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 | 841 | 929 | 955 | 974 | 1,002 | 1,086 | 1,050 | 1,000 | 1,078 | 1,197 | 1,186 | 1,182 | 1,311 |
| Expenses | 722 | 787 | 805 | 817 | 841 | 869 | 864 | 818 | 876 | 961 | 983 | 958 | 1,055 |
| Operating Profit | 119 | 142 | 149 | 156 | 161 | 217 | 186 | 182 | 202 | 236 | 202 | 224 | 256 |
| OPM % | 14.1% | 15.3% | 15.6% | 16.0% | 16.1% | 20.0% | 17.7% | 18.2% | 18.7% | 19.7% | 17.0% | 19.0% | 19.5% |
| Other Income | −17 | −64 | 153 | −40 | 5,120 | 35 | 9 | 5 | 29 | 28 | 0 | 37 | −77 |
| Interest | 25 | 30 | 25 | 30 | 29 | 31 | 31 | 32 | 31 | 31 | 31 | 30 | 31 |
| Depreciation | 51 | 54 | 57 | 58 | 60 | 62 | 62 | 64 | 63 | 66 | 68 | 67 | 69 |
| Profit before tax | 26 | −7 | 220 | 28 | 5,191 | 159 | 102 | 91 | 136 | 167 | 103 | 163 | 78 |
| Net Profit | 20 | −15 | 209 | −2 | 5,152 | 106 | 64 | 86 | 94 | 121 | 59 | 154 | 29 |
| EPS (₹) | 0.10 | −0.62 | 3.59 | −0.48 | 103.00 | 1.94 | 1.14 | 1.58 | 1.65 | 2.12 | 1.01 | 2.71 | 0.31 |
| 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 | 3,876 | 5,250 | 5,931 | 6,721 | 7,963 | 8,652 | 8,608 | 10,253 | 2,994 | 3,699 | 4,138 | 4,643 | 4,876 |
| Expenses | 3,370 | 4,805 | 5,582 | 6,089 | 6,886 | 7,187 | 7,506 | 8,720 | 2,547 | 3,124 | 3,383 | 3,769 | 3,958 |
| Operating Profit | 506 | 445 | 349 | 632 | 1,077 | 1,465 | 1,103 | 1,533 | 447 | 575 | 756 | 875 | 918 |
| OPM % | 13.1% | 8.5% | 5.9% | 9.4% | 13.5% | 16.9% | 12.8% | 15.0% | 14.9% | 15.5% | 18.3% | 18.8% | 18.8% |
| Other Income | 23 | 25 | 453 | 177 | −155 | −158 | 53 | 51 | 353 | 32 | 5,168 | 91 | −13 |
| Interest | 79 | 189 | 371 | 204 | 205 | 391 | 334 | 307 | 96 | 119 | 133 | 132 | 123 |
| Depreciation | 144 | 243 | 322 | 298 | 306 | 586 | 618 | 641 | 192 | 220 | 249 | 264 | 270 |
| Profit before tax | 306 | 38 | 108 | 308 | 410 | 330 | 205 | 637 | 511 | 268 | 5,542 | 570 | 511 |
| Net Profit | 272 | 8 | 98 | 282 | 367 | 315 | 178 | 601 | 475 | 212 | 5,408 | 427 | 363 |
| EPS (₹) | 7.00 | 0.20 | 2.52 | 5.32 | 6.59 | 5.54 | 2.96 | 10.53 | 8.51 | 2.59 | 107.66 | 7.49 | 6.15 |
| 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 | 389 | 403 | 403 | 505 | 505 | 497 | 497 | 500 | 500 | 500 | 500 | 518 | — |
| Reserves | 1,096 | 17 | 1,472 | 2,327 | 2,709 | 2,775 | 2,875 | 3,080 | 3,574 | 3,686 | 2,554 | 3,683 | — |
| Borrowings | 1,091 | 3,321 | 2,758 | 2,352 | 2,788 | 5,605 | 4,804 | 5,282 | 6,075 | 1,758 | 2,392 | 2,594 | — |
| Other Liabilities | 1,834 | 2,003 | 2,171 | 2,296 | 2,926 | 3,528 | 3,444 | 3,661 | 4,687 | 12,039 | 1,154 | 1,280 | — |
| Total Liabilities | 4,409 | 5,743 | 6,804 | 7,479 | 8,928 | 12,405 | 11,620 | 12,521 | 14,836 | 17,983 | 6,600 | 8,076 | — |
| Fixed Assets | 2,237 | 2,507 | 3,520 | 3,738 | 4,289 | 7,124 | 6,749 | 7,009 | 9,052 | 3,175 | 3,920 | 4,242 | — |
| CWIP | 197 | 358 | 290 | 402 | 550 | 736 | 934 | 998 | 279 | 170 | 293 | 420 | — |
| Investments | 3 | 39 | 32 | 38 | 22 | 34 | 63 | 45 | 80 | 17 | 245 | 1,167 | — |
| Other Assets | 1,972 | 2,839 | 2,962 | 3,302 | 4,067 | 4,511 | 3,874 | 4,470 | 5,425 | 14,620 | 2,142 | 2,248 | — |
| Total Assets | 4,409 | 5,743 | 6,804 | 7,479 | 8,928 | 12,405 | 11,620 | 12,521 | 14,836 | 17,983 | 6,600 | 8,076 | — |
| 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 | 236 | 203 | 361 | 537 | 601 | 1,223 | 1,569 | 1,314 | 1,834 | 158 | 425 | 656 |
| Cash from Investing Activity | −439 | −775 | −1,136 | −522 | −702 | −658 | −333 | −563 | −951 | −878 | 6,015 | −288 |
| Cash from Financing Activity | 203 | 578 | 654 | 46 | 134 | −675 | −1,116 | −686 | −817 | 1,053 | −6,358 | −304 |
| Net Cash Flow | −1 | 5 | −122 | 61 | 33 | −110 | 120 | 65 | 66 | 332 | 82 | 63 |
| 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 % | 14.0 | 6.0 | 1.0 | 7.0 | 13.0 | 12.0 | 6.0 | 10.0 | 3.0 | 4.0 | 11.0 | 12.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 11.3 |
| EPS (₹) | 7.00 | 0.20 | 2.52 | 5.32 | 6.59 | 5.54 | 2.96 | 10.53 | 8.51 | 2.59 | 107.66 | 7.49 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 81.1 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 169.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.43 |
| NPM % | 7.0 | 0.2 | 1.5 | 4.1 | 4.7 | 3.7 | 2.1 | 5.8 | 14.2 | 5.7 | 58.1 | 9.0 |
| OPM % | 13.0 | 8.0 | 6.0 | 9.0 | 14.0 | 17.0 | 13.0 | 15.0 | 15.0 | 16.0 | 18.0 | 19.0 |
| D/E | 0.73 | 7.91 | 1.47 | 0.83 | 0.87 | 1.71 | 1.42 | 1.48 | 1.49 | 0.42 | 0.78 | 0.62 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 8.6 |