Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 300 | 270 | 263 | 411 | 315 | 317 | 472 | 748 | 466 |
| Expenses | 259 | 228 | 221 | 343 | 266 | 262 | 381 | 598 | 389 |
| Operating Profit | 41 | 42 | 42 | 69 | 49 | 55 | 91 | 150 | 77 |
| OPM % | 13.7% | 15.6% | 16.0% | 16.8% | 15.6% | 17.4% | 19.3% | 20.1% | 16.5% |
| Other Income | 1 | 3 | 0 | 3 | 2 | 2 | 3 | 7 | 2 |
| Interest | 7 | 6 | 11 | 10 | 7 | 13 | 21 | 16 | 6 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 6 | 9 | 9 | 10 |
| Profit before tax | 34 | 37 | 28 | 60 | 42 | 38 | 65 | 132 | 64 |
| Net Profit | 25 | 27 | 22 | 45 | 31 | 25 | 43 | 102 | 47 |
| EPS (₹) | 17.36 | 18.77 | 3.11 | 6.24 | 4.35 | 3.26 | 5.64 | 13.29 | 6.09 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|
| Sales | 391 | 595 | 874 | 868 | 1,244 | 1,852 | 2,003 |
| Expenses | 359 | 548 | 733 | 749 | 1,051 | 1,507 | 1,630 |
| Operating Profit | 32 | 47 | 140 | 119 | 194 | 345 | 373 |
| OPM % | 8.2% | 7.9% | 16.0% | 13.7% | 15.6% | 18.6% | 18.6% |
| Other Income | 2 | 2 | 3 | 4 | 6 | 14 | 14 |
| Interest | 22 | 21 | 28 | 30 | 34 | 57 | 55 |
| Depreciation | 3 | 4 | 5 | 6 | 6 | 26 | 34 |
| Profit before tax | 9 | 24 | 110 | 87 | 159 | 276 | 298 |
| Net Profit | 7 | 17 | 87 | 64 | 119 | 202 | 217 |
| EPS (₹) | 4.88 | 12.12 | 61.10 | 44.37 | 16.57 | 26.24 | 28.28 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 14 | 14 | 14 | 14 | 14 | 15 | — |
| Reserves | 72 | 90 | 151 | 214 | 336 | 914 | — |
| Borrowings | 56 | 76 | 74 | 49 | 146 | 51 | — |
| Other Liabilities | 212 | 256 | 322 | 282 | 370 | 529 | — |
| Total Liabilities | 355 | 436 | 561 | 559 | 866 | 1,509 | — |
| Fixed Assets | 47 | 47 | 47 | 65 | 76 | 507 | — |
| CWIP | 1 | 0 | 3 | 12 | 113 | 30 | — |
| Investments | 0 | 0 | 1 | 1 | 1 | 13 | — |
| Other Assets | 306 | 389 | 510 | 482 | 676 | 959 | — |
| Total Assets | 355 | 436 | 561 | 559 | 866 | 1,509 | — |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 29 | 0 | 52 | 88 | 84 | 184 |
| Cash from Investing Activity | −14 | −5 | −18 | −36 | −141 | −403 |
| Cash from Financing Activity | −15 | 5 | −31 | −56 | 57 | 225 |
| Net Cash Flow | 0 | 0 | 3 | −3 | 0 | 6 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| ROCE % | — | 28.0 | 66.0 | 45.0 | 50.0 | 45.0 |
| ROE % | — | — | — | — | — | 31.7 |
| EPS (₹) | 4.88 | 12.12 | 61.10 | 44.37 | 16.57 | 26.24 |
| Book Value (₹) | — | — | — | — | — | 121.0 |
| Face Value (₹) | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | 62.3 |
| Div Yield % | — | — | — | — | — | 0.00 |
| NPM % | 1.8 | 2.8 | 9.9 | 7.3 | 9.5 | 10.8 |
| OPM % | 8.0 | 8.0 | 16.0 | 14.0 | 16.0 | 19.0 |
| D/E | 0.65 | 0.73 | 0.45 | 0.21 | 0.42 | 0.05 |
| P/B | — | — | — | — | — | 14.6 |