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 | 154 | 172 | 166 | 225 | 177 | 247 | 275 | 308 | 207 | 306 | 393 | 433 | 330 |
| Expenses | 120 | 148 | 140 | 182 | 147 | 198 | 206 | 224 | 156 | 211 | 243 | 249 | 217 |
| Operating Profit | 34 | 25 | 27 | 43 | 30 | 49 | 69 | 85 | 51 | 95 | 151 | 184 | 113 |
| OPM % | 22.1% | 14.5% | 16.3% | 19.1% | 16.9% | 19.8% | 25.1% | 27.6% | 24.6% | 31.0% | 38.4% | 42.5% | 34.2% |
| Other Income | 1 | −30 | 3 | 1 | 1 | 8 | 2 | 6 | 16 | 10 | 5 | 11 | 2 |
| Interest | 1 | 1 | 3 | 2 | 4 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 4 | 4 | 4 | 5 | 6 | 7 | 6 | 7 | 8 | 8 | 10 | 10 | 10 |
| Profit before tax | 31 | −10 | 24 | 37 | 20 | 50 | 63 | 83 | 58 | 96 | 145 | 184 | 104 |
| Net Profit | 22 | −17 | 18 | 26 | 15 | 38 | 45 | 63 | 44 | 72 | 106 | 134 | 75 |
| EPS (₹) | 2.71 | −2.55 | 2.27 | 3.41 | 1.71 | 4.56 | 5.49 | 7.63 | 5.41 | 8.82 | 13.19 | 16.09 | 9.07 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 160 | 188 | 239 | 240 | 341 | 520 | 617 | 717 | 1,007 | 1,339 | 1,462 |
| Expenses | 137 | 157 | 196 | 198 | 260 | 415 | 493 | 589 | 775 | 859 | 919 |
| Operating Profit | 23 | 31 | 42 | 42 | 80 | 105 | 123 | 128 | 232 | 480 | 543 |
| OPM % | 14.4% | 16.5% | 17.6% | 17.5% | 23.5% | 20.2% | 19.9% | 17.9% | 23.0% | 35.8% | 37.1% |
| Other Income | 0 | 3 | 0 | 2 | 1 | 3 | 4 | −25 | 17 | 42 | 27 |
| Interest | 3 | 3 | 5 | 6 | 6 | 6 | 2 | 6 | 6 | 3 | 4 |
| Depreciation | 1 | 2 | 3 | 4 | 4 | 10 | 12 | 16 | 27 | 36 | 38 |
| Profit before tax | 19 | 28 | 35 | 35 | 72 | 91 | 112 | 82 | 216 | 483 | 529 |
| Net Profit | 12 | 18 | 23 | 27 | 54 | 72 | 83 | 49 | 160 | 356 | 387 |
| EPS (₹) | 40.17 | 61.67 | 11.10 | 13.08 | 8.57 | 9.87 | 11.43 | 5.80 | 19.38 | 43.51 | 47.17 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 10 | 10 | 32 | 36 | 36 | 37 | 41 | 41 | — |
| Reserves | 37 | 56 | 72 | 101 | 135 | 486 | 558 | 637 | 1,269 | 1,613 | — |
| Borrowings | 27 | 44 | 54 | 59 | 137 | 1 | 4 | 217 | 13 | 36 | — |
| Other Liabilities | 43 | 54 | 77 | 61 | 110 | 136 | 169 | 205 | 227 | 295 | — |
| Total Liabilities | 109 | 155 | 213 | 232 | 413 | 659 | 767 | 1,096 | 1,549 | 1,984 | — |
| Fixed Assets | 28 | 32 | 79 | 85 | 186 | 205 | 259 | 427 | 570 | 745 | — |
| CWIP | 11 | 30 | 2 | 12 | 0 | 3 | 30 | 125 | 130 | 332 | — |
| Investments | 1 | 3 | 2 | 2 | 1 | 2 | 2 | 0 | 0 | 0 | — |
| Other Assets | 68 | 91 | 131 | 133 | 225 | 450 | 477 | 543 | 848 | 907 | — |
| Total Assets | 109 | 155 | 213 | 232 | 413 | 659 | 767 | 1,096 | 1,549 | 1,984 | — |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 29 | 8 | 15 | 27 | 28 | −12 | 66 | 125 | 118 | 292 |
| Cash from Investing Activity | −19 | −25 | −21 | −24 | −101 | −121 | −33 | −365 | −224 | −266 |
| Cash from Financing Activity | −7 | 15 | 6 | 0 | 72 | 140 | −12 | 239 | 261 | 4 |
| Net Cash Flow | 3 | −2 | 0 | 3 | −1 | 8 | 20 | −1 | 156 | 30 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 38.0 | 34.0 | 27.0 | 33.0 | 24.0 | 21.0 | 16.0 | 20.0 | 32.0 |
| ROE % | — | — | — | — | — | — | — | — | — | 24.0 |
| EPS (₹) | 40.17 | 61.67 | 11.10 | 13.08 | 8.57 | 9.87 | 11.43 | 5.80 | 19.38 | 43.51 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | 202.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | 67.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | 0.08 |
| NPM % | 7.5 | 9.4 | 9.6 | 11.2 | 15.8 | 13.8 | 13.4 | 7.1 | 15.6 | 25.8 |
| OPM % | 14.0 | 16.0 | 18.0 | 17.0 | 24.0 | 20.0 | 20.0 | 18.0 | 23.0 | 36.0 |
| D/E | 0.69 | 0.76 | 0.66 | 0.53 | 0.82 | 0.00 | 0.01 | 0.32 | 0.01 | 0.02 |
| P/B | — | — | — | — | — | — | — | — | — | 15.7 |