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 | 1,853 | 1,922 | 1,888 | 2,075 | 1,831 | 2,188 | 2,089 | 2,221 | 2,006 | 2,371 | 2,373 | 2,553 | 2,501 |
| Expenses | 1,673 | 1,716 | 1,673 | 1,832 | 1,681 | 1,967 | 1,853 | 1,976 | 1,829 | 2,124 | 2,100 | 2,247 | 2,261 |
| Operating Profit | 180 | 206 | 216 | 243 | 150 | 221 | 236 | 245 | 177 | 247 | 273 | 306 | 240 |
| OPM % | 9.7% | 10.7% | 11.4% | 11.7% | 8.2% | 10.1% | 11.3% | 11.0% | 8.8% | 10.4% | 11.5% | 12.0% | 9.6% |
| Other Income | 13 | 13 | 10 | 8 | 13 | 12 | 11 | 30 | 9 | 15 | −12 | 35 | −4 |
| Interest | 37 | 39 | 39 | 45 | 40 | 39 | 40 | 47 | 41 | 41 | 42 | 41 | 54 |
| Depreciation | 65 | 67 | 66 | 67 | 68 | 60 | 62 | 69 | 69 | 72 | 72 | 78 | 93 |
| Profit before tax | 92 | 113 | 120 | 138 | 54 | 135 | 145 | 158 | 76 | 149 | 147 | 223 | 89 |
| Net Profit | 70 | 84 | 94 | 104 | 44 | 63 | 106 | 155 | 55 | 107 | 101 | 165 | 58 |
| EPS (₹) | 2.52 | 3.06 | 3.51 | 3.79 | 1.50 | 2.28 | 3.95 | 5.77 | 2.03 | 3.94 | 3.72 | 6.09 | 2.04 |
| 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 | 7,851 | 8,011 | 9,221 | 6,794 | 7,142 | 7,369 | 5,073 | 8,010 | 8,382 | 7,738 | 8,329 | 9,303 | 9,798 |
| Expenses | 6,816 | 7,037 | 8,261 | 6,103 | 6,419 | 6,661 | 4,595 | 7,180 | 7,554 | 6,858 | 7,433 | 8,242 | 8,732 |
| Operating Profit | 1,036 | 974 | 960 | 691 | 723 | 708 | 478 | 830 | 828 | 879 | 895 | 1,062 | 1,066 |
| OPM % | 13.2% | 12.2% | 10.4% | 10.2% | 10.1% | 9.6% | 9.4% | 10.4% | 9.9% | 11.4% | 10.7% | 11.4% | 10.9% |
| Other Income | 39 | 89 | 66 | 109 | 39 | 5 | 15 | 13 | 100 | 42 | 65 | 44 | 34 |
| Interest | 417 | 383 | 312 | 192 | 236 | 255 | 239 | 197 | 192 | 193 | 208 | 220 | 178 |
| Depreciation | 212 | 239 | 294 | 222 | 235 | 290 | 285 | 254 | 253 | 266 | 259 | 290 | 314 |
| Profit before tax | 445 | 441 | 420 | 385 | 290 | 168 | −31 | 393 | 484 | 463 | 493 | 595 | 608 |
| Net Profit | 338 | 316 | 321 | 316 | 228 | 92 | −27 | 242 | 413 | 353 | 367 | 427 | 430 |
| EPS (₹) | 13.21 | 12.17 | 12.18 | 11.97 | 8.75 | 3.70 | −0.64 | 9.14 | 15.47 | 12.87 | 13.50 | 15.79 | 15.79 |
| 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 | 258 | 258 | 258 | 259 | 259 | 259 | 259 | 261 | 262 | 262 | 262 | 262 | — |
| Reserves | 2,466 | 2,388 | 3,309 | 3,524 | 2,492 | 2,450 | 2,460 | 2,690 | 3,084 | 3,281 | 3,524 | 3,782 | — |
| Borrowings | 3,397 | 3,819 | 2,926 | 3,323 | 2,700 | 2,640 | 2,121 | 1,865 | 1,517 | 1,448 | 1,562 | 1,660 | — |
| Other Liabilities | 1,855 | 1,659 | 2,032 | 3,082 | 1,872 | 1,790 | 1,872 | 2,881 | 2,035 | 2,254 | 2,684 | 3,106 | — |
| Total Liabilities | 7,976 | 8,125 | 8,525 | 10,188 | 7,322 | 7,138 | 6,713 | 7,697 | 6,898 | 7,245 | 8,032 | 8,810 | — |
| Fixed Assets | 3,208 | 3,357 | 3,672 | 3,962 | 3,421 | 3,835 | 3,590 | 3,481 | 3,427 | 3,421 | 3,578 | 3,993 | — |
| CWIP | 100 | 147 | 96 | 116 | 262 | 113 | 78 | 46 | 80 | 117 | 409 | 121 | — |
| Investments | 59 | 544 | 277 | 76 | 78 | 90 | 70 | 66 | 211 | 167 | 150 | 269 | — |
| Other Assets | 4,609 | 4,077 | 4,481 | 6,033 | 3,561 | 3,100 | 2,974 | 4,104 | 3,180 | 3,539 | 3,895 | 4,427 | — |
| Total Assets | 7,976 | 8,125 | 8,525 | 10,188 | 7,322 | 7,138 | 6,713 | 7,697 | 6,898 | 7,245 | 8,032 | 8,810 | — |
| 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 | 558 | 650 | 551 | 428 | 2,358 | 860 | 776 | 595 | 666 | 696 | 763 | 867 |
| Cash from Investing Activity | −587 | −503 | 66 | −353 | −1,306 | −306 | −81 | −121 | −135 | −277 | −493 | −607 |
| Cash from Financing Activity | −48 | −151 | −621 | −55 | −1,019 | −575 | −717 | −439 | −534 | −419 | −271 | −228 |
| Net Cash Flow | −77 | −3 | −4 | 20 | 33 | −20 | −22 | 34 | −3 | 1 | −1 | 32 |
| 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 % | 15.0 | 13.0 | 11.0 | 8.0 | 9.0 | 9.0 | 5.0 | 13.0 | 13.0 | 13.0 | 13.0 | 15.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 10.8 |
| EPS (₹) | 13.21 | 12.17 | 12.18 | 11.97 | 8.75 | 3.70 | −0.64 | 9.14 | 15.47 | 12.87 | 13.50 | 15.79 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 154.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 31.6 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.88 |
| NPM % | 4.3 | 3.9 | 3.5 | 4.6 | 3.2 | 1.2 | −0.5 | 3.0 | 4.9 | 4.5 | 4.4 | 4.6 |
| OPM % | 13.0 | 12.0 | 10.0 | 10.0 | 10.0 | 10.0 | 9.0 | 10.0 | 10.0 | 11.0 | 11.0 | 11.0 |
| D/E | 1.25 | 1.44 | 0.82 | 0.88 | 0.98 | 0.97 | 0.78 | 0.63 | 0.45 | 0.41 | 0.41 | 0.41 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 3.3 |