| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 744 | 840 | 826 | 926 | 944 | 977 | 993 | 1,046 | 1,050 | 1,040 | 1,006 | 1,095 | 1,047 |
| Expenses | 696 | 748 | 731 | 768 | 827 | 854 | 822 | 852 | 877 | 847 | 827 | 880 | 841 |
| Operating Profit | 48 | 92 | 95 | 158 | 116 | 123 | 171 | 194 | 173 | 192 | 179 | 214 | 205 |
| OPM % | 6.5% | 11.0% | 11.5% | 17.1% | 12.3% | 12.6% | 17.2% | 18.5% | 16.5% | 18.5% | 17.8% | 19.5% | 19.6% |
| Other Income | 8 | 8 | 8 | 9 | 11 | 35 | 12 | 10 | 15 | 17 | 17 | 30 | 22 |
| Interest | 1 | 1 | 0 | 2 | 1 | 0 | 1 | 6 | 1 | 1 | 1 | 1 | 3 |
| Depreciation | 15 | 13 | 14 | 13 | 14 | 15 | 15 | 14 | 14 | 13 | 13 | 13 | 14 |
| Profit before tax | 41 | 87 | 89 | 151 | 113 | 143 | 167 | 184 | 173 | 196 | 181 | 231 | 211 |
| Net Profit | 30 | 64 | 67 | 111 | 84 | 106 | 125 | 136 | 129 | 146 | 135 | 173 | 157 |
| EPS (₹) | 26.72 | 57.01 | 59.24 | 98.46 | 74.80 | 94.30 | 110.79 | 120.48 | 114.70 | 129.70 | 120.05 | 153.44 | 139.50 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 2,710 | 3,017 | 2,987 | 2,605 | 3,336 | 3,959 | 4,189 | 4,186 |
| Expenses | 2,211 | 2,481 | 2,537 | 2,345 | 2,947 | 3,355 | 3,430 | 3,396 |
| Operating Profit | 499 | 536 | 450 | 259 | 389 | 604 | 759 | 791 |
| OPM % | 18.4% | 17.8% | 15.1% | 9.9% | 11.7% | 15.3% | 18.1% | 18.9% |
| Other Income | 55 | 60 | 46 | 25 | 37 | 68 | 78 | 86 |
| Interest | 2 | 1 | 4 | 2 | 4 | 7 | 3 | 5 |
| Depreciation | 44 | 44 | 59 | 62 | 55 | 58 | 53 | 53 |
| Profit before tax | 508 | 551 | 433 | 220 | 368 | 607 | 781 | 819 |
| Net Profit | 333 | 366 | 322 | 162 | 272 | 451 | 583 | 611 |
| EPS (₹) | 295.91 | 325.06 | 285.99 | 144.14 | 241.43 | 400.37 | 517.90 | 542.69 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Jun 2024 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | — |
| Reserves | 1,055 | 1,422 | 1,740 | 1,899 | 2,172 | 1,666 | 2,136 | — |
| Borrowings | 10 | 14 | 42 | 23 | 25 | 27 | 18 | — |
| Other Liabilities | 1,234 | 672 | 578 | 718 | 798 | 1,010 | 1,083 | — |
| Total Liabilities | 2,311 | 2,118 | 2,371 | 2,652 | 3,006 | 2,714 | 3,248 | — |
| Fixed Assets | 303 | 286 | 306 | 266 | 307 | 338 | 332 | — |
| CWIP | 6 | 12 | 7 | 24 | 23 | 25 | 12 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 2,001 | 1,820 | 2,058 | 2,362 | 2,676 | 2,352 | 2,903 | — |
| Total Assets | 2,311 | 2,118 | 2,371 | 2,652 | 3,006 | 2,714 | 3,248 | — |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 36 | 253 | 245 | 321 | 327 | 465 | 643 |
| Cash from Investing Activity | 25 | −553 | 3 | −14 | −41 | −15 | −269 |
| Cash from Financing Activity | −2 | 3 | −25 | −25 | −21 | −980 | −128 |
| Net Cash Flow | 59 | −297 | 223 | 282 | 265 | −530 | 246 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | 44.0 | 27.0 | 12.0 | 18.0 | 31.0 | 41.0 |
| ROE % | — | — | — | — | — | — | 30.5 |
| EPS (₹) | 295.91 | 325.06 | 285.99 | 144.14 | 241.43 | 400.37 | 517.90 |
| Book Value (₹) | — | — | — | — | — | — | 1,906.0 |
| Face Value (₹) | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | 62.5 |
| Div Yield % | — | — | — | — | — | — | 0.47 |
| NPM % | 12.0 | 11.9 | 10.6 | 6.2 | 8.1 | 11.2 | 13.7 |
| OPM % | 18.0 | 18.0 | 15.0 | 10.0 | 12.0 | 15.0 | 18.0 |
| D/E | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 |
| P/B | — | — | — | — | — | — | 17.8 |