sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
BLUEDART logo

BLUEDART - Blue Dart Express Ltd. Share Price

Transport Services

₹5845.50-38.50(-0.65%)
Market Closed as of Feb 6, 2026, 15:30 IST

Valuation

Market Cap13.54 kCr
Price/Earnings (Trailing)53.38
Price/Sales (Trailing)2.23
EV/EBITDA14.47
Price/Free Cashflow27.49
MarketCap/EBT40.39
Enterprise Value13.6 kCr

Fundamentals

Growth & Returns

Price Change 1W3.7%
Price Change 1M0.40%
Price Change 6M-1.7%
Price Change 1Y-10.6%
3Y Cumulative Return-2.1%
5Y Cumulative Return5.7%
7Y Cumulative Return9.1%
10Y Cumulative Return-0.80%
Revenue (TTM)
6.07 kCr
Rev. Growth (Yr)6.8%
Earnings (TTM)253.69 Cr
Earnings Growth (Yr)-15.7%

Profitability

Operating Margin6%
EBT Margin6%
Return on Equity15.55%
Return on Assets6.64%
Free Cashflow Yield3.64%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-299.72 Cr
Cash Flow from Operations (TTM)735.12 Cr
Cash Flow from Financing (TTM)-433.69 Cr
Cash & Equivalents138.22 Cr
Free Cash Flow (TTM)481.23 Cr
Free Cash Flow/Share (TTM)202.81

Balance Sheet

Total Assets3.82 kCr
Total Liabilities2.19 kCr
Shareholder Equity1.63 kCr
Current Assets1.65 kCr
Current Liabilities1.35 kCr
Net PPE1.86 kCr
Inventory52.64 Cr
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.05
Debt/Equity0.12
Interest Coverage2.99
Interest/Cashflow Ops10.18

Dividend & Shareholder Returns

Dividend/Share (TTM)25
Dividend Yield0.44%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)0.00%
Pros

Size: Market Cap wise it is among the top 20% companies of india.

Balance Sheet: Strong Balance Sheet.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Cons

Past Returns: Underperforming stock! In past three years, the stock has provided -2.1% return compared to 13% by NIFTY 50.

Smart Money: Smart money looks to be reducing their stake in the stock.

Price to Sales Ratio

Latest reported: 2.2

Revenue (Last 12 mths)

Latest reported: 6.1 kCr

Net Income (Last 12 mths)

Latest reported: 253.7 Cr
Pros

Size: Market Cap wise it is among the top 20% companies of india.

Balance Sheet: Strong Balance Sheet.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Cons

Past Returns: Underperforming stock! In past three years, the stock has provided -2.1% return compared to 13% by NIFTY 50.

Smart Money: Smart money looks to be reducing their stake in the stock.

Investor Care

Dividend Yield0.44%
Dividend/Share (TTM)25
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)106.91

Financial Health

Current Ratio1.22
Debt/Equity0.12

Technical Indicators

RSI (14d)67.46
RSI (5d)76.1
RSI (21d)54.32
MACD SignalBuy
Stochastic Oscillator SignalSell
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalSell
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 Signal

Summary of Latest Earnings Report from Blue Dart Express

Summary of Blue Dart Express's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

In the earnings call held on November 3, 2025, Blue Dart Express Limited provided a positive outlook for the company, projecting continued revenue growth and margin improvements. For the quarter ended September 30, 2025, Blue Dart reported revenue from operations of INR 15,493 million, with a profit after tax of INR 795 million. The company experienced a 10% increase in the number of shipments, reaching 106.28 million, and a 5.9% growth in tonnage, totaling 363,974 tons.

Management highlighted significant initiatives aimed at strategic growth, including the launch of a Digital Account Opening platform that enables businesses to onboard rapidly and a new green integrated ground lab in Pataudi, Haryana, designed to enhance its express network with sustainable infrastructure.

Key forward-looking points include:

  • A B2C growth rate of approximately 17% on a year-on-year basis.
  • Ground services continue to grow faster than air services, with a nearly 30% increase in e-commerce shipments via ground.
  • Expectations of sustaining margins around 7% with favorable customer lane mixes and improvements in operational efficiency.
  • The firm emphasized ongoing investments in digitization and green logistics, positioning itself as a preferred partner within India's growth trajectory.

Overall, Blue Dart is focused on both maintaining its current service levels and enhancing profitability through a strategic mix of B2B and B2C services, alongside infrastructure investments that drive efficiency.

Here's a summary of the major Q&A from the earnings call transcript:

1. Question: "What would have been the tonnage and parcels for the quarter?"
Answer: "For this quarter, we recorded 106.28 million shipments and the total tonnage was 3,63,974 tons."

2. Question: "What would have been the B2C growth this quarter?"
Answer: "Our B2C growth stood at approximately 17% year-on-year compared to the same quarter last year."

3. Question: "Can you share the split between air and ground business? Is ground growing faster?"
Answer: "Yes, ground continues to grow faster than air, contributing significantly to our B2B and B2C offerings, with a notable increase in e-commerce movements on ground."

4. Question: "What changes have been made in customer acquisition strategies?"
Answer: "We've focused on automating customer onboarding processes, allowing quicker account openings without lengthy verifications."

5. Question: "What is the sectoral mix of your revenue?"
Answer: "E-commerce, electronics, and BFSI are key sectors. E-commerce contributes about 30% of revenues, while documents account for approximately 25-30%."

6. Question: "Any particular feedback on margins? What drives margin variations?"
Answer: "Margins fluctuate based on shipment mix. As we optimize cost and improve customer mix, we aim to enhance margins incrementally."

7. Question: "What guidance can you provide regarding capex for FY "˜26?"
Answer: "Capex will be in the INR 250-300 crores range, focused on normal facility renewals and expansions, without significant new investments planned at this stage."

8. Question: "Have you seen a change in yields?"
Answer: "Despite surface growing faster than air, yields increased slightly due to more lighter shipments coming through, impacting our average realizations positively."

Each answer maintains the essence and critical details from the earnings call while remaining concise.

Share Holdings

Understand Blue Dart Express ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
Dhl Express (Singapore) Pte Ltd75%
Hdfc Small Cap Fund6.13%
Icici Prudential Life Insurance Company Limited2.21%
Kotak Small Cap Fund1.86%
Bright Star Investments1.19%

Is Blue Dart Express Better than it's peers?

Detailed comparison of Blue Dart Express against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
DELHIVERYDelhivery33.54 kCr10.26 kCr+8.80%+36.30%219.753.27--
MAHLOGMahindra Logistics3.53 kCr

Sector Comparison: BLUEDART vs Transport Services

Comprehensive comparison against sector averages

Comparative Metrics

BLUEDART metrics compared to Transport

CategoryBLUEDARTTransport
PE 53.38-455.57
PS2.231.54
Growth7.1 %6.1 %
67% metrics above sector average
Key Insights
  • 1. BLUEDART is among the Top 3 Logistics Solution Provider companies by market cap.
  • 2. The company holds a market share of 7.5% in Logistics Solution Provider.
  • 3. The company is growing at an average growth rate of other Logistics Solution Provider companies.

What does Blue Dart Express Ltd. do?

Logistics Solution Provider•Services•Small Cap

Blue Dart Express Limited provides courier and express services in India. It provides day-definite and time-definite delivery schedules across air and ground network under the Domestic Priority, Dart Apex, Dart Surfaceline, and Dart Plus names; and door-to-door ground distribution service under the Dart Surfaceline name. The company also offers air freight services between the airports of Kolkata, Delhi, Mumbai, Bangalore, Chennai, Hyderabad, and Ahmedabad; air express and ground express packaging services under the Smart Box name; wood-free palletized packaging; shipment for freight of 50kg, 75kg, or above 100kg; door-to-door express deliveries for documents and shipments; international services; and temperature-controlled logistics solutions, as well as operates domestic express airline charter. It has a fleet of 6 Boeing 757-200 freighters and 2 Boeing 737 aircraft; and a flotilla of various vehicles, facilities, and e-vehicles in India. Blue Dart Express Limited was founded in 1983 and is based in Mumbai, India. Blue Dart Express Limited is a subsidiary of DHL Express (Singapore) Pte. Ltd.

Industry Group:Transport Services
Employees:12,541
Website:www.bluedart.com

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Buy
SMA 20 SignalBuy
SMA 50 SignalBuy
SMA 100 SignalBuy
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Performance Comparison

BLUEDART vs Transport (2021 - 2026)

Although BLUEDART is underperforming relative to the broader Transport sector, it has achieved a 10.2% year-over-year increase.

Sharesguru Stock Score

BLUEDART

42/100
Sharesguru Stock Score

BLUEDART

42/100

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

6.79 kCr
+12.70%
-2.90%
-107.94
0.52
-
-
TCIEXPTCI Express2.09 kCr1.23 kCr-2.20%-25.90%23.491.69--
ALLCARGOAllcargo Logistics1.04 kCr16.24 kCr-7.00%-73.50%30.310.06--

Income Statement for Blue Dart Express

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations8.6%5,7205,2685,1724,4103,2883,175
Revenue From Operations8.6%5,7205,2685,1724,4103,2883,175
Other Income-18%425132312016
Other Income-18%425132312016
Total Income8.3%5,7625,3195,2044,4413,3083,191
Total Income8.3%5,7625,3195,2044,4413,3083,191
Cost of Materials10.6%3,3533,0322,9882,2811,5781,656
Cost of Materials10.6%3,3533,0322,9882,2811,5781,656
Employee Expense6.7%968907838765729734
Employee Expense6.7%968907838765729734
Finance costs5.2%82786787111117
Finance costs5.2%82786787111117
Depreciation and Amortization12%485433394395430347
Depreciation and Amortization12%485433394395430347
Other expenses10.7%527476409364295311
Other expenses10.7%527476409364295311
Total Expenses9.9%5,4154,9264,6963,8933,1433,166
Total Expenses9.9%5,4154,9264,6963,8933,1433,166
Profit Before exceptional items and Tax-11.7%34739350854816625
Profit Before exceptional items and Tax-11.7%34739350854816625
Exceptional items before tax-000-35.95-25.85-64.11
Exceptional items before tax-000-35.95-25.85-64.11
Total profit before tax-11.7%347393508512140-39.12
Total profit before tax-11.7%347393508512140-39.12
Current tax6.9%94881471375413
Current tax6.9%94881471375413
Deferred tax-109.7%0.733.78-9.46-7.27-16.04-10.09
Deferred tax-109.7%0.733.78-9.46-7.27-16.04-10.09
Total tax3.3%9592138130382.74
Total tax3.3%9592138130382.74
Total profit (loss) for period-16.3%252301371382102-41.86
Total profit (loss) for period-16.3%252301371382102-41.86
Other comp. income net of taxes80.5%-2.61-17.51-7.05-7.5-0.68-9.27
Other comp. income net of taxes80.5%-2.61-17.51-7.05-7.5-0.68-9.27
Total Comprehensive Income-12%250284363375101-51.13
Total Comprehensive Income-12%250284363375101-51.13
Earnings Per Share, Basic-16.3%106.38126.86156.16161.0842.91-17.64
Earnings Per Share, Basic-16.3%106.38126.86156.16161.0842.91-17.64
Earnings Per Share, Diluted-16.3%106.38126.86156.16161.0842.91-17.64
Earnings Per Share, Diluted-16.3%106.38126.86156.16161.0842.91-17.64
Debt equity ratio------0.01
Debt equity ratio------0.01
Debt service coverage ratio------03
Debt service coverage ratio------03
Interest service coverage ratio------067
Interest service coverage ratio------067
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations4.3%1,6161,5491,4421,4171,5121,448
Revenue From Operations4.3%1,6161,5491,4421,4171,5121,448
Other Income4.8%109.599.8612128.67
Other Income4.8%109.599.8612128.67
Total Income4.4%1,6271,5591,4521,4301,5241,457
Total Income4.4%1,6271,5591,4521,4301,5241,457
Cost of Materials6.8%944884836830890851
Cost of Materials6.8%944884836830890851
Employee Expense-3.4%258267261240241247
Employee Expense
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations8.6%5,7205,2685,1724,4093,2803,166
Revenue From Operations8.6%5,7205,2685,1724,4093,2803,166
Other Income8.5%787251281314
Other Income8.5%787251281314
Total Income8.6%5,7985,3405,2234,4373,2923,180
Total Income

Balance Sheet for Blue Dart Express

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-17%13816612616513494
Cash and cash equivalents-17%13816612616513494
Current investments-9.1%351386324307114171
Current investments-9.1%351386324307114171
Loans, current-507.1%0.150.861.020.230.10.43
Loans, current-507.1%0.150.861.020.230.10.43
Total current financial assets5.9%1,4671,3851,2571,1781,007930
Total current financial assets5.9%1,4671,3851,2571,1781,007930
Inventories2%535251524639
Inventories2%535251524639
Current tax assets12.9%7163927210490
Current tax assets12.9%7163927210490
Total current assets5.6%1,6531,5661,4611,3581,2261,150
Total current assets5.6%1,6531,5661,4611,3581,2261,150
Property, plant and equipment6.1%1,8631,7561,8311,7531,7581,388
Property, plant and equipment6.1%1,8631,7561,8311,7531,7581,388
Capital work-in-progress-55.3%3577277312415
Capital work-in-progress-55.3%3577277312415
Total non-current financial assets7.8%989188887675
Total non-current financial assets7.8%989188887675
Total non-current assets3.4%2,1682,0972,1252,1032,0492,073
Total non-current assets3.4%2,1682,0972,1252,1032,0492,073
Total assets4.3%3,8213,6633,5863,4613,2753,223
Total assets4.3%3,8213,6633,5863,4613,2753,223
Borrowings, non-current0%20020000250250
Borrowings, non-current0%20020000250250
Total non-current financial liabilities6.8%835782626600881910
Total non-current financial liabilities6.8%835782626600881910
Provisions, non-current-56.5%2.334.061.892.23.0718
Provisions, non-current-56.5%2.334.061.892.23.0718
Total non-current liabilities6.5%837786628603884928
Total non-current liabilities6.5%837786628603884928
Borrowings, current-0025025500
Borrowings, current-0025025500
Total current financial liabilities1.8%1,1601,1401,3291,297965928
Total current financial liabilities1.8%1,1601,1401,3291,297965928
Provisions, current5.3%141134153148133132
Provisions, current5.3%141134153148133132
Total current liabilities2.6%1,3521,3181,5331,4911,1741,116
Total current liabilities2.6%1,3521,3181,5331,4911,1741,116
Total liabilities4.1%2,1902,1042,1612,0942,0582,043
Total liabilities4.1%2,1902,1042,1612,0942,0582,043
Equity share capital0%242424242424
Equity share capital0%242424242424
Total equity4.6%1,6311,5591,4251,3671,2171,180
Total equity4.6%1,6311,5591,4251,3671,2171,180
Total equity and liabilities4.3%3,8213,6633,5863,4613,2753,223
Total equity and liabilities4.3%3,8213,6633,5863,4613,2753,223
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-17.8%13516412416413093
Cash and cash equivalents-17.8%13516412416413093
Current investments-9.1%351386324307114171
Current investments-9.1%351386324307114171
Loans, current5.6%969171504823
Loans, current5.6%969171504823
Total current financial assets5.9%1,5521,4661,3251,2191,050945
Total current financial assets

Cash Flow for Blue Dart Express

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs5.2%82786787--
Finance costs5.2%82786787--
Change in inventories76.3%-2.75-14.79-6.1-5.07--
Change in inventories76.3%-2.75-14.79-6.1-5.07--
Depreciation12%485433394395--
Depreciation12%485433394395--
Unrealised forex losses/gains100%5.323.16242.4--
Unrealised forex losses/gains100%5.323.16242.4--
Dividend income71.4%2515176.46--
Dividend income71.4%2515176.46--
Adjustments for interest income-49.5%7.57147.9512--
Adjustments for interest income-49.5%7.57147.9512--
Share-based payments-75.4%1.282.140.390--
Share-based payments-75.4%1.282.140.390--
Net Cashflows from Operations-10.5%8209168741,002--
Net Cashflows from Operations-10.5%8209168741,002--
Income taxes paid (refund)23.5%8569157142--
Income taxes paid (refund)23.5%8569157142--
Net Cashflows From Operating Activities-13.2%735847717860--
Net Cashflows From Operating Activities-13.2%735847717860--
Cash payment for investment in partnership firm or association of persons or LLP-000175--
Cash payment for investment in partnership firm or association of persons or LLP-000175--
Proceeds from sales of PPE6.5%6.576.231.394.1--
Proceeds from sales of PPE6.5%6.576.231.394.1--
Purchase of property, plant and equipment-5.2%2542685710--
Purchase of property, plant and equipment-5.2%2542685710--
Dividends received-0006.46--
Dividends received-0006.46--
Interest received-92.7%1.497.672.567.63--
Interest received-92.7%1.497.672.567.63--
Other inflows (outflows) of cash55%-53.89-12153168--
Other inflows (outflows) of cash55%-53.89-12153168--
Net Cashflows From Investing Activities19.9%-299.72-374.64-514.0911--
Net Cashflows From Investing Activities19.9%-299.72-374.64-514.0911--
Proceeds from borrowings-1609.2%-54.694.69500--
Proceeds from borrowings-1609.2%-54.694.69500--
Repayments of borrowings-000395--
Repayments of borrowings-000395--
Payments of lease liabilities3.5%238230215198--
Payments of lease liabilities3.5%238230215198--
Dividends paid-17.1%59718395--
Dividends paid-17.1%59718395--
Interest paid3.9%81787084--
Interest paid3.9%81787084--
Other inflows (outflows) of cash96.4%0-26.75270--
Other inflows (outflows) of cash96.4%0-26.75270--
Net Cashflows from Financing Activities-8.1%-433.69-401.23-291.45-772.06--
Net Cashflows from Financing Activities-8.1%-433.69-401.23-291.45-772.06--
Net change in cash and cash eq.-99%1.7171-88.899--
Net change in cash and cash eq.-99%1.7171-88.899--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs55.6%29191724--
Finance costs55.6%29191724--
Change in inventories38.1%-0.09-0.76-0.83-1.19--
Change in inventories38.1%-0.09-0.76-0.83-1.19--
Depreciation11.8%209187167169--
Depreciation11.8%209187167169--
Unrealised forex losses/gains-31%-0.10.1600--
Unrealised forex losses/gains-31%-0.1

-3.4%
258
267
261
240
241
247
Finance costs9.5%242219202121
Finance costs9.5%242219202121
Depreciation and Amortization10.8%145131121124121121
Depreciation and Amortization10.8%145131121124121121
Other expenses-9.6%133147149134142132
Other expenses-9.6%133147149134142132
Total Expenses3.7%1,5041,4501,3861,3491,4141,372
Total Expenses3.7%1,5041,4501,3861,3491,4141,372
Profit Before exceptional items and Tax13%123109668110985
Profit Before exceptional items and Tax13%123109668110985
Exceptional items before tax--43.900000
Exceptional items before tax--43.900000
Total profit before tax-27.8%79109668110985
Total profit before tax-27.8%79109668110985
Current tax-66.7%123411213025
Current tax-66.7%123411213025
Deferred tax60.6%-1.7-5.856.515.06-2.1-2.45
Deferred tax60.6%-1.7-5.856.515.06-2.1-2.45
Total tax-63%112817262822
Total tax-63%112817262822
Total profit (loss) for period-16.2%688149558163
Total profit (loss) for period-16.2%688149558163
Other comp. income net of taxes-16003.89-6.50
Other comp. income net of taxes-16003.89-6.50
Total Comprehensive Income3.8%848149597563
Total Comprehensive Income3.8%848149597563
Earnings Per Share, Basic-16.5%28.7934.320.5823.2434.1426.49
Earnings Per Share, Basic-16.5%28.7934.320.5823.2434.1426.49
Earnings Per Share, Diluted-16.5%28.7934.320.5823.2434.1426.49
Earnings Per Share, Diluted-16.5%28.7934.320.5823.2434.1426.49
8.6%
5,798
5,340
5,223
4,437
3,292
3,180
Cost of Materials11.1%4,0413,6373,5652,8062,0912,161
Cost of Materials11.1%4,0413,6373,5652,8062,0912,161
Employee Expense4.1%737708650590567574
Employee Expense4.1%737708650590567574
Finance costs55.6%291917243232
Finance costs55.6%291917243232
Depreciation and Amortization11.8%209187167169201153
Depreciation and Amortization11.8%209187167169201153
Other expenses10.1%447406326310245243
Other expenses10.1%447406326310245243
Total Expenses10.2%5,4634,9574,7243,8983,1353,163
Total Expenses10.2%5,4634,9574,7243,8983,1353,163
Profit Before exceptional items and Tax-12.3%33638349953915717
Profit Before exceptional items and Tax-12.3%33638349953915717
Exceptional items before tax-000-35.95-25.85-64.11
Exceptional items before tax-000-35.95-25.85-64.11
Total profit before tax-12.3%336383499504131-47.2
Total profit before tax-12.3%336383499504131-47.2
Current tax0%9494133128360
Current tax0%9494133128360
Deferred tax-1000%-2.850.65-0.9-0.6-1.24-8.91
Deferred tax-1000%-2.850.65-0.9-0.6-1.24-8.91
Total tax-3.2%919413212735-8.91
Total tax-3.2%919413212735-8.91
Total profit (loss) for period-15.3%24528936637696-38.29
Total profit (loss) for period-15.3%24528936637696-38.29
Other comp. income net of taxes80.8%-1.9-14.13-5.05-6.06-0.63-7.22
Other comp. income net of taxes80.8%-1.9-14.13-5.05-6.06-0.63-7.22
Total Comprehensive Income-11.7%24327536137096-45.51
Total Comprehensive Income-11.7%24327536137096-45.51
Earnings Per Share, Basic-15.4%103.1121.65154.43158.6540.59-16.14
Earnings Per Share, Basic-15.4%103.1121.65154.43158.6540.59-16.14
Earnings Per Share, Diluted-15.4%103.1121.65154.43158.6540.59-16.14
Earnings Per Share, Diluted-15.4%103.1121.65154.43158.6540.59-16.14
Debt equity ratio------007
Debt equity ratio------007
Debt service coverage ratio-------015
Debt service coverage ratio-------015
Interest service coverage ratio-------047
Interest service coverage ratio-------047
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations4.3%1,6161,5491,4421,4171,5121,448
Revenue From Operations4.3%1,6161,5491,4421,4171,5121,448
Other Income0%191921212019
Other Income0%191921212019
Total Income4.2%1,6351,5691,4631,4381,5311,467
Total Income4.2%1,6351,5691,4631,4381,5311,467
Cost of Materials5.4%1,1241,0661,0191,0041,0611,028
Cost of Materials5.4%1,1241,0661,0191,0041,0611,028
Employee Expense-6.3%193206202182182188
Employee Expense-6.3%193206202182182188
Finance costs20%13117.187.547.267.04
Finance costs20%13117.187.547.267.04
Depreciation and Amortization20.7%715950535252
Depreciation and Amortization20.7%715950535252
Other expenses-9.2%109120121114123111
Other expenses-9.2%109120121114123111
Total Expenses3.3%1,5101,4621,3991,3601,4251,386
Total Expenses3.3%1,5101,4621,3991,3601,4251,386
Profit Before exceptional items and Tax17%125107637810682
Profit Before exceptional items and Tax17%125107637810682
Exceptional items before tax--44.2300000
Exceptional items before tax--44.2300000
Total profit before tax-24.5%81107637810682
Total profit before tax-24.5%81107637810682
Current tax-66.7%123411213025
Current tax-66.7%123411213025
Deferred tax69.4%-1.35-6.675.664.17-3.09-3.33
Deferred tax69.4%-1.35-6.675.664.17-3.09-3.33
Total tax-61.5%112716252721
Total tax-61.5%112716252721
Total profit (loss) for period-12.7%708047537961
Total profit (loss) for period-12.7%708047537961
Other comp. income net of taxes-12004.6-6.50
Other comp. income net of taxes-12004.6-6.50
Total Comprehensive Income2.5%828047587361
Total Comprehensive Income2.5%828047587361
Earnings Per Share, Basic-12.2%29.5233.519.7822.4333.2525.6
Earnings Per Share, Basic-12.2%29.5233.519.7822.4333.2525.6
Earnings Per Share, Diluted-12.2%29.5233.519.7822.4333.2525.6
Earnings Per Share, Diluted-12.2%29.5233.519.7822.4333.2525.6
5.9%
1,552
1,466
1,325
1,219
1,050
945
Inventories-18.6%7.258.688.688.68.997.84
Inventories-18.6%7.258.688.688.68.997.84
Current tax assets-3.1%323353448874
Current tax assets-3.1%323353448874
Total current assets5.2%1,6221,5421,4161,3071,1771,065
Total current assets5.2%1,6221,5421,4161,3071,1771,065
Property, plant and equipment22.3%692566550482460443
Property, plant and equipment22.3%692566550482460443
Capital work-in-progress665%152.83112.12.361.74
Capital work-in-progress665%152.83112.12.361.74
Non-current investments0%144144144144144144
Non-current investments0%144144144144144144
Loans, non-current-10.1%466518458378402428
Loans, non-current-10.1%466518458378402428
Total non-current financial assets-9%749823758677690713
Total non-current financial assets-9%749823758677690713
Total non-current assets6%1,5781,4891,4201,2681,2771,268
Total non-current assets6%1,5781,4891,4201,2681,2771,268
Total assets5.6%3,2003,0312,8362,5752,4542,333
Total assets5.6%3,2003,0312,8362,5752,4542,333
Borrowings, non-current-000000
Borrowings, non-current-000000
Total non-current financial liabilities45.6%349240243165158152
Total non-current financial liabilities45.6%349240243165158152
Provisions, non-current-000003.47
Provisions, non-current-000003.47
Total non-current liabilities45.6%349240243165158156
Total non-current liabilities45.6%349240243165158156
Borrowings, current-000000
Borrowings, current-000000
Total current financial liabilities-2.4%1,0171,042948833840791
Total current financial liabilities-2.4%1,0171,042948833840791
Provisions, current11.3%119107131120115109
Provisions, current11.3%119107131120115109
Total current liabilities-0.8%1,1591,1681,1009711,002917
Total current liabilities-0.8%1,1591,1681,1009711,002917
Total liabilities7.1%1,5081,4081,3441,1361,1601,073
Total liabilities7.1%1,5081,4081,3441,1361,1601,073
Equity share capital0%242424242424
Equity share capital0%242424242424
Total equity4.3%1,6921,6231,4921,4391,2941,260
Total equity4.3%1,6921,6231,4921,4391,2941,260
Total equity and liabilities5.6%3,2003,0312,8362,5752,4542,333
Total equity and liabilities5.6%3,2003,0312,8362,5752,4542,333
0.16
0
0
-
-
Dividend income71.4%2515176.46--
Dividend income71.4%2515176.46--
Adjustments for interest income-3.9%50523020--
Adjustments for interest income-3.9%50523020--
Share-based payments-62.3%1.261.690.390--
Share-based payments-62.3%1.261.690.390--
Net Cashflows from Operations12.2%572510458709--
Net Cashflows from Operations12.2%572510458709--
Income taxes paid (refund)30.2%8364139126--
Income taxes paid (refund)30.2%8364139126--
Net Cashflows From Operating Activities9.7%489446319583--
Net Cashflows From Operating Activities9.7%489446319583--
Proceeds from sales of PPE54.9%3.682.731.090.16--
Proceeds from sales of PPE54.9%3.682.731.090.16--
Purchase of property, plant and equipment-2.6%77799352--
Purchase of property, plant and equipment-2.6%77799352--
Cash receipts from repayment of advances and loans made to other parties-961.9%-1802200--
Cash receipts from repayment of advances and loans made to other parties-961.9%-1802200--
Dividends received-0006.46--
Dividends received-0006.46--
Interest received-4.9%40422116--
Interest received-4.9%40422116--
Other inflows (outflows) of cash55%-53.89-120.9953168--
Other inflows (outflows) of cash55%-53.89-120.9953168--
Net Cashflows From Investing Activities-99.6%-267.27-133.41-217.34-111.5--
Net Cashflows From Investing Activities-99.6%-267.27-133.41-217.34-111.5--
Repayments of borrowings-000142--
Repayments of borrowings-000142--
Payments of lease liabilities8.1%134124116109--
Payments of lease liabilities8.1%134124116109--
Dividends paid-17.1%59718395--
Dividends paid-17.1%59718395--
Interest paid55.6%29191724--
Interest paid55.6%29191724--
Other inflows (outflows) of cash96.4%0-26.75270--
Other inflows (outflows) of cash96.4%0-26.75270--
Net Cashflows from Financing Activities8.2%-221.87-241.68-190.05-370.76--
Net Cashflows from Financing Activities8.2%-221.87-241.68-190.05-370.76--
Net change in cash and cash eq.-101.8%-0.2671-88.13100--
Net change in cash and cash eq.-101.8%-0.2671-88.13100--