8% | 29.1% | 17.8% | 15.5% | 22.0% |
| EPS (₹) | 86.99 | 101.89 | 249.14 | 133.98 | 118.67 | 80.72 | 85.62 | 109.44 |
| Net profit YoY | −14.6% | −59.1% | +86.0% | +12.9% | – | −5.7% | −21.8% | – |
EPS is as filed for each period and is not restated for later bonus issues or splits.
Cash flow
annual · ₹ crore| ₹ crore | FY26 | FY25 | FY24 | FY23 | FY22 |
|---|---|---|---|---|---|
| Operating cash flow | −145 | 67.4 | 154 | 95.9 | 22.3 |
| Investing cash flow | 148 | −109 | −130 | −112 | 32.7 |
| Financing cash flow | −2.1 | −2.1 | −4 | −4 | −4 |
| Capital expenditure | 5.6 | 3.2 | 4.7 | 2.8 | 0.4 |
| Free cash flow (CFO − capex) | −151 | 64.2 | 149 | 93.1 | 21.9 |
Net profit trend
annual, ₹ croreFY20
₹61.1
FY22
₹89.8+47%
FY23
₹101+13%
FY24
₹189+86%
FY25
₹77.1−59%
FY26
₹65.8−15%
Result filings
as filed with NSE · PDF and XBRL| Period | Basis | Filed | Documents |
|---|---|---|---|
| Q1 FY27 | Consolidated | 5 Aug 2026 | PDF on NSE XBRL |
| Q1 FY27 | Standalone | 5 Aug 2026 | PDF on NSE XBRL |
| Q4 FY26 | Consolidated · audited | 29 May 2026 | PDF on NSE XBRL |
| Q4 FY26 | Standalone · audited | 29 May 2026 | PDF on NSE XBRL |
| Q3 FY26 | Consolidated | 5 Feb 2026 | PDF XBRL |
| Q3 FY26 | Standalone | 5 Feb 2026 | PDF XBRL |
| Q2 FY26 | Consolidated | 12 Nov 2025 | PDF XBRL |
| Q2 FY26 | Standalone | 12 Nov 2025 | PDF XBRL |
| Q1 FY26 | Consolidated | 5 Aug 2025 | PDF on NSE XBRL |
| Q1 FY26 | Standalone | 5 Aug 2025 | PDF on NSE XBRL |
Annual reports
NSE archiveKey ratios
P/E (TTM)5Y avg 8.1×7.4×
P/B5Y avg 0.67×0.56×
ROEFY26, on average equity4.7%
Net margin15.0%
Debt / equity0.00×
Revenue CAGR (3Y)8.9%
Profit CAGR (3Y)-13.4%
EPS (TTM)₹140.08
Market cap₹792 Cr
Computed from the filings and the last close. Market cap uses the latest share count from the balance sheet.
P/B vs history
0.56×
vs 8-point avg 0.67× (−18%)
0.44× low0.67× avg1.02× high
History points are balance-sheet dates (2022 → 2026), priced at the adjusted close on each date.
Balance sheet 31 Mar 2026
Total assets₹1,527 Cr+6%
Net worth₹1,427 Cr+5%
Total borrowings₹0 Cr
Cash & bank balances₹21 Cr+3%
Investments₹1,003 Cr−12%
Inventories₹254 Cr+788%
Trade receivables₹44 Cr−5%
Trade payables₹24 Cr+88%
Change vs the same date a year earlier.
Revenue mix FY26
Media68.0%result ₹67.6 Cr
Trade in Commodities31.4%result ₹18.2 Cr
Finance0.6%result ₹2.4 Cr
Segment revenue as reported, before inter-segment eliminations.