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 | 1,018 | 554 | 713 | 440 | 714 | 604 | 865 | 555 | 1,356 | 952 | 960 | 1,969 | 1,616 |
| Expenses | 908 | 524 | 655 | 392 | 627 | 540 | 731 | 471 | 1,174 | 822 | 846 | 1,841 | 1,435 |
| Operating Profit | 110 | 30 | 58 | 48 | 87 | 64 | 135 | 84 | 182 | 131 | 114 | 128 | 181 |
| OPM % | 10.8% | 5.4% | 8.1% | 10.9% | 12.2% | 10.6% | 15.6% | 15.1% | 13.4% | 13.8% | 11.9% | 6.5% | 11.2% |
| Other Income | 31 | 32 | 39 | 59 | 4 | 10 | 20 | 56 | 12 | 12 | 28 | 88 | 14 |
| Interest | 20 | 12 | 22 | 16 | 17 | 19 | 23 | 30 | 31 | 29 | 24 | 34 | 29 |
| Depreciation | 18 | 19 | 20 | 21 | 17 | 20 | 12 | 29 | 32 | 32 | 34 | 35 | 37 |
| Profit before tax | 103 | 31 | 54 | 70 | 57 | 36 | 119 | 82 | 132 | 81 | 85 | 147 | 130 |
| Net Profit | 102 | 58 | 54 | 67 | 60 | 43 | 108 | 79 | 114 | 106 | 76 | 121 | 108 |
| EPS (₹) | 11.24 | 6.49 | 6.16 | 7.49 | 6.51 | 4.64 | 11.04 | 9.05 | 11.50 | 10.11 | 8.82 | 11.59 | 12.07 |
| 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 | 1,753 | 1,775 | 833 | 794 | 622 | 334 | 1,148 | 1,278 | 1,831 | 2,654 | 2,739 | 5,237 | 5,498 |
| Expenses | 1,483 | 1,535 | 794 | 790 | 626 | 380 | 1,026 | 1,176 | 1,653 | 2,401 | 2,362 | 4,677 | 4,943 |
| Operating Profit | 270 | 240 | 39 | 4 | −4 | −45 | 122 | 102 | 178 | 252 | 377 | 560 | 554 |
| OPM % | 15.4% | 13.5% | 4.7% | 0.5% | −0.6% | −13.5% | 10.6% | 8.0% | 9.7% | 9.5% | 13.8% | 10.7% | 10.1% |
| Other Income | −225 | 24 | 25 | 20 | −265 | 487 | 93 | 112 | 102 | 211 | 101 | 140 | 142 |
| Interest | 20 | 22 | 17 | 19 | 20 | 31 | 60 | 58 | 68 | 76 | 96 | 122 | 116 |
| Depreciation | 35 | 44 | 48 | 39 | 33 | 28 | 45 | 58 | 73 | 79 | 78 | 133 | 138 |
| Profit before tax | −9 | 198 | −1 | −33 | −322 | 382 | 110 | 98 | 139 | 309 | 304 | 445 | 443 |
| Net Profit | −36 | 162 | −19 | −45 | −327 | 383 | 87 | 87 | 110 | 282 | 289 | 416 | 411 |
| EPS (₹) | −4.19 | 18.66 | −2.17 | −5.19 | −38.05 | 44.57 | 10.06 | 9.46 | 12.79 | 31.37 | 30.97 | 42.02 | 42.59 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 | 18 | 19 | 19 | — |
| Reserves | −162 | 2 | −20 | −65 | −378 | 329 | 417 | 503 | 646 | 912 | 1,223 | 1,630 | — |
| Borrowings | 188 | 204 | 144 | 185 | 209 | 441 | 664 | 639 | 758 | 984 | 1,163 | 1,444 | — |
| Other Liabilities | 1,092 | 1,207 | 1,163 | 1,148 | 1,203 | 1,033 | 1,135 | 1,264 | 1,627 | 1,397 | 1,444 | 1,605 | — |
| Total Liabilities | 1,136 | 1,430 | 1,305 | 1,286 | 1,051 | 1,820 | 2,233 | 2,424 | 3,050 | 3,311 | 3,849 | 4,698 | — |
| Fixed Assets | 333 | 345 | 336 | 308 | 254 | 544 | 527 | 539 | 584 | 577 | 1,349 | 1,499 | — |
| CWIP | 29 | 110 | 5 | 21 | 9 | 54 | 204 | 254 | 262 | 504 | 55 | 51 | — |
| Investments | 63 | 146 | 243 | 267 | 180 | 274 | 290 | 268 | 288 | 321 | 344 | 371 | — |
| Other Assets | 711 | 828 | 721 | 689 | 608 | 947 | 1,212 | 1,363 | 1,915 | 1,909 | 2,100 | 2,778 | — |
| Total Assets | 1,136 | 1,430 | 1,305 | 1,286 | 1,051 | 1,820 | 2,233 | 2,424 | 3,050 | 3,311 | 3,849 | 4,698 | — |
| 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 | 186 | 231 | 72 | −18 | −217 | 16 | −20 | 114 | 97 | 148 | 189 | 463 |
| Cash from Investing Activity | −98 | −208 | −30 | −20 | 160 | −156 | −168 | −63 | −130 | −274 | −392 | −271 |
| Cash from Financing Activity | −70 | −14 | −43 | 36 | 68 | 131 | 182 | −60 | 80 | 191 | 178 | 14 |
| Net Cash Flow | 18 | 9 | −1 | −2 | 11 | −9 | −5 | −9 | 47 | 65 | −25 | 206 |
| 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 % | 211.0 | 153.0 | 10.0 | 0.0 | −42.0 | −14.0 | 16.0 | 12.0 | 16.0 | 17.0 | 19.0 | 21.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 28.0 |
| EPS (₹) | −4.19 | 18.66 | −2.17 | −5.19 | −38.05 | 44.57 | 10.06 | 9.46 | 12.79 | 31.37 | 30.97 | 42.02 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 173.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 10.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.42 |
| NPM % | −2.4 | 9.0 | −2.2 | −5.5 | −91.6 | 46.7 | 7.0 | 6.3 | 5.7 | 9.8 | 10.2 | 7.7 |
| OPM % | 15.0 | 14.0 | 4.7 | 0.6 | −0.7 | −14.0 | 11.0 | 8.0 | 10.0 | 10.0 | 14.0 | 11.0 |
| D/E | — | 10.74 | — | — | — | 1.27 | 1.53 | 1.23 | 1.14 | 1.06 | 0.94 | 0.88 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.7 |