| Quarterly Financials |  Mar 2015   |  Jun 2015   |  Sept 2015   |  Dec 2015   |  Mar 2016   |  Jun 2016   |  Sept 2016   |  Dec 2016   |  Mar 2017   |  Jun 2017   |  Sept 2017   |  Dec 2017   |  Mar 2018   |  Jun 2018   |  Sept 2018   |  Dec 2018   |  Mar 2019   |  Jun 2019   |  Sept 2019   |  Dec 2019   |  Mar 2020   |  Jun 2020   |  Sept 2020   |  Dec 2020   |  Mar 2021   |  Jun 2021   |  Sept 2021   |  Dec 2021   |  Mar 2022   |  Jun 2022   |  Sept 2022   |  Dec 2022   |  Mar 2023   |  Jun 2023   |  Sept 2023   |  Dec 2023   |  Mar 2024   |  Jun 2024   |  Sept 2024   |  Dec 2024   |  Mar 2025   |  Jun 2025   | 
|  Revenue  |  400   |  409   |  436   |  389   |  390   |  383   |  406   |  362   |  451   |  422   |  486   |  466   |  508   |  520   |  533   |  569   |  554   |  545   |  560   |  585   |  530   |  487   |  567   |  586   |  685   |  699   |  767   |  783   |  840   |  850   |  789   |  751   |  728   |  678   |  675   |  639   |  665   |  706   |  779   |  724   |  761   |  825   | 
| Expenses |  357   |  363   |  388   |  345   |  341   |  340   |  362   |  325   |  407   |  385   |  432   |  429   |  469   |  477   |  490   |  533   |  496   |  484   |  496   |  508   |  452   |  394   |  468   |  474   |  559   |  556   |  615   |  622   |  676   |  700   |  665   |  665   |  654   |  622   |  602   |  583   |  597   |  622   |  672   |  638   |  676   |  708   | 
|  EBITDA  |  43   |  46   |  48   |  44   |  49   |  43   |  45   |  37   |  44   |  37   |  55   |  37   |  39   |  43   |  43   |  36   |  58   |  61   |  65   |  77   |  78   |  93   |  99   |  112   |  126   |  142   |  152   |  161   |  165   |  150   |  124   |  86   |  74   |  55   |  72   |  56   |  67   |  84   |  107   |  86   |  85   |  116   | 
| Operating Profit % |  9 %  |  11 %  |  11 %  |  11 %  |  12 %  |  11 %  |  11 %  |  10 %  |  7 %  |  8 %  |  8 %  |  7 %  |  7 %  |  8 %  |  8 %  |  4 %  |  10 %  |  11 %  |  11 %  |  12 %  |  14 %  |  18 %  |  16 %  |  17 %  |  17 %  |  19 %  |  19 %  |  19 %  |  18 %  |  17 %  |  15 %  |  9 %  |  9 %  |  5 %  |  9 %  |  7 %  |  7 %  |  10 %  |  11 %  |  9 %  |  9 %  |  11 %  | 
| Depreciation |  8   |  9   |  9   |  9   |  9   |  10   |  10   |  10   |  12   |  13   |  13   |  13   |  13   |  13   |  14   |  13   |  14   |  13   |  13   |  14   |  25   |  14   |  14   |  15   |  16   |  14   |  15   |  15   |  18   |  16   |  17   |  20   |  22   |  21   |  22   |  23   |  24   |  24   |  24   |  25   |  26   |  30   | 
| Interest |  11   |  8   |  8   |  7   |  8   |  10   |  9   |  9   |  8   |  11   |  15   |  12   |  14   |  17   |  16   |  12   |  11   |  11   |  14   |  12   |  17   |  12   |  12   |  9   |  9   |  12   |  9   |  8   |  12   |  12   |  10   |  17   |  17   |  18   |  22   |  23   |  26   |  23   |  25   |  25   |  27   |  32   | 
|  Profit Before Tax  |  25   |  30   |  33   |  29   |  32   |  24   |  26   |  18   |  24   |  13   |  26   |  13   |  12   |  14   |  13   |  11   |  34   |  37   |  38   |  52   |  37   |  66   |  73   |  88   |  101   |  116   |  128   |  138   |  135   |  123   |  97   |  49   |  35   |  16   |  29   |  10   |  18   |  37   |  57   |  36   |  33   |  55   | 
| Tax |  11   |  12   |  12   |  -4   |  8   |  6   |  5   |  -2   |  -4   |  4   |  6   |  3   |  -13   |  4   |  3   |  -2   |  6   |  9   |  9   |  16   |  16   |  19   |  21   |  26   |  27   |  30   |  30   |  33   |  27   |  30   |  24   |  3   |  3   |  2   |  7   |  -1   |  2   |  6   |  11   |  7   |  6   |  12   | 
| Net Profit |  14   |  18   |  21   |  33   |  24   |  18   |  20   |  19   |  28   |  9   |  20   |  10   |  25   |  10   |  10   |  13   |  28   |  28   |  29   |  36   |  21   |  47   |  53   |  63   |  74   |  87   |  97   |  104   |  108   |  93   |  73   |  46   |  32   |  14   |  22   |  11   |  15   |  31   |  46   |  30   |  27   |  43   | 
| EPS in ₹ |  7.37   |  9.48   |  10.69   |  16.94   |  12.40   |  9.52   |  10.59   |  10.11   |  14.52   |  4.82   |  10.61   |  5.10   |  13.08   |  5.27   |  5.28   |  6.95   |  14.38   |  14.49   |  14.98   |  18.84   |  10.88   |  24.80   |  27.75   |  33.26   |  41.79   |  48.56   |  36.33   |  58.28   |  60.17   |  34.60   |  27.17   |  16.95   |  12.00   |  5.37   |  8.31   |  4.38   |  5.93   |  11.95   |  17.65   |  11.38   |  10.47   |  16.60   | 










 JM Value Fund Direct Plan-Growth 
