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 | 22,644 | 19,546 | 25,050 | 29,180 | 25,472 | 22,608 | 22,848 | 26,966 | 21,961 | 21,249 | 24,820 | 32,439 | 32,924 |
| Expenses | 20,119 | 17,116 | 21,824 | 25,985 | 21,767 | 18,842 | 19,778 | 23,256 | 18,651 | 17,942 | 21,178 | 28,709 | 27,905 |
| Operating Profit | 2,525 | 2,430 | 3,226 | 3,195 | 3,706 | 3,766 | 3,070 | 3,710 | 3,310 | 3,307 | 3,642 | 3,731 | 5,019 |
| OPM % | 11.2% | 12.4% | 12.9% | 10.9% | 14.5% | 16.7% | 13.4% | 13.8% | 15.1% | 15.6% | 14.7% | 11.5% | 15.2% |
| Other Income | 370 | 461 | 491 | −176 | 591 | 583 | 648 | 4,582 | 475 | 4,179 | 6,288 | 748 | −2,022 |
| Interest | 1,103 | 1,343 | 597 | 1,513 | 1,130 | 910 | 2,141 | 1,796 | 1,035 | 1,711 | 1,626 | 1,646 | 2,421 |
| Depreciation | 714 | 757 | 760 | 811 | 934 | 1,035 | 1,006 | 1,236 | 1,284 | 1,377 | 1,372 | 2,103 | 1,926 |
| Profit before tax | 1,079 | 791 | 2,361 | 696 | 2,232 | 2,403 | 572 | 5,259 | 1,466 | 4,398 | 6,932 | 729 | −1,349 |
| Net Profit | 677 | 333 | 1,973 | 352 | 1,772 | 1,989 | 229 | 4,015 | 976 | 3,414 | 5,727 | −167 | −1,462 |
| EPS (₹) | 5.28 | 1.78 | 14.79 | 3.53 | 11.39 | 13.64 | 0.45 | 29.74 | 6.85 | 24.74 | 43.53 | −0.81 | −8.92 |
| 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 | 64,465 | 34,008 | 36,533 | 35,924 | 40,379 | 43,403 | 39,537 | 69,420 | 1,27,540 | 96,421 | 97,895 | 1,00,469 | 1,11,431 |
| Expenses | 52,015 | 32,325 | 34,631 | 33,886 | 38,409 | 41,108 | 37,031 | 65,707 | 1,18,722 | 85,044 | 83,643 | 86,478 | 95,733 |
| Operating Profit | 12,450 | 1,684 | 1,902 | 2,038 | 1,969 | 2,294 | 2,506 | 3,714 | 8,818 | 11,377 | 14,252 | 13,991 | 15,698 |
| OPM % | 19.3% | 5.0% | 5.2% | 5.7% | 4.9% | 5.3% | 6.3% | 5.4% | 6.9% | 11.8% | 14.6% | 13.9% | 14.1% |
| Other Income | 792 | 1,044 | 749 | 363 | 504 | 872 | 494 | 1,012 | 834 | 1,146 | 6,403 | 11,688 | 9,193 |
| Interest | 7,056 | 1,357 | 1,257 | 1,250 | 1,625 | 1,572 | 1,377 | 2,526 | 3,969 | 4,555 | 5,978 | 6,019 | 7,405 |
| Depreciation | 3,522 | 314 | 315 | 664 | 390 | 472 | 537 | 1,248 | 2,436 | 3,042 | 4,211 | 6,135 | 6,777 |
| Profit before tax | 2,663 | 1,056 | 1,079 | 487 | 459 | 1,122 | 1,086 | 952 | 3,247 | 4,926 | 10,466 | 13,525 | 10,709 |
| Net Profit | 2,298 | 1,000 | 925 | 594 | 506 | 1,040 | 1,046 | 788 | 2,422 | 3,335 | 8,005 | 9,951 | 7,513 |
| EPS (₹) | 15.81 | 8.21 | 8.02 | 6.15 | 5.82 | 9.24 | 7.49 | 6.30 | 19.30 | 25.37 | 55.02 | 72.31 | 58.54 |
| 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 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 114 | 114 | 115 | 129 | — |
| Reserves | 25,618 | 13,268 | 14,026 | 14,979 | 14,646 | 16,837 | 17,049 | 22,147 | 32,937 | 38,962 | 50,199 | 80,797 | — |
| Borrowings | 83,571 | 19,169 | 20,846 | 17,637 | 11,243 | 12,419 | 16,227 | 41,604 | 53,200 | 65,310 | 91,473 | 1,06,622 | — |
| Other Liabilities | 21,420 | 9,132 | 12,630 | 23,679 | 16,537 | 17,509 | 18,231 | 37,726 | 55,027 | 56,200 | 56,056 | 73,321 | — |
| Total Liabilities | 1,30,718 | 41,679 | 47,611 | 56,405 | 42,536 | 46,875 | 51,617 | 1,01,586 | 1,41,278 | 1,60,586 | 1,97,843 | 2,60,868 | — |
| Fixed Assets | 83,834 | 10,473 | 13,668 | 10,555 | 9,020 | 10,476 | 10,838 | 30,123 | 56,881 | 65,978 | 77,260 | 1,15,174 | — |
| CWIP | 6,733 | 7,705 | 7,731 | 5,526 | 5,765 | 7,347 | 8,825 | 23,544 | 24,025 | 35,180 | 51,516 | 51,753 | — |
| Investments | 744 | 805 | 1,042 | 1,461 | 1,511 | 1,952 | 5,503 | 4,292 | 6,310 | 8,701 | 9,887 | 9,428 | — |
| Other Assets | 39,407 | 22,696 | 25,170 | 38,864 | 26,240 | 27,099 | 26,451 | 43,627 | 54,062 | 50,728 | 59,180 | 84,513 | — |
| Total Assets | 1,30,718 | 41,679 | 47,611 | 56,405 | 42,536 | 46,875 | 51,617 | 1,01,586 | 1,41,278 | 1,60,586 | 1,97,843 | 2,60,868 | — |
| 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 | 8,228 | 8,532 | 5,112 | 774 | 2,942 | 3,236 | 2,454 | 4,043 | 1,385 | 17,626 | 10,312 | 4,513 | 2,357 |
| Cash from Investing Activity | −8,007 | −11,465 | −1,825 | −1,460 | −7,649 | 2,487 | −1,082 | −8,611 | −17,041 | −15,459 | −18,767 | −26,417 | −27,680 |
| Cash from Financing Activity | −1,109 | 3,445 | −3,448 | 716 | 5,120 | −6,158 | −221 | 3,109 | 15,901 | −1,198 | 8,879 | 22,655 | 28,484 |
| Net Cash Flow | −888 | 512 | −161 | 30 | 413 | −436 | 1,151 | −1,459 | 246 | 970 | 424 | 751 | 3,161 |
| 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 % | 7.0 | 9.0 | 3.0 | 7.0 | 6.0 | 7.0 | 9.0 | 8.0 | 7.0 | 9.0 | 10.0 | 9.0 | 6.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | −3.4 |
| EPS (₹) | 18.03 | 15.81 | 8.21 | 8.02 | 6.15 | 5.82 | 9.24 | 7.49 | 6.30 | 19.30 | 25.37 | 55.02 | 72.31 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 627.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 150.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.05 |
| NPM % | — | 3.5 | 2.9 | 2.5 | 1.6 | 1.2 | 2.3 | 2.6 | 1.1 | 1.9 | 3.4 | 7.7 | 8.9 |
| OPM % | 17.0 | 19.0 | 5.0 | 5.0 | 6.0 | 4.9 | 5.0 | 6.0 | 5.0 | 7.0 | 12.0 | 15.0 | 14.0 |
| D/E | — | 3.25 | 1.43 | 1.47 | 1.17 | 0.76 | 0.73 | 0.95 | 1.87 | 1.61 | 1.67 | 1.82 | 1.32 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 4.2 |