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 | 58 | 87 | 91 | 135 | 91 | 161 | 148 | 162 | 134 | 225 | 252 | 293 | 251 |
| Expenses | 45 | 69 | 67 | 107 | 69 | 128 | 110 | 126 | 93 | 166 | 202 | 226 | 198 |
| Operating Profit | 13 | 18 | 24 | 29 | 22 | 33 | 38 | 36 | 41 | 59 | 50 | 68 | 54 |
| OPM % | 22.4% | 20.7% | 26.4% | 21.5% | 24.2% | 20.5% | 25.7% | 22.2% | 30.6% | 26.2% | 19.8% | 23.2% | 21.5% |
| Other Income | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 2 |
| Interest | 8 | 7 | 7 | 8 | 8 | 7 | 9 | 11 | 12 | 13 | 14 | 9 | 11 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 6 | 7 | 8 |
| Profit before tax | 3 | 9 | 14 | 18 | 12 | 22 | 26 | 22 | 25 | 43 | 32 | 55 | 38 |
| Net Profit | 2 | 7 | 10 | 13 | 8 | 16 | 18 | 14 | 18 | 30 | 23 | 37 | 25 |
| EPS (₹) | 0.08 | 0.28 | 0.35 | 0.46 | 0.28 | 0.51 | 0.60 | 0.46 | 0.55 | 0.93 | 0.72 | 1.05 | 0.72 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 246 | 203 | 243 | 298 | 372 | 562 | 904 | 1,022 |
| Expenses | 197 | 165 | 198 | 233 | 288 | 433 | 685 | 791 |
| Operating Profit | 49 | 39 | 46 | 64 | 84 | 129 | 219 | 231 |
| OPM % | 19.9% | 19.2% | 18.9% | 21.5% | 22.6% | 23.0% | 24.2% | 22.6% |
| Other Income | 2 | 1 | 1 | −2 | 2 | 3 | 5 | 8 |
| Interest | 15 | 16 | 17 | 22 | 30 | 34 | 47 | 46 |
| Depreciation | 10 | 9 | 9 | 10 | 11 | 15 | 22 | 25 |
| Profit before tax | 25 | 14 | 20 | 29 | 44 | 83 | 155 | 167 |
| Net Profit | 14 | 10 | 15 | 19 | 31 | 56 | 107 | 115 |
| EPS (₹) | 0.67 | 0.49 | 0.70 | 0.90 | 1.10 | 1.84 | 3.16 | 3.42 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 21 | 21 | 21 | 21 | 28 | 31 | 36 | — |
| Reserves | 275 | 284 | 299 | 363 | 490 | 576 | 1,277 | — |
| Borrowings | 83 | 117 | 116 | 144 | 208 | 335 | 543 | — |
| Other Liabilities | 86 | 110 | 164 | 165 | 230 | 357 | 512 | — |
| Total Liabilities | 465 | 532 | 599 | 693 | 956 | 1,299 | 2,368 | — |
| Fixed Assets | 50 | 49 | 86 | 106 | 144 | 182 | 477 | — |
| CWIP | 37 | 52 | 30 | 32 | 35 | 72 | 196 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 378 | 430 | 484 | 555 | 777 | 1,045 | 1,694 | — |
| Total Assets | 465 | 532 | 599 | 693 | 956 | 1,299 | 2,368 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 47 | 6 | 43 | −16 | −76 | 10 | −130 |
| Cash from Investing Activity | −19 | −23 | −24 | −35 | −60 | −91 | −357 |
| Cash from Financing Activity | −36 | 17 | −19 | 51 | 136 | 121 | 536 |
| Net Cash Flow | −8 | 0 | 0 | 0 | 0 | 40 | 49 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | 8.0 | 9.0 | 11.0 | 12.0 | 14.0 | 15.0 |
| ROE % | — | — | — | — | — | — | 11.8 |
| EPS (₹) | 0.67 | 0.49 | 0.70 | 0.90 | 1.10 | 1.84 | 3.16 |
| Book Value (₹) | — | — | — | — | — | — | 36.8 |
| Face Value (₹) | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | 119.0 |
| Div Yield % | — | — | — | — | — | — | 0.06 |
| NPM % | 5.6 | 4.9 | 6.1 | 6.4 | 8.3 | 9.9 | 11.8 |
| OPM % | 20.0 | 19.0 | 19.0 | 22.0 | 23.0 | 23.0 | 24.0 |
| D/E | 0.28 | 0.38 | 0.36 | 0.38 | 0.40 | 0.55 | 0.41 |
| P/B | — | — | — | — | — | — | 10.5 |