Not investment advice. Data and computed figures, for information only.
| 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 | 652 | 673 | 753 | 836 | 734 | 757 | 875 | 961 | 652 | 744 | 855 | 1,029 | 786 |
| Expenses | 570 | 584 | 650 | 706 | 636 | 648 | 740 | 797 | 559 | 635 | 725 | 857 | 668 |
| Operating Profit | 82 | 89 | 103 | 130 | 99 | 109 | 135 | 164 | 93 | 109 | 130 | 172 | 118 |
| OPM % | 12.6% | 13.2% | 13.7% | 15.6% | 13.5% | 14.4% | 15.4% | 17.1% | 14.3% | 14.7% | 15.2% | 16.7% | 15.0% |
| Other Income | 16 | 17 | 23 | 21 | 28 | 34 | 30 | 8 | 51 | 29 | 36 | −6 | 55 |
| Interest | 3 | 4 | 6 | 11 | 7 | 9 | 8 | 4 | 8 | 6 | 5 | 3 | 5 |
| Depreciation | 5 | 5 | 6 | 7 | 7 | 7 | 7 | 7 | 8 | 9 | 9 | 10 | 9 |
| Profit before tax | 90 | 97 | 114 | 133 | 112 | 127 | 149 | 161 | 128 | 124 | 152 | 153 | 158 |
| Net Profit | 68 | 74 | 88 | 98 | 84 | 95 | 112 | 119 | 98 | 90 | 116 | 111 | 119 |
| EPS (₹) | 5.67 | 6.21 | 7.41 | 8.27 | 7.07 | 7.96 | 9.38 | 9.96 | 8.21 | 7.56 | 9.78 | 9.31 | 10.03 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 599 | 637 | 751 | 1,087 | 1,343 | 1,156 | 1,227 | 1,630 | 2,160 | 2,914 | 3,327 | 3,280 | 3,414 |
| Expenses | 580 | 607 | 712 | 995 | 1,245 | 1,065 | 1,108 | 1,478 | 1,939 | 2,510 | 2,821 | 2,776 | 2,885 |
| Operating Profit | 19 | 31 | 39 | 92 | 98 | 92 | 119 | 151 | 221 | 404 | 506 | 504 | 529 |
| OPM % | 3.2% | 4.9% | 5.2% | 8.5% | 7.3% | 8.0% | 9.7% | 9.3% | 10.2% | 13.9% | 15.2% | 15.4% | 15.5% |
| Other Income | 12 | 10 | 8 | 8 | 10 | 4 | 15 | 11 | 41 | 77 | 100 | 110 | 114 |
| Interest | 13 | 14 | 16 | 14 | 12 | 15 | 12 | 10 | 10 | 23 | 29 | 22 | 19 |
| Depreciation | 10 | 11 | 12 | 12 | 12 | 13 | 14 | 15 | 18 | 23 | 28 | 35 | 36 |
| Profit before tax | 8 | 15 | 19 | 74 | 84 | 68 | 108 | 137 | 234 | 434 | 549 | 557 | 587 |
| Net Profit | 5 | 9 | 14 | 52 | 56 | 52 | 80 | 105 | 173 | 328 | 409 | 415 | 437 |
| EPS (₹) | 0.67 | 0.85 | 1.31 | 4.44 | 4.78 | 4.63 | 7.03 | 8.82 | 14.41 | 27.56 | 34.36 | 34.86 | 36.68 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 20 | 23 | 23 | 23 | 23 | 23 | 23 | 24 | 24 | 24 | 24 | 24 | — |
| Reserves | 272 | 259 | 311 | 359 | 414 | 420 | 501 | 730 | 895 | 1,206 | 1,591 | 1,987 | — |
| Borrowings | 138 | 154 | 114 | 78 | 53 | 82 | 55 | 31 | 7 | 4 | 16 | 8 | — |
| Other Liabilities | 180 | 183 | 229 | 356 | 396 | 429 | 477 | 497 | 674 | 934 | 1,079 | 1,232 | — |
| Total Liabilities | 609 | 620 | 677 | 817 | 887 | 954 | 1,055 | 1,282 | 1,600 | 2,169 | 2,710 | 3,251 | — |
| Fixed Assets | 283 | 315 | 346 | 337 | 341 | 412 | 429 | 452 | 487 | 580 | 716 | 781 | — |
| CWIP | 7 | 2 | 7 | 5 | 8 | 19 | 13 | 24 | 24 | 44 | 29 | 49 | — |
| Investments | 14 | 17 | 18 | 35 | 45 | 28 | 31 | 179 | 349 | 594 | 918 | 1,283 | — |
| Other Assets | 305 | 286 | 305 | 439 | 493 | 494 | 582 | 627 | 739 | 951 | 1,048 | 1,138 | — |
| Total Assets | 609 | 620 | 677 | 817 | 887 | 954 | 1,055 | 1,282 | 1,600 | 2,169 | 2,710 | 3,251 | — |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 38 | 40 | 57 | 76 | 89 | 72 | 48 | 86 | 104 | 274 | 433 | 412 | 417 |
| Cash from Investing Activity | −21 | −14 | −25 | −17 | −35 | −27 | −20 | −16 | −201 | −218 | −368 | −382 | −350 |
| Cash from Financing Activity | −19 | −26 | −33 | −57 | −53 | −44 | −33 | −40 | 71 | −41 | −39 | −29 | −52 |
| Net Cash Flow | −3 | −1 | 0 | 2 | 1 | 2 | −5 | 30 | −27 | 16 | 27 | 1 | 15 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | 3.0 | 3.0 | 6.0 | 8.0 | 19.0 | 20.0 | 16.0 | 21.0 | 21.0 | 26.0 | 42.0 | 40.0 | 32.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 22.8 |
| EPS (₹) | 0.46 | 0.67 | 0.85 | 1.31 | 4.44 | 4.78 | 4.63 | 7.03 | 8.82 | 14.41 | 27.56 | 34.36 | 34.86 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 169.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 32.1 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.17 |
| NPM % | 0.5 | 0.8 | 1.4 | 1.8 | 4.7 | 4.1 | 4.5 | 6.4 | 6.4 | 7.9 | 11.0 | 11.9 | 12.2 |
| OPM % | 4.0 | 3.1 | 4.8 | 5.0 | 8.0 | 7.0 | 8.0 | 10.0 | 9.0 | 10.0 | 14.0 | 15.0 | 15.0 |
| D/E | 0.52 | 0.47 | 0.55 | 0.34 | 0.20 | 0.12 | 0.19 | 0.10 | 0.04 | 0.01 | 0.00 | 0.01 | 0.00 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 7.0 |