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 | 3,767 | 3,925 | 4,009 | 4,455 | 4,011 | 4,645 | 4,716 | 5,210 | 5,104 | 5,715 | 5,480 | 6,603 | 6,591 |
| Expenses | 3,421 | 3,576 | 3,604 | 4,028 | 3,634 | 4,288 | 4,360 | 4,755 | 4,652 | 5,250 | 5,028 | 6,107 | 5,833 |
| Operating Profit | 346 | 349 | 405 | 427 | 377 | 357 | 356 | 455 | 452 | 465 | 452 | 496 | 758 |
| OPM % | 9.2% | 8.9% | 10.1% | 9.6% | 9.4% | 7.7% | 7.5% | 8.7% | 8.9% | 8.1% | 8.2% | 7.5% | 11.5% |
| Other Income | 14 | 19 | 21 | 27 | 15 | 33 | 34 | 20 | 25 | 23 | −17 | 12 | 34 |
| Interest | 70 | 103 | 113 | 101 | 90 | 101 | 118 | 100 | 86 | 108 | 106 | 137 | 123 |
| Depreciation | 27 | 28 | 29 | 31 | 31 | 32 | 33 | 36 | 38 | 40 | 41 | 42 | 46 |
| Profit before tax | 263 | 237 | 284 | 322 | 270 | 257 | 238 | 340 | 353 | 341 | 288 | 329 | 623 |
| Net Profit | 197 | 174 | 218 | 236 | 203 | 194 | 175 | 250 | 263 | 252 | 209 | 253 | 467 |
| EPS (₹) | 51.59 | 45.44 | 54.16 | 58.81 | 50.42 | 48.27 | 43.55 | 62.24 | 65.45 | 62.66 | 52.01 | 63.09 | 116.36 |
| 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 | 5,108 | 5,078 | 4,832 | 5,818 | 7,964 | 7,425 | 6,388 | 9,317 | 14,336 | 16,153 | 18,581 | 22,902 | 24,389 |
| Expenses | 4,843 | 4,698 | 4,398 | 5,393 | 7,472 | 6,930 | 5,948 | 8,739 | 13,069 | 14,585 | 16,981 | 20,980 | 22,218 |
| Operating Profit | 264 | 380 | 434 | 426 | 491 | 495 | 440 | 578 | 1,267 | 1,568 | 1,601 | 1,922 | 2,171 |
| OPM % | 5.2% | 7.5% | 9.0% | 7.3% | 6.2% | 6.7% | 6.9% | 6.2% | 8.8% | 9.7% | 8.6% | 8.4% | 8.9% |
| Other Income | 1 | 10 | 15 | 11 | 15 | 15 | 19 | 33 | 36 | 86 | 81 | 24 | 52 |
| Interest | 162 | 175 | 131 | 158 | 223 | 254 | 157 | 171 | 344 | 432 | 443 | 474 | 474 |
| Depreciation | 31 | 38 | 45 | 56 | 67 | 87 | 93 | 98 | 104 | 116 | 132 | 161 | 169 |
| Profit before tax | 72 | 178 | 273 | 223 | 216 | 169 | 208 | 342 | 855 | 1,106 | 1,106 | 1,310 | 1,580 |
| Net Profit | 49 | 122 | 177 | 145 | 136 | 135 | 160 | 257 | 638 | 825 | 821 | 977 | 1,182 |
| EPS (₹) | 12.86 | 31.61 | 46.14 | 37.82 | 35.55 | 35.32 | 41.94 | 67.09 | 166.64 | 205.41 | 204.46 | 243.21 | 294.12 |
| 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 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 40 | 40 | 40 | — |
| Reserves | 691 | 815 | 998 | 1,070 | 1,164 | 1,128 | 1,361 | 1,677 | 2,198 | 3,836 | 4,463 | 5,353 | — |
| Borrowings | 494 | 384 | 305 | 363 | 253 | 372 | 325 | 359 | 376 | 476 | 585 | 956 | — |
| Other Liabilities | 1,732 | 1,680 | 2,107 | 2,805 | 3,501 | 3,116 | 3,275 | 4,533 | 5,605 | 5,264 | 6,175 | 7,362 | — |
| Total Liabilities | 2,956 | 2,919 | 3,448 | 4,276 | 4,957 | 4,654 | 4,999 | 6,608 | 8,218 | 9,616 | 11,264 | 13,711 | — |
| Fixed Assets | 395 | 398 | 574 | 649 | 709 | 885 | 878 | 881 | 950 | 1,193 | 1,540 | 1,717 | — |
| CWIP | 10 | 56 | 28 | 20 | 103 | 55 | 29 | 38 | 99 | 122 | 130 | 540 | — |
| Investments | 5 | 112 | 119 | 0 | 187 | 0 | 60 | 31 | 54 | 11 | 219 | 55 | — |
| Other Assets | 2,546 | 2,352 | 2,728 | 3,608 | 3,958 | 3,714 | 4,032 | 5,657 | 7,114 | 8,290 | 9,373 | 11,399 | — |
| Total Assets | 2,956 | 2,919 | 3,448 | 4,276 | 4,957 | 4,654 | 4,999 | 6,608 | 8,218 | 9,616 | 11,264 | 13,711 | — |
| 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 | −632 | 298 | 412 | 312 | 225 | 632 | 94 | 281 | 244 | 698 | −283 | 1,291 | 968 |
| Cash from Investing Activity | −12 | −59 | −223 | −166 | −5 | −388 | 45 | −115 | −91 | −267 | −267 | −705 | −552 |
| Cash from Financing Activity | −181 | −369 | −153 | −157 | −69 | −293 | −189 | −123 | −106 | −186 | 635 | −483 | −434 |
| Net Cash Flow | −824 | −130 | 36 | −11 | 151 | −49 | −49 | 43 | 46 | 246 | 85 | 103 | −18 |
| 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 % | 18.0 | 17.0 | 28.0 | 31.0 | 27.0 | 30.0 | 28.0 | 22.0 | 27.0 | 51.0 | 44.0 | 33.0 | 32.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 20.3 |
| EPS (₹) | 23.37 | 12.86 | 31.61 | 46.14 | 37.82 | 35.55 | 35.32 | 41.94 | 67.09 | 166.64 | 205.41 | 204.46 | 243.21 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1,343.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 62.5 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.33 |
| NPM % | 1.9 | 1.0 | 2.4 | 3.7 | 2.5 | 1.7 | 1.8 | 2.5 | 2.7 | 4.4 | 5.1 | 4.4 | 4.3 |
| OPM % | 7.0 | 5.0 | 7.0 | 9.0 | 7.0 | 6.0 | 7.0 | 7.0 | 6.0 | 9.0 | 10.0 | 9.0 | 8.0 |
| D/E | 1.14 | 0.68 | 0.45 | 0.29 | 0.33 | 0.21 | 0.32 | 0.23 | 0.21 | 0.17 | 0.12 | 0.13 | 0.18 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 13.4 |