| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 3,196 | 3,226 | 4,167 | 1,575 | 1,674 | 1,761 | 2,201 | 1,719 | 1,831 | 1,982 | 2,374 | 1,990 | 2,026 |
| Expenses | 2,904 | 2,904 | 3,613 | 1,540 | 1,585 | 1,683 | 1,908 | 1,520 | 1,726 | 1,920 | 2,072 | 1,802 | 1,915 |
| Operating Profit | 292 | 323 | 553 | 35 | 89 | 77 | 293 | 199 | 106 | 62 | 302 | 188 | 111 |
| OPM % | 9.1% | 10.0% | 13.3% | 2.2% | 5.3% | 4.4% | 13.3% | 11.6% | 5.8% | 3.1% | 12.7% | 9.4% | 5.5% |
| Other Income | 61 | 46 | 51 | 84 | 57 | 134 | 95 | 243 | 64 | 55 | 40 | 112 | 56 |
| Interest | 187 | 208 | 245 | 152 | 132 | 141 | 151 | 143 | 113 | 124 | 132 | 146 | 137 |
| Depreciation | 367 | 389 | 444 | 287 | 274 | 286 | 296 | 315 | 316 | 325 | 350 | 349 | 350 |
| Profit before tax | −201 | −229 | −85 | −321 | −260 | −217 | −59 | −15 | −260 | −333 | −141 | −195 | −320 |
| Net Profit | −162 | −200 | −108 | −266 | −215 | −175 | −42 | −24 | −234 | −295 | −137 | −164 | −249 |
| EPS (₹) | −1.49 | −1.89 | −0.82 | −2.26 | −1.59 | −1.36 | −0.48 | −0.14 | −1.74 | −2.16 | −1.25 | −1.22 | −1.76 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 8,118 | 8,788 | 5,249 | 8,136 | 12,418 | 6,441 | 7,351 | 8,176 | 8,371 |
| Expenses | 7,525 | 7,528 | 4,666 | 6,998 | 10,860 | 6,033 | 6,653 | 7,474 | 7,709 |
| Operating Profit | 593 | 1,259 | 583 | 1,138 | 1,557 | 408 | 699 | 702 | 662 |
| OPM % | 7.3% | 14.3% | 11.1% | 14.0% | 12.5% | 6.3% | 9.5% | 8.6% | 7.9% |
| Other Income | 63 | 63 | 73 | 103 | 123 | 319 | 525 | 270 | 262 |
| Interest | 225 | 469 | 530 | 389 | 536 | 588 | 608 | 561 | 539 |
| Depreciation | 282 | 885 | 963 | 997 | 1,227 | 1,017 | 1,166 | 1,339 | 1,374 |
| Profit before tax | 149 | −33 | −838 | −145 | −82 | −877 | −550 | −928 | −989 |
| Net Profit | 321 | −165 | −736 | −118 | −59 | −736 | −456 | −830 | −845 |
| EPS (₹) | 3.72 | −1.89 | −7.93 | −1.16 | −0.38 | −6.19 | −3.08 | −6.36 | −6.39 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 773 | 774 | 915 | 938 | 949 | 1,015 | 1,220 | 1,221 | — |
| Reserves | 655 | 294 | 1,729 | 1,835 | 2,394 | 3,007 | 5,592 | 4,619 | — |
| Borrowings | 1,703 | 5,285 | 3,600 | 4,100 | 6,573 | 9,451 | 5,017 | 6,189 | — |
| Other Liabilities | 3,489 | 3,406 | 3,805 | 5,321 | 6,873 | 8,317 | 4,565 | 5,367 | — |
| Total Liabilities | 6,621 | 9,758 | 10,049 | 12,195 | 16,790 | 21,790 | 16,394 | 17,395 | — |
| Fixed Assets | 2,555 | 4,940 | 5,627 | 6,059 | 8,359 | 11,879 | 9,417 | 10,377 | — |
| CWIP | 22 | 48 | 38 | 103 | 204 | 171 | 181 | 98 | — |
| Investments | 4 | 14 | 418 | 684 | 267 | 985 | 1,749 | 1,240 | — |
| Other Assets | 4,039 | 4,756 | 3,966 | 5,348 | 7,960 | 8,756 | 5,046 | 5,680 | — |
| Total Assets | 6,621 | 9,758 | 10,049 | 12,195 | 16,790 | 21,790 | 16,394 | 17,395 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 528 | 644 | 1,104 | 951 | 636 | 1,341 | 1,681 | 161 |
| Cash from Investing Activity | −277 | −551 | −855 | −553 | −387 | −2,992 | −1,665 | −267 |
| Cash from Financing Activity | −266 | 116 | −269 | −526 | 326 | 1,412 | 296 | −594 |
| Net Cash Flow | −15 | 210 | −21 | −128 | 574 | −239 | 313 | −700 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 9.0 | −5.0 | 3.0 | 5.0 | −4.0 | −3.0 | −4.0 |
| ROE % | — | — | — | — | — | — | — | −13.6 |
| EPS (₹) | 3.72 | −1.89 | −7.93 | −1.16 | −0.38 | −6.19 | −3.08 | −6.39 |
| Book Value (₹) | — | — | — | — | — | — | — | 47.8 |
| Face Value (₹) | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | — | 0.00 |
| NPM % | 3.9 | −1.9 | −13.8 | −1.4 | −0.5 | −10.9 | −5.8 | −9.8 |
| OPM % | 7.0 | 14.0 | 11.0 | 14.0 | 13.0 | 6.0 | 10.0 | 9.0 |
| D/E | 1.19 | 4.95 | 1.36 | 1.48 | 1.97 | 2.35 | 0.74 | 1.06 |
| P/B | — | — | — | — | — | — | — | 0.9 |