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 | 4,545 | 4,630 | 4,178 | 4,766 | 4,974 | 4,774 | 5,433 | 5,509 | 5,170 | 5,206 | 5,982 | 6,269 | 5,607 |
| Expenses | 4,238 | 4,305 | 3,898 | 4,485 | 4,673 | 4,636 | 5,087 | 5,095 | 4,798 | 4,759 | 5,511 | 5,758 | 5,195 |
| Operating Profit | 307 | 325 | 280 | 280 | 302 | 138 | 346 | 414 | 372 | 447 | 472 | 511 | 411 |
| OPM % | 6.8% | 7.0% | 6.7% | 5.9% | 6.1% | 2.9% | 6.4% | 7.5% | 7.2% | 8.6% | 7.9% | 8.2% | 7.3% |
| Other Income | 22 | 20 | 15 | 19 | 25 | 15 | 22 | 35 | 26 | 25 | 25 | 36 | 40 |
| Interest | 27 | 27 | 28 | 31 | 28 | 36 | 37 | 32 | 33 | 28 | 33 | 32 | 39 |
| Depreciation | 41 | 41 | 47 | 47 | 46 | 47 | 50 | 58 | 54 | 58 | 59 | 59 | 59 |
| Profit before tax | 261 | 277 | 219 | 221 | 252 | 70 | 280 | 359 | 310 | 386 | 404 | 457 | 352 |
| Net Profit | 194 | 203 | 166 | 170 | 193 | 54 | 217 | 293 | 237 | 302 | 310 | 354 | 263 |
| EPS (₹) | 6.98 | 7.32 | 5.96 | 6.14 | 6.96 | 1.94 | 7.82 | 10.56 | 8.55 | 10.86 | 11.17 | 12.76 | 9.48 |
| 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 | 3,090 | 4,154 | 3,924 | 5,335 | 7,152 | 7,723 | 8,500 | 13,063 | 16,166 | 18,119 | 20,690 | 23,079 | 23,065 |
| Expenses | 2,908 | 3,872 | 3,590 | 4,964 | 6,759 | 7,246 | 7,821 | 12,118 | 15,143 | 16,926 | 19,490 | 21,271 | 21,223 |
| Operating Profit | 182 | 282 | 334 | 371 | 393 | 478 | 679 | 946 | 1,022 | 1,193 | 1,199 | 1,808 | 1,841 |
| OPM % | 5.9% | 6.8% | 8.5% | 7.0% | 5.5% | 6.2% | 8.0% | 7.2% | 6.3% | 6.6% | 5.8% | 7.8% | 8.0% |
| Other Income | 4 | −15 | 5 | 8 | 12 | 22 | 36 | 40 | 46 | 74 | 96 | 106 | 126 |
| Interest | 66 | 70 | 72 | 81 | 113 | 107 | 66 | 44 | 67 | 113 | 133 | 125 | 131 |
| Depreciation | 22 | 34 | 51 | 53 | 64 | 96 | 103 | 109 | 138 | 176 | 201 | 231 | 236 |
| Profit before tax | 98 | 163 | 216 | 244 | 227 | 296 | 546 | 832 | 863 | 978 | 960 | 1,557 | 1,600 |
| Net Profit | 64 | 101 | 152 | 158 | 148 | 256 | 408 | 619 | 642 | 732 | 757 | 1,203 | 1,229 |
| EPS (₹) | 2.72 | 4.29 | 6.45 | 6.66 | 6.22 | 9.58 | 14.42 | 24.73 | 23.14 | 26.39 | 27.28 | 43.33 | 44.27 |
| 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 | 23 | 23 | 24 | 24 | 24 | 25 | 25 | 50 | 55 | 56 | 56 | 56 | — |
| Reserves | 472 | 544 | 680 | 814 | 940 | 1,331 | 1,670 | 2,414 | 2,950 | 3,549 | 4,153 | 5,241 | — |
| Borrowings | 482 | 651 | 594 | 775 | 858 | 834 | 520 | 581 | 873 | 1,144 | 634 | 498 | — |
| Other Liabilities | 345 | 442 | 547 | 568 | 952 | 1,075 | 1,184 | 1,407 | 1,973 | 2,438 | 2,753 | 3,039 | — |
| Total Liabilities | 1,323 | 1,660 | 1,845 | 2,181 | 2,774 | 3,266 | 3,399 | 4,452 | 5,852 | 7,187 | 7,596 | 8,833 | — |
| Fixed Assets | 614 | 666 | 670 | 886 | 1,034 | 1,708 | 1,736 | 1,837 | 2,580 | 3,281 | 3,668 | 4,060 | — |
| CWIP | 24 | 32 | 122 | 46 | 27 | 10 | 108 | 504 | 374 | 203 | 336 | 328 | — |
| Investments | 19 | 13 | 0 | 1 | 49 | 2 | 1 | 91 | 96 | 103 | 126 | 49 | — |
| Other Assets | 666 | 949 | 1,052 | 1,248 | 1,663 | 1,546 | 1,554 | 2,020 | 2,801 | 3,600 | 3,467 | 4,396 | — |
| Total Assets | 1,323 | 1,660 | 1,845 | 2,181 | 2,774 | 3,266 | 3,399 | 4,452 | 5,852 | 7,187 | 7,596 | 8,833 | — |
| 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 | 315 | 11 | 315 | 91 | 358 | 510 | 977 | 652 | 691 | 1,112 | 1,219 | 2,103 |
| Cash from Investing Activity | −191 | −93 | −170 | −165 | −264 | −435 | −647 | −530 | −876 | −916 | −380 | −1,387 |
| Cash from Financing Activity | −124 | 81 | −145 | 79 | −53 | −78 | −359 | 26 | 143 | 27 | −815 | −440 |
| Net Cash Flow | 0 | 0 | 0 | 5 | 41 | −3 | −28 | 148 | −41 | 222 | 24 | 275 |
| 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 % | 17.0 | 24.0 | 23.0 | 22.0 | 20.0 | 20.0 | 26.0 | 32.0 | 27.0 | 25.0 | 22.0 | 32.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 25.4 |
| EPS (₹) | 2.72 | 4.29 | 6.45 | 6.66 | 6.22 | 9.58 | 14.42 | 24.73 | 23.14 | 26.39 | 27.28 | 43.33 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 191.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 47.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.40 |
| NPM % | 2.1 | 2.4 | 3.9 | 3.0 | 2.1 | 3.3 | 4.8 | 4.7 | 4.0 | 4.0 | 3.6 | 5.2 |
| OPM % | 6.0 | 7.0 | 9.0 | 7.0 | 5.0 | 6.0 | 8.0 | 7.0 | 6.0 | 7.0 | 6.0 | 8.0 |
| D/E | 0.97 | 1.15 | 0.84 | 0.92 | 0.89 | 0.62 | 0.31 | 0.24 | 0.29 | 0.32 | 0.15 | 0.09 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 11.1 |