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 | 9,691 | 11,429 | 11,093 | 13,542 | 10,724 | 11,148 | 11,995 | 14,696 | 11,709 | 12,577 | 14,830 | 17,246 | 13,070 |
| Expenses | 8,183 | 9,559 | 9,131 | 10,975 | 8,856 | 9,108 | 9,659 | 11,705 | 9,535 | 10,136 | 12,008 | 13,938 | 10,660 |
| Operating Profit | 1,509 | 1,870 | 1,961 | 2,567 | 1,868 | 2,040 | 2,336 | 2,991 | 2,173 | 2,441 | 2,822 | 3,308 | 2,410 |
| OPM % | 15.6% | 16.4% | 17.7% | 19.0% | 17.4% | 18.3% | 19.5% | 20.4% | 18.6% | 19.4% | 19.0% | 19.2% | 18.4% |
| Other Income | 53 | −1 | 46 | 10 | 36 | 245 | 75 | 22 | 103 | 103 | −140 | 186 | 195 |
| Interest | 655 | 715 | 783 | 829 | 904 | 962 | 1,011 | 1,053 | 1,112 | 1,152 | 1,200 | 1,241 | 1,341 |
| Depreciation | 227 | 227 | 241 | 233 | 235 | 244 | 268 | 340 | 273 | 268 | 282 | 314 | 315 |
| Profit before tax | 679 | 927 | 984 | 1,516 | 765 | 1,078 | 1,132 | 1,621 | 891 | 1,124 | 1,200 | 1,940 | 950 |
| Net Profit | 584 | 569 | 609 | 934 | 551 | 767 | 820 | 1,246 | 658 | 820 | 862 | 1,381 | 668 |
| EPS (₹) | 0.93 | 0.90 | 0.95 | 1.45 | 0.87 | 1.20 | 1.30 | 1.92 | 1.04 | 1.29 | 1.38 | 2.20 | 1.05 |
| 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 | 15,708 | 21,260 | 22,871 | 29,636 | 33,197 | 21,951 | 19,454 | 26,237 | 41,673 | 45,703 | 48,535 | 56,362 | 57,723 |
| Expenses | 14,191 | 18,281 | 19,826 | 25,387 | 28,287 | 18,718 | 16,992 | 23,472 | 36,580 | 37,848 | 39,327 | 45,617 | 46,741 |
| Operating Profit | 1,517 | 2,979 | 3,045 | 4,248 | 4,910 | 3,233 | 2,462 | 2,765 | 5,093 | 7,856 | 9,208 | 10,745 | 10,982 |
| OPM % | 9.7% | 14.0% | 13.3% | 14.3% | 14.8% | 14.7% | 12.7% | 10.5% | 12.2% | 17.2% | 19.0% | 19.1% | 19.0% |
| Other Income | −106 | −321 | 406 | 190 | 139 | 57 | 207 | −230 | 169 | 160 | 405 | 252 | 343 |
| Interest | 872 | 925 | 1,049 | 1,227 | 1,502 | 1,802 | 1,901 | 1,869 | 2,094 | 2,982 | 3,930 | 4,705 | 4,933 |
| Depreciation | 580 | 524 | 573 | 646 | 676 | 750 | 836 | 866 | 900 | 927 | 1,087 | 1,138 | 1,179 |
| Profit before tax | −42 | 1,209 | 1,829 | 2,565 | 2,872 | 739 | −67 | −200 | 2,269 | 4,106 | 4,596 | 5,155 | 5,213 |
| Net Profit | −205 | 712 | 1,633 | 1,814 | 2,195 | 460 | −70 | −285 | 1,362 | 2,696 | 3,383 | 3,721 | 3,731 |
| EPS (₹) | 0.24 | 1.20 | 2.79 | 3.01 | 3.54 | 0.57 | −0.28 | −0.61 | 2.11 | 4.23 | 5.29 | 5.91 | 5.92 |
| 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 | 285 | 285 | 285 | 293 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 587 | — |
| Reserves | 4,227 | 4,979 | 6,108 | 7,128 | 8,452 | 7,495 | 7,568 | 7,010 | 8,260 | 8,711 | 11,938 | 13,654 | — |
| Borrowings | 9,070 | 11,054 | 13,168 | 15,791 | 19,168 | 22,417 | 24,077 | 24,145 | 31,161 | 40,802 | 49,962 | 63,936 | — |
| Other Liabilities | 6,011 | 5,806 | 7,048 | 10,171 | 11,212 | 7,924 | 10,119 | 12,125 | 14,965 | 17,788 | 19,352 | 22,527 | — |
| Total Liabilities | 19,592 | 22,123 | 26,609 | 33,383 | 39,126 | 38,130 | 42,058 | 43,574 | 54,679 | 67,595 | 81,546 | 1,00,704 | — |
| Fixed Assets | 6,529 | 5,890 | 6,591 | 6,596 | 6,695 | 8,031 | 8,484 | 7,895 | 8,129 | 8,157 | 8,837 | 10,435 | — |
| CWIP | 216 | 87 | 244 | 439 | 678 | 574 | 336 | 240 | 268 | 415 | 577 | 940 | — |
| Investments | 1,499 | 1,031 | 1,933 | 4,383 | 1,492 | 960 | 1,096 | 2,652 | 4,852 | 2,329 | 6,610 | 7,467 | — |
| Other Assets | 11,348 | 15,115 | 17,841 | 21,965 | 30,261 | 28,565 | 32,143 | 32,787 | 41,430 | 56,695 | 65,523 | 81,862 | — |
| Total Assets | 19,592 | 22,123 | 26,609 | 33,383 | 39,126 | 38,130 | 42,058 | 43,574 | 54,679 | 67,595 | 81,546 | 1,00,704 | — |
| Mar 2014 | 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 | −104 | 95 | −1,275 | 270 | 1,462 | −3,745 | 383 | −1,065 | 2,845 | −4,499 | −6,258 | 128 | −4,895 |
| Cash from Investing Activity | −378 | −124 | 456 | −1,676 | −3,163 | 1,897 | −1,201 | −973 | −1,917 | −2,904 | 1,135 | −5,759 | −6,986 |
| Cash from Financing Activity | 461 | 781 | 1,660 | 738 | 1,905 | 2,398 | 1,239 | 1,331 | −378 | 7,281 | 8,432 | 6,958 | 11,617 |
| Net Cash Flow | −20 | 752 | 841 | −668 | 205 | 549 | 421 | −707 | 550 | −122 | 3,309 | 1,327 | −264 |
| Mar 2014 | 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 % | — | 8.0 | 17.0 | 15.0 | 17.0 | 16.0 | 9.0 | 5.0 | 6.0 | 11.0 | 15.0 | 14.0 | 14.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 27.4 |
| EPS (₹) | −0.31 | 0.24 | 1.20 | 2.79 | 3.01 | 3.54 | 0.57 | −0.28 | −0.61 | 2.11 | 4.23 | 5.29 | 5.91 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 24.2 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 22.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 2.41 |
| NPM % | −1.9 | −1.3 | 3.4 | 7.0 | 6.1 | 6.6 | 2.1 | −0.4 | −1.1 | 3.3 | 5.9 | 6.9 | 6.6 |
| OPM % | 4.0 | 10.0 | 14.0 | 13.0 | 14.0 | 15.0 | 15.0 | 13.0 | 11.0 | 12.0 | 17.0 | 19.0 | 19.0 |
| D/E | 2.13 | 2.01 | 2.10 | 2.06 | 2.13 | 2.19 | 2.88 | 3.06 | 3.31 | 3.64 | 4.53 | 4.08 | 4.49 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 6.0 |