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 | 306 | 334 | 351 | 375 | 395 | 421 | 450 | 484 | 520 | 544 | 554 | 574 | 600 |
| Expenses | 45 | 56 | 59 | 61 | 61 | 68 | 67 | 75 | 81 | 91 | 99 | 101 | 108 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 10 | 11 | 13 | 13 | 10 | 14 | 9 | 15 | 10 | 10 | 15 | 19 | 10 |
| Interest | 85 | 96 | 98 | 109 | 120 | 128 | 143 | 150 | 160 | 165 | 162 | 161 | 170 |
| Depreciation | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 |
| Profit before tax | 183 | 190 | 205 | 215 | 222 | 237 | 246 | 271 | 286 | 294 | 304 | 328 | 329 |
| Net Profit | 142 | 148 | 158 | 164 | 172 | 182 | 190 | 207 | 219 | 227 | 236 | 261 | 261 |
| EPS (₹) | 2.86 | 2.97 | 3.16 | 3.29 | 3.44 | 3.64 | 3.81 | 4.14 | 4.39 | 4.53 | 4.72 | 5.21 | 5.21 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 126 | 201 | 325 | 500 | 640 | 815 | 1,093 | 1,365 | 1,750 | 2,192 | 2,272 |
| Expenses | 32 | 47 | 67 | 86 | 101 | 144 | 196 | 218 | 270 | 371 | 400 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 0 | 3 | 13 | 23 | 19 | 26 | 40 | 44 | 48 | 53 | 54 |
| Interest | 36 | 53 | 115 | 185 | 207 | 209 | 277 | 389 | 542 | 650 | 658 |
| Depreciation | 2 | 2 | 3 | 6 | 6 | 7 | 7 | 9 | 12 | 13 | 14 |
| Profit before tax | 56 | 101 | 153 | 247 | 345 | 480 | 654 | 793 | 975 | 1,211 | 1,255 |
| Net Profit | 37 | 67 | 112 | 211 | 267 | 370 | 503 | 612 | 751 | 943 | 985 |
| EPS (₹) | 4.73 | 8.49 | 14.18 | 22.74 | 28.77 | 7.45 | 10.10 | 12.26 | 15.03 | 18.83 | 19.67 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 79 | 79 | 79 | 95 | 95 | 99 | 100 | 100 | 100 | 100 | — |
| Reserves | 442 | 506 | 620 | 1,614 | 1,885 | 2,817 | 3,240 | 3,668 | 4,217 | 4,960 | — |
| Other Liabilities | 18 | 40 | 61 | 16 | 26 | 39 | 41 | 37 | 54 | 84 | — |
| Total Liabilities | 845 | 1,465 | 2,362 | 3,747 | 4,520 | 5,684 | 7,176 | 9,005 | 11,243 | 13,048 | — |
| Fixed Assets | 5 | 4 | 4 | 10 | 10 | 12 | 15 | 22 | 35 | 39 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Investments | 1 | 45 | 0 | 0 | 53 | 102 | 51 | 51 | 53 | 240 | — |
| Other Assets | 840 | 1,416 | 2,358 | 3,737 | 4,458 | 5,570 | 7,110 | 8,931 | 11,156 | 12,768 | — |
| Total Assets | 845 | 1,465 | 2,362 | 3,747 | 4,520 | 5,684 | 7,176 | 9,005 | 11,243 | 13,048 | — |
| Borrowing | 306 | 840 | 1,603 | 2,022 | 2,515 | 2,728 | 3,796 | 5,200 | 6,873 | 7,904 | — |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −303 | −495 | −714 | −735 | −621 | −724 | −1,047 | −1,356 | −1,405 | −489 |
| Cash from Investing Activity | 2 | 8 | 0 | −97 | 65 | −62 | 111 | 21 | −90 | −72 |
| Cash from Financing Activity | 300 | 534 | 764 | 1,209 | 495 | 768 | 978 | 1,224 | 1,461 | 822 |
| Net Cash Flow | −1 | 47 | 51 | 377 | −61 | −18 | 42 | −111 | −34 | 261 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | — | — | — | — | — | — | — | — | 15.4 |
| ROE % | 7.0 | 12.0 | 17.0 | 18.0 | 14.0 | 15.0 | 16.0 | 17.0 | 19.0 | 20.0 |
| EPS (₹) | 4.73 | 8.49 | 14.18 | 22.74 | 28.77 | 7.45 | 10.10 | 12.26 | 15.03 | 18.83 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | 101.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | 11.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | 2.09 |
| NPM % | 29.4 | 32.8 | 33.1 | 40.3 | 40.5 | 44.0 | 44.4 | 43.4 | 41.8 | 42.0 |
| OPM % | — | — | — | — | — | — | — | — | — | — |
| D/E | 0.59 | 1.44 | 2.29 | 1.18 | 1.27 | 0.94 | 1.14 | 1.38 | 1.59 | 1.56 |
| P/B | — | — | — | — | — | — | — | — | — | 2.1 |