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 | 764 | 902 | 1,026 | 1,164 | 919 | 1,011 | 952 | 1,216 | 1,005 | 1,177 | 1,061 | 1,322 | 1,126 |
| Expenses | 681 | 812 | 915 | 1,059 | 859 | 938 | 868 | 1,092 | 919 | 1,049 | 965 | 1,199 | 1,079 |
| Operating Profit | 83 | 90 | 112 | 104 | 60 | 73 | 84 | 124 | 86 | 128 | 96 | 124 | 47 |
| OPM % | 10.9% | 10.0% | 10.9% | 8.9% | 6.5% | 7.2% | 8.8% | 10.2% | 8.6% | 10.9% | 9.0% | 9.4% | 4.2% |
| Other Income | 7 | 8 | 9 | 207 | 11 | 12 | 15 | 18 | 16 | 15 | 15 | 27 | 16 |
| Interest | 11 | 11 | 12 | 14 | 15 | 16 | 15 | 13 | 12 | 15 | 11 | 12 | 16 |
| Depreciation | 12 | 13 | 14 | 29 | 15 | 17 | 18 | 17 | 21 | 22 | 26 | 29 | 32 |
| Profit before tax | 67 | 74 | 95 | 269 | 41 | 53 | 67 | 112 | 70 | 106 | 74 | 110 | 14 |
| Net Profit | 50 | 55 | 71 | 200 | 31 | 38 | 50 | 83 | 51 | 79 | 54 | 82 | 10 |
| EPS (₹) | 7.42 | 8.22 | 10.55 | 29.83 | 4.56 | 5.73 | 7.39 | 12.44 | 7.64 | 11.73 | 8.07 | 12.24 | 1.55 |
| 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 | 1,060 | 1,250 | 1,427 | 1,647 | 1,755 | 1,885 | 1,982 | 2,692 | 2,838 | 3,855 | 4,099 | 4,565 | 4,686 |
| Expenses | 945 | 1,089 | 1,254 | 1,427 | 1,538 | 1,732 | 1,828 | 2,435 | 2,534 | 3,467 | 3,757 | 4,130 | 4,291 |
| Operating Profit | 115 | 161 | 173 | 219 | 216 | 153 | 154 | 257 | 304 | 388 | 342 | 435 | 395 |
| OPM % | 10.8% | 12.9% | 12.1% | 13.3% | 12.3% | 8.1% | 7.8% | 9.5% | 10.7% | 10.1% | 8.3% | 9.5% | 8.4% |
| Other Income | 11 | 13 | 8 | 6 | 10 | 10 | 22 | 28 | 30 | 232 | 56 | 73 | 73 |
| Interest | 39 | 35 | 27 | 25 | 19 | 35 | 43 | 44 | 33 | 48 | 58 | 50 | 55 |
| Depreciation | 21 | 20 | 24 | 26 | 28 | 32 | 30 | 34 | 39 | 67 | 67 | 98 | 109 |
| Profit before tax | 67 | 119 | 131 | 175 | 179 | 97 | 103 | 208 | 262 | 504 | 273 | 359 | 304 |
| Net Profit | 64 | 84 | 86 | 115 | 117 | 64 | 77 | 155 | 194 | 375 | 202 | 266 | 225 |
| EPS (₹) | 9.56 | 12.60 | 12.84 | 17.23 | 17.51 | 9.61 | 11.52 | 23.17 | 28.96 | 55.96 | 30.17 | 39.69 | 33.59 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | — |
| Reserves | 324 | 409 | 495 | 608 | 724 | 789 | 865 | 1,022 | 1,215 | 1,587 | 1,785 | 2,046 | — |
| Borrowings | 173 | 142 | 90 | 30 | 61 | 91 | 68 | 54 | 58 | 105 | 76 | 73 | — |
| Other Liabilities | 532 | 593 | 637 | 601 | 689 | 868 | 1,114 | 957 | 1,207 | 1,490 | 1,831 | 2,133 | — |
| Total Liabilities | 1,042 | 1,157 | 1,235 | 1,252 | 1,488 | 1,762 | 2,061 | 2,046 | 2,493 | 3,195 | 3,706 | 4,266 | — |
| Fixed Assets | 121 | 118 | 198 | 190 | 191 | 226 | 235 | 228 | 293 | 337 | 456 | 634 | — |
| CWIP | 79 | 85 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 7 | 12 | 6 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 841 | 954 | 1,036 | 1,062 | 1,296 | 1,535 | 1,826 | 1,818 | 2,199 | 2,851 | 3,238 | 3,626 | — |
| Total Assets | 1,042 | 1,157 | 1,235 | 1,252 | 1,488 | 1,762 | 2,061 | 2,046 | 2,493 | 3,195 | 3,706 | 4,266 | — |
| 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 | 93 | 77 | 126 | 81 | 86 | 110 | 259 | 66 | 301 | 257 | 359 | 281 |
| Cash from Investing Activity | 21 | −25 | −9 | −20 | −43 | −46 | −48 | −101 | −166 | −310 | −323 | −257 |
| Cash from Financing Activity | −98 | −57 | −70 | −70 | 19 | −36 | −51 | −44 | −16 | 21 | −52 | −34 |
| Net Cash Flow | 16 | −6 | 48 | −8 | 62 | 27 | 160 | −79 | 120 | −31 | −16 | −10 |
| 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 % | 22.0 | 29.0 | 27.0 | 32.0 | 27.0 | 16.0 | 16.0 | 25.0 | 25.0 | 24.0 | 18.0 | 20.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 13.8 |
| EPS (₹) | 9.56 | 12.60 | 12.84 | 17.23 | 17.51 | 9.61 | 11.52 | 23.17 | 28.96 | 55.96 | 30.17 | 39.69 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 308.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 17.4 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.12 |
| NPM % | 6.0 | 6.7 | 6.0 | 7.0 | 6.6 | 3.4 | 3.8 | 5.7 | 6.8 | 9.2 | 4.9 | 5.7 |
| OPM % | 11.0 | 13.0 | 12.0 | 13.0 | 12.0 | 8.0 | 8.0 | 10.0 | 11.0 | 10.0 | 8.0 | 10.0 |
| D/E | 0.51 | 0.34 | 0.18 | 0.05 | 0.08 | 0.11 | 0.08 | 0.05 | 0.05 | 0.07 | 0.04 | 0.04 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.9 |