| 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 | 8,713 | 7,424 | 8,129 | 8,894 | 8,392 | 7,552 | 9,411 | 9,981 | 10,289 | 9,174 | 10,277 | 10,916 | 9,500 |
| Expenses | 7,046 | 6,122 | 6,397 | 7,195 | 7,112 | 6,441 | 7,700 | 8,113 | 8,328 | 7,414 | 8,924 | 9,451 | 7,911 |
| Operating Profit | 1,667 | 1,302 | 1,732 | 1,699 | 1,280 | 1,111 | 1,712 | 1,868 | 1,961 | 1,761 | 1,353 | 1,465 | 1,589 |
| OPM % | 19.1% | 17.5% | 21.3% | 19.1% | 15.3% | 14.7% | 18.2% | 18.7% | 19.1% | 19.2% | 13.2% | 13.4% | 16.7% |
| Other Income | 268 | 480 | 204 | 448 | 358 | 220 | 1,355 | 713 | 300 | 39 | 77 | 136 | 150 |
| Interest | 52 | 61 | 70 | 93 | 68 | 67 | 67 | 14 | 67 | 77 | 59 | 21 | 57 |
| Depreciation | 372 | 381 | 416 | 459 | 476 | 520 | 607 | 694 | 767 | 885 | 911 | 1,053 | 834 |
| Profit before tax | 1,512 | 1,340 | 1,450 | 1,595 | 1,094 | 744 | 2,393 | 1,872 | 1,427 | 838 | 460 | 527 | 848 |
| Net Profit | 1,135 | 987 | 1,091 | 1,521 | 783 | 496 | 2,663 | 1,351 | 1,041 | 2,302 | 403 | 1,857 | 660 |
| EPS (₹) | 4.56 | 3.99 | 4.15 | 4.78 | 2.60 | 1.95 | 8.76 | 4.16 | 3.53 | 7.14 | 0.97 | 7.40 | 2.32 |
| Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 9,955 | 9,437 | 20,094 | 23,609 | 26,041 | 27,104 | 24,516 | 28,965 | 38,937 | 33,160 | 35,336 | 40,656 | 39,867 |
| Expenses | 8,022 | 7,895 | 16,913 | 19,751 | 22,030 | 22,507 | 19,511 | 22,755 | 33,815 | 26,760 | 29,366 | 34,079 | 33,699 |
| Operating Profit | 1,934 | 1,542 | 3,181 | 3,858 | 4,011 | 4,597 | 5,006 | 6,210 | 5,122 | 6,400 | 5,971 | 6,577 | 6,168 |
| OPM % | 19.4% | 16.3% | 15.8% | 16.3% | 15.4% | 17.0% | 20.4% | 21.4% | 13.2% | 19.3% | 16.9% | 16.2% | 15.5% |
| Other Income | 419 | 353 | 441 | 335 | 232 | 601 | 288 | 252 | 447 | 1,401 | 2,646 | 516 | 402 |
| Interest | 66 | 92 | 153 | 206 | 170 | 170 | 140 | 146 | 195 | 276 | 216 | 224 | 214 |
| Depreciation | 513 | 630 | 1,461 | 1,219 | 1,154 | 1,153 | 1,162 | 1,152 | 1,645 | 1,628 | 2,297 | 3,570 | 3,683 |
| Profit before tax | 1,774 | 1,173 | 2,008 | 2,768 | 2,919 | 3,875 | 3,992 | 5,164 | 3,729 | 5,896 | 6,104 | 3,299 | 2,673 |
| Net Profit | 1,487 | 808 | 1,434 | 1,945 | 2,973 | 2,783 | 3,107 | 3,711 | 3,024 | 4,735 | 5,294 | 5,637 | 5,222 |
| EPS (₹) | 9.59 | 5.21 | 5.57 | 7.64 | 10.97 | 10.55 | 11.91 | 14.00 | 13.01 | 16.26 | 17.47 | 19.13 | 17.83 |
| Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 310 | 310 | 397 | 397 | 397 | 397 | 397 | 397 | 397 | 440 | 493 | 494 | — |
| Reserves | 9,760 | 9,961 | 19,424 | 20,275 | 21,973 | 23,681 | 22,360 | 24,957 | 31,301 | 41,012 | 53,086 | 58,853 | — |
| Borrowings | 34 | 35 | 29 | 24 | 40 | 41 | 471 | 477 | 523 | 699 | 788 | 866 | — |
| Other Liabilities | 3,774 | 3,827 | 12,974 | 14,813 | 14,981 | 16,059 | 16,490 | 19,374 | 19,501 | 22,916 | 26,735 | 29,361 | — |
| Total Liabilities | 13,878 | 14,133 | 32,824 | 35,509 | 37,391 | 40,178 | 39,718 | 45,205 | 51,721 | 65,067 | 81,102 | 89,574 | — |
| Fixed Assets | 6,310 | 6,170 | 21,410 | 20,898 | 20,636 | 20,701 | 20,486 | 22,254 | 23,551 | 32,194 | 42,766 | 58,263 | — |
| CWIP | 692 | 416 | 582 | 667 | 1,008 | 1,554 | 2,422 | 2,168 | 2,526 | 2,658 | 9,858 | 9,121 | — |
| Investments | 2,097 | 2,149 | 175 | 153 | 133 | 150 | 167 | 198 | 214 | 849 | 1,912 | 113 | — |
| Other Assets | 4,780 | 5,398 | 10,657 | 13,791 | 15,613 | 17,773 | 16,643 | 20,585 | 25,430 | 29,365 | 26,566 | 22,077 | — |
| Total Assets | 13,878 | 14,133 | 32,824 | 35,509 | 37,391 | 40,178 | 39,718 | 45,205 | 51,721 | 65,067 | 81,102 | 89,574 | — |
| Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 1,267 | 1,675 | 1,557 | 2,810 | 3,416 | 1,703 | 4,739 | 4,832 | 5,309 | 735 | 5,646 | 2,237 | 5,362 |
| Cash from Investing Activity | −496 | −456 | −83 | −4,165 | −738 | −765 | −1,191 | −1,317 | −2,007 | −14,481 | −8,941 | −7,529 | −7,935 |
| Cash from Financing Activity | −672 | −721 | −900 | −958 | −1,015 | −719 | −629 | −3,956 | −516 | 2,931 | 5,689 | 5,592 | −1,629 |
| Net Cash Flow | 99 | 498 | 574 | −2,312 | 1,663 | 220 | 2,919 | −441 | 2,786 | −10,815 | 2,394 | 301 | −4,203 |
| Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | 16.0 | 18.0 | 11.0 | 11.0 | 12.0 | 12.0 | 14.0 | 14.0 | 17.0 | 12.0 | 13.0 | 11.0 | 6.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 8.9 |
| EPS (₹) | 8.27 | 9.59 | 5.21 | 5.57 | 7.64 | 10.97 | 10.55 | 11.91 | 14.00 | 13.01 | 16.26 | 17.47 | 17.83 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 240.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 19.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.56 |
| NPM % | 14.0 | 14.3 | 8.3 | 7.0 | 8.1 | 11.3 | 10.0 | 12.5 | 12.7 | 7.7 | 13.7 | 13.9 | 13.7 |
| OPM % | 18.0 | 19.0 | 16.0 | 16.0 | 16.0 | 15.0 | 17.0 | 20.0 | 21.0 | 13.0 | 19.0 | 17.0 | 16.0 |
| D/E | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 1.5 |