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 | 134 | 190 | 231 | 354 | 155 | 230 | 259 | 408 | 200 | 215 | 260 | 488 | 177 |
| Expenses | 131 | 148 | 165 | 273 | 131 | 180 | 182 | 289 | 159 | 167 | 178 | 327 | 144 |
| Operating Profit | 3 | 42 | 66 | 81 | 24 | 49 | 76 | 118 | 41 | 48 | 83 | 161 | 33 |
| OPM % | 2.2% | 22.1% | 28.6% | 22.9% | 15.5% | 21.3% | 29.3% | 28.9% | 20.5% | 22.3% | 31.9% | 33.0% | 18.6% |
| Other Income | 2 | 9 | 6 | 6 | 4 | 3 | 10 | 11 | 4 | 8 | 8 | 7 | 5 |
| Interest | 7 | 6 | 8 | 9 | 10 | 13 | 15 | 19 | 15 | 13 | 13 | 14 | 11 |
| Depreciation | 6 | 6 | 7 | 6 | 8 | 6 | 10 | 11 | 9 | 10 | 11 | 13 | 12 |
| Profit before tax | −8 | 38 | 57 | 71 | 9 | 34 | 62 | 99 | 21 | 32 | 66 | 141 | 16 |
| Net Profit | −7 | 30 | 43 | 54 | 7 | 25 | 47 | 73 | 16 | 24 | 47 | 106 | 12 |
| EPS (₹) | −0.71 | 3.16 | 4.57 | 5.73 | 0.76 | 2.67 | 5.00 | 7.74 | 1.71 | 2.52 | 4.93 | 11.16 | 1.30 |
| 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 | 622 | 406 | 390 | 362 | 293 | 467 | 641 | 750 | 816 | 909 | 1,051 | 1,163 | 1,140 |
| Expenses | 507 | 305 | 286 | 249 | 263 | 380 | 564 | 663 | 670 | 717 | 782 | 829 | 815 |
| Operating Profit | 116 | 101 | 103 | 114 | 31 | 88 | 77 | 87 | 145 | 192 | 269 | 334 | 325 |
| OPM % | 18.6% | 24.9% | 26.4% | 31.5% | 10.6% | 18.8% | 12.0% | 11.6% | 17.8% | 21.1% | 25.6% | 28.7% | 28.5% |
| Other Income | 6 | 9 | 6 | 8 | 25 | 12 | 11 | 6 | 5 | 24 | 27 | 26 | 29 |
| Interest | 15 | 14 | 15 | 15 | 13 | 15 | 26 | 21 | 31 | 32 | 57 | 56 | 52 |
| Depreciation | 22 | 24 | 24 | 27 | 29 | 26 | 24 | 22 | 24 | 25 | 35 | 44 | 46 |
| Profit before tax | 85 | 71 | 70 | 80 | 13 | 59 | 39 | 50 | 96 | 159 | 204 | 261 | 255 |
| Net Profit | 63 | 56 | 58 | 61 | 10 | 44 | 29 | 38 | 70 | 121 | 154 | 193 | 189 |
| EPS (₹) | 7.67 | 6.50 | 6.65 | 7.05 | 1.13 | 5.08 | 3.33 | 4.37 | 8.06 | 12.75 | 16.17 | 20.32 | 19.91 |
| 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 | 16 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 19 | 19 | 19 | — |
| Reserves | 275 | 382 | 433 | 484 | 482 | 523 | 541 | 568 | 625 | 947 | 1,079 | 1,296 | — |
| Borrowings | 92 | 70 | 138 | 95 | 17 | 60 | 122 | 70 | 186 | 238 | 424 | 288 | — |
| Other Liabilities | 111 | 82 | 61 | 80 | 99 | 296 | 265 | 313 | 228 | 270 | 329 | 386 | — |
| Total Liabilities | 495 | 551 | 649 | 676 | 615 | 895 | 945 | 969 | 1,057 | 1,474 | 1,851 | 1,988 | — |
| Fixed Assets | 142 | 137 | 150 | 194 | 178 | 161 | 153 | 160 | 167 | 170 | 229 | 267 | — |
| CWIP | 0 | 1 | 37 | 1 | 2 | 12 | 0 | 0 | 2 | 13 | 3 | 9 | — |
| Investments | 0 | 0 | 57 | 126 | 35 | 26 | 30 | 14 | 11 | 24 | 32 | 50 | — |
| Other Assets | 354 | 413 | 405 | 355 | 400 | 696 | 762 | 795 | 877 | 1,267 | 1,587 | 1,662 | — |
| Total Assets | 495 | 551 | 649 | 676 | 615 | 895 | 945 | 969 | 1,057 | 1,474 | 1,851 | 1,988 | — |
| 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 | −5 | 59 | 14 | 179 | 1 | −7 | −25 | 115 | −25 | −182 | −90 | 387 |
| Cash from Investing Activity | −28 | −18 | −123 | −94 | 85 | −30 | −1 | −26 | −28 | −44 | −76 | −85 |
| Cash from Financing Activity | 11 | 21 | 46 | −65 | −98 | 37 | 34 | −79 | 75 | 232 | 141 | −196 |
| Net Cash Flow | −22 | 62 | −63 | 20 | −12 | −1 | 8 | 10 | 21 | 7 | −25 | 106 |
| 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 % | 29.0 | 20.0 | 16.0 | 15.0 | 3.0 | 13.0 | 10.0 | 11.0 | 17.0 | 19.0 | 19.0 | 20.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 16.0 |
| EPS (₹) | 7.67 | 6.50 | 6.65 | 7.05 | 1.13 | 5.08 | 3.33 | 4.37 | 8.06 | 12.75 | 16.17 | 20.32 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 138.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 83.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.15 |
| NPM % | 10.0 | 13.5 | 14.6 | 16.5 | 3.1 | 9.2 | 4.4 | 5.0 | 8.5 | 13.0 | 14.3 | 16.2 |
| OPM % | 19.0 | 25.0 | 27.0 | 31.0 | 10.0 | 19.0 | 12.0 | 12.0 | 18.0 | 21.0 | 26.0 | 29.0 |
| D/E | 0.32 | 0.18 | 0.31 | 0.19 | 0.03 | 0.11 | 0.22 | 0.12 | 0.29 | 0.25 | 0.39 | 0.22 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 12.0 |