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 | 1,935 | 2,154 | 2,657 | 3,052 | 2,465 | 2,489 | 2,388 | 2,694 | 1,887 | 1,851 | 1,827 | 1,954 | 1,500 |
| Expenses | 1,462 | 1,608 | 2,070 | 2,426 | 1,866 | 1,584 | 1,749 | 1,917 | 1,288 | 1,266 | 1,392 | 1,696 | 1,242 |
| Operating Profit | 473 | 546 | 587 | 626 | 599 | 905 | 639 | 777 | 599 | 585 | 435 | 258 | 258 |
| OPM % | 24.4% | 25.3% | 22.1% | 20.5% | 24.3% | 36.4% | 26.8% | 28.8% | 31.7% | 31.6% | 23.8% | 13.2% | 17.2% |
| Other Income | 38 | 41 | 42 | 193 | 29 | 40 | 39 | 61 | 50 | −163 | 2,416 | 25 | 34 |
| Interest | 319 | 321 | 337 | 334 | 308 | 307 | 313 | 318 | 311 | 318 | 200 | 82 | 83 |
| Depreciation | 96 | 99 | 103 | 68 | 94 | 98 | 58 | 40 | 38 | 40 | 42 | 41 | 36 |
| Profit before tax | 97 | 167 | 189 | 417 | 227 | 540 | 307 | 481 | 300 | 64 | 2,609 | 160 | 173 |
| Net Profit | 72 | 119 | 99 | 254 | 158 | 462 | 662 | 452 | 227 | 91 | 2,111 | 147 | 127 |
| EPS (₹) | 2.41 | 4.00 | 3.43 | 8.89 | 5.36 | 16.28 | 23.32 | 15.40 | 7.74 | 2.78 | 75.21 | 5.10 | 4.55 |
| 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 | 2,320 | 2,825 | 2,973 | 3,601 | 4,930 | 5,070 | 4,992 | 5,999 | 8,100 | 9,798 | 10,037 | 7,520 | 7,132 |
| Expenses | 1,847 | 1,907 | 2,037 | 2,462 | 3,537 | 3,495 | 3,455 | 4,210 | 6,132 | 7,564 | 7,117 | 5,641 | 5,596 |
| Operating Profit | 473 | 918 | 935 | 1,140 | 1,393 | 1,575 | 1,536 | 1,789 | 1,969 | 2,235 | 2,920 | 1,879 | 1,536 |
| OPM % | 20.4% | 32.5% | 31.4% | 31.7% | 28.3% | 31.1% | 30.8% | 29.8% | 24.3% | 22.8% | 29.1% | 25.0% | 21.5% |
| Other Income | 29 | 24 | 82 | 111 | 17 | 93 | 147 | 485 | 64 | 312 | 170 | 2,326 | 2,312 |
| Interest | 272 | 800 | 908 | 994 | 1,021 | 1,043 | 970 | 1,004 | 1,104 | 1,310 | 1,245 | 912 | 684 |
| Depreciation | 152 | 269 | 264 | 291 | 258 | 300 | 276 | 338 | 341 | 367 | 290 | 161 | 158 |
| Profit before tax | 78 | −126 | −155 | −35 | 131 | 326 | 438 | 932 | 588 | 870 | 1,555 | 3,132 | 3,006 |
| Net Profit | −1 | −224 | −225 | −119 | −40 | 160 | 273 | 771 | 294 | 521 | 1,734 | 2,576 | 2,476 |
| EPS (₹) | 3.42 | −3.04 | −7.31 | −3.96 | −1.19 | 5.89 | 9.84 | 27.73 | 10.42 | 17.92 | 60.35 | 90.84 | 87.64 |
| 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 | 79 | 94 | 94 | 94 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | — |
| Reserves | 1,278 | 1,621 | 376 | 222 | 147 | 274 | 479 | 1,240 | 1,535 | 2,080 | 3,775 | 6,439 | — |
| Borrowings | 3,873 | 4,692 | 4,754 | 5,102 | 6,044 | 6,262 | 6,719 | 3,635 | 5,509 | 5,450 | 1,988 | 1,608 | — |
| Other Liabilities | 9,437 | 4,571 | 5,580 | 6,132 | 6,770 | 6,958 | 6,879 | 10,389 | 9,860 | 11,338 | 14,670 | 4,696 | — |
| Total Liabilities | 14,667 | 10,977 | 10,804 | 11,550 | 13,101 | 13,634 | 14,217 | 15,405 | 17,045 | 19,009 | 20,573 | 12,884 | — |
| Fixed Assets | 12,571 | 8,515 | 8,016 | 7,875 | 7,874 | 7,693 | 7,488 | 1,309 | 6,927 | 6,689 | 1,124 | 1,162 | — |
| CWIP | 151 | 20 | 37 | 46 | 58 | 77 | 62 | 73 | 62 | 39 | 53 | 54 | — |
| Investments | 240 | 228 | 186 | 247 | 284 | 186 | 214 | 65 | 73 | 112 | 221 | 440 | — |
| Other Assets | 1,705 | 2,215 | 2,565 | 3,381 | 4,885 | 5,678 | 6,454 | 13,959 | 9,982 | 12,169 | 19,175 | 11,228 | — |
| Total Assets | 14,667 | 10,977 | 10,804 | 11,550 | 13,101 | 13,634 | 14,217 | 15,405 | 17,045 | 19,009 | 20,573 | 12,884 | — |
| 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 | 390 | 251 | 827 | 621 | −90 | 1,070 | 155 | 353 | 492 | 749 | 1,673 | 655 |
| Cash from Investing Activity | −812 | −104 | −63 | −315 | −244 | −117 | −176 | −233 | −311 | 258 | −626 | 1,276 |
| Cash from Financing Activity | 369 | 25 | −866 | −98 | 311 | −571 | −221 | −35 | −311 | −407 | −1,052 | −1,590 |
| Net Cash Flow | −53 | 172 | −101 | 208 | −24 | 381 | −242 | 85 | −130 | 600 | −4 | 341 |
| 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 % | 7.0 | 11.0 | 12.0 | 18.0 | 20.0 | 20.0 | 20.0 | 25.0 | 28.0 | 27.0 | 40.0 | 26.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 0.7 |
| EPS (₹) | 3.42 | −3.04 | −7.31 | −3.96 | −1.19 | 5.89 | 9.84 | 27.73 | 10.42 | 17.92 | 60.35 | 90.84 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 234.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 4.2 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −0.0 | −7.9 | −7.4 | −3.2 | −0.8 | 3.1 | 5.3 | 11.9 | 3.6 | 5.2 | 17.0 | 26.2 |
| OPM % | 20.0 | 33.0 | 31.0 | 32.0 | 28.0 | 31.0 | 31.0 | 30.0 | 24.0 | 23.0 | 29.0 | 25.0 |
| D/E | 2.85 | 2.74 | 10.11 | 16.15 | 21.06 | 15.13 | 10.85 | 2.63 | 3.29 | 2.45 | 0.51 | 0.24 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 0.4 |