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 | 867 | 1,174 | 1,125 | 1,094 | 955 | 1,273 | 1,203 | 1,189 | 1,107 | 1,418 | 1,377 | 1,365 | 1,278 |
| Expenses | 773 | 1,035 | 982 | 959 | 839 | 1,111 | 1,037 | 1,030 | 974 | 1,230 | 1,182 | 1,176 | 1,119 |
| Operating Profit | 93 | 139 | 143 | 135 | 116 | 162 | 166 | 159 | 133 | 187 | 195 | 189 | 160 |
| OPM % | 10.7% | 11.8% | 12.7% | 12.3% | 12.1% | 12.7% | 13.8% | 13.4% | 12.0% | 13.2% | 14.2% | 13.8% | 12.5% |
| Other Income | 10 | 0 | 36 | 12 | 8 | 7 | 8 | 11 | 14 | 13 | −23 | 13 | 7 |
| Interest | 34 | 36 | 38 | 35 | 38 | 39 | 40 | 39 | 41 | 42 | 43 | 45 | 48 |
| Depreciation | 55 | 55 | 62 | 59 | 61 | 64 | 65 | 65 | 69 | 71 | 75 | 75 | 79 |
| Profit before tax | 14 | 48 | 79 | 53 | 24 | 66 | 67 | 66 | 39 | 87 | 53 | 82 | 40 |
| Net Profit | −5 | 37 | 65 | 40 | 14 | 45 | 47 | −72 | 25 | 56 | 36 | 66 | 28 |
| EPS (₹) | −1.24 | 1.63 | 3.84 | 1.83 | 0.10 | 2.22 | 2.00 | −6.99 | 0.94 | 2.81 | 1.91 | 3.51 | 0.72 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,292 | 4,219 | 4,644 | 3,614 | 2,201 | 3,056 | 4,069 | 4,259 | 4,620 | 5,266 | 5,437 |
| Expenses | 1,218 | 3,977 | 4,350 | 3,351 | 2,205 | 2,864 | 3,630 | 3,734 | 4,004 | 4,546 | 4,707 |
| Operating Profit | 74 | 242 | 294 | 263 | −4 | 192 | 440 | 525 | 616 | 720 | 731 |
| OPM % | 5.7% | 5.7% | 6.3% | 7.3% | −0.2% | 6.3% | 10.8% | 12.3% | 13.3% | 13.7% | 13.4% |
| Other Income | 2 | 5 | 4 | −41 | −20 | −67 | 26 | 56 | 33 | 15 | 9 |
| Interest | 34 | 96 | 131 | 278 | 228 | 135 | 135 | 156 | 170 | 185 | 178 |
| Depreciation | 43 | 139 | 153 | 421 | 303 | 233 | 203 | 230 | 256 | 290 | 300 |
| Profit before tax | −1 | 12 | 13 | −477 | −554 | −242 | 127 | 194 | 224 | 261 | 262 |
| Net Profit | 15 | 13 | 21 | −399 | −596 | −237 | 87 | 137 | 33 | 184 | 186 |
| EPS (₹) | — | — | 1.48 | −35.31 | −51.08 | −20.19 | 2.76 | 6.06 | −2.67 | 9.17 | 8.95 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 22 | 23 | 23 | 23 | 42 | 53 | 53 | 53 | 53 | 53 | — |
| Reserves | 636 | 1,037 | 1,106 | 574 | 480 | 697 | 857 | 950 | 904 | 890 | — |
| Borrowings | 604 | 745 | 824 | 2,162 | 1,755 | 958 | 1,265 | 1,148 | 1,157 | 1,336 | — |
| Other Liabilities | 946 | 1,371 | 1,571 | 1,673 | 1,424 | 1,558 | 1,497 | 1,456 | 1,695 | 1,936 | — |
| Total Liabilities | 2,208 | 3,176 | 3,524 | 4,433 | 3,701 | 3,267 | 3,672 | 3,607 | 3,809 | 4,216 | — |
| Fixed Assets | 340 | 532 | 537 | 1,234 | 1,045 | 661 | 865 | 896 | 1,008 | 1,080 | — |
| CWIP | 0 | 1 | 11 | 1 | 0 | 0 | 2 | 4 | 3 | 4 | — |
| Investments | 82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 1,786 | 2,643 | 2,975 | 3,197 | 2,656 | 2,605 | 2,805 | 2,707 | 2,798 | 3,132 | — |
| Total Assets | 2,208 | 3,176 | 3,524 | 4,433 | 3,701 | 3,267 | 3,672 | 3,607 | 3,809 | 4,216 | — |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −146 | −78 | 175 | 206 | −79 | 300 | 317 | 434 | 530 | 404 |
| Cash from Investing Activity | −703 | −145 | −132 | −118 | −40 | −9 | −28 | 32 | −75 | −98 |
| Cash from Financing Activity | 855 | 226 | −46 | −85 | 113 | −209 | −198 | −491 | −456 | −406 |
| Net Cash Flow | 6 | 4 | −3 | 3 | −6 | 82 | 91 | −25 | −2 | −100 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 7.0 | 7.0 | −6.0 | −8.0 | 1.0 | 14.0 | 14.0 | 17.0 | 20.0 |
| ROE % | — | — | — | — | — | — | — | — | — | 14.1 |
| EPS (₹) | — | — | 1.48 | −35.31 | −51.08 | −20.19 | 2.76 | 6.06 | −2.67 | 9.17 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | 70.6 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | 4 |
| P/E | — | — | — | — | — | — | — | — | — | 41.1 |
| Div Yield % | — | — | — | — | — | — | — | — | — | 0.40 |
| NPM % | 1.2 | 0.3 | 0.5 | −11.2 | −27.3 | −7.9 | 2.1 | 3.2 | 0.7 | 3.5 |
| OPM % | 6.0 | 6.0 | 6.0 | 7.0 | −0.2 | 6.0 | 11.0 | 12.0 | 13.0 | 14.0 |
| D/E | 0.92 | 0.70 | 0.73 | 3.62 | 3.36 | 1.28 | 1.39 | 1.14 | 1.21 | 1.42 |
| P/B | — | — | — | — | — | — | — | — | — | 5.7 |