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 | 199 | 211 | 231 | 247 | 262 | 278 | 306 | 327 | 337 | 358 | 371 | 346 | 358 |
| Expenses | 155 | 165 | 180 | 194 | 206 | 222 | 242 | 261 | 269 | 286 | 296 | 279 | 297 |
| Operating Profit | 44 | 46 | 51 | 53 | 56 | 56 | 64 | 66 | 68 | 72 | 75 | 67 | 61 |
| OPM % | 22.1% | 21.8% | 22.1% | 21.5% | 21.4% | 20.1% | 20.9% | 20.2% | 20.2% | 20.1% | 20.2% | 19.4% | 17.0% |
| Other Income | 3 | 2 | 2 | 1 | 7 | 5 | 4 | 3 | 3 | 10 | −7 | 15 | 7 |
| Interest | 3 | 3 | 3 | 4 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 5 | 4 |
| Depreciation | 5 | 5 | 5 | 6 | 6 | 7 | 7 | 9 | 10 | 11 | 10 | 10 | 11 |
| Profit before tax | 38 | 41 | 45 | 45 | 54 | 53 | 59 | 59 | 60 | 69 | 56 | 67 | 52 |
| Net Profit | 32 | 34 | 38 | 39 | 45 | 46 | 48 | 51 | 51 | 56 | 44 | 61 | 45 |
| EPS (₹) | 6.68 | 6.87 | 7.57 | 7.49 | 7.87 | 8.16 | 8.57 | 9.12 | 9.29 | 9.84 | 7.63 | 11.13 | 8.30 |
| 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 | 737 | 710 | 493 | 418 | 522 | 470 | 374 | 505 | 659 | 887 | 1,173 | 1,411 | 1,432 |
| Expenses | 612 | 607 | 447 | 340 | 401 | 380 | 290 | 394 | 515 | 694 | 931 | 1,129 | 1,157 |
| Operating Profit | 125 | 103 | 46 | 79 | 121 | 90 | 84 | 111 | 145 | 193 | 242 | 282 | 276 |
| OPM % | 17.0% | 14.5% | 9.3% | 18.9% | 23.2% | 19.1% | 22.5% | 22.0% | 22.0% | 21.8% | 20.6% | 20.0% | 19.3% |
| Other Income | −205 | −1 | 46 | 82 | −2 | 2 | −118 | 5 | 4 | 9 | 17 | 20 | 25 |
| Interest | 23 | 23 | 16 | 13 | 12 | 18 | 16 | 8 | 11 | 13 | 7 | 10 | 13 |
| Depreciation | 38 | 17 | 30 | 32 | 31 | 40 | 139 | 14 | 16 | 21 | 26 | 39 | 42 |
| Profit before tax | −141 | 62 | 46 | 116 | 76 | 34 | −189 | 95 | 122 | 169 | 226 | 253 | 245 |
| Net Profit | −144 | 55 | 42 | 114 | 61 | 32 | −192 | 76 | 102 | 143 | 188 | 212 | 206 |
| EPS (₹) | −36.21 | 12.34 | 10.26 | 18.76 | 12.04 | 7.00 | −26.74 | 15.50 | 21.34 | 27.43 | 33.72 | 37.88 | 36.90 |
| 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 | 20 | 22 | 22 | 24 | 24 | 23 | 23 | 23 | 23 | 25 | 54 | 54 | — |
| Reserves | 464 | 572 | 302 | 386 | 474 | 521 | 314 | 374 | 475 | 905 | 1,450 | 1,684 | — |
| Borrowings | 209 | 195 | 110 | 73 | 115 | 154 | 124 | 61 | 88 | 81 | 30 | 61 | — |
| Other Liabilities | 132 | 136 | 267 | 331 | 305 | 279 | 154 | 189 | 263 | 386 | 414 | 534 | — |
| Total Liabilities | 825 | 925 | 701 | 814 | 917 | 976 | 615 | 647 | 849 | 1,398 | 1,948 | 2,332 | — |
| Fixed Assets | 201 | 225 | 370 | 310 | 296 | 317 | 143 | 144 | 213 | 449 | 732 | 816 | — |
| CWIP | 105 | 106 | 23 | 28 | 97 | 134 | 13 | 14 | 6 | 23 | 20 | 76 | — |
| Investments | 4 | 6 | 3 | 3 | 18 | 42 | 36 | 40 | 36 | 0 | 0 | 0 | — |
| Other Assets | 515 | 588 | 305 | 474 | 507 | 484 | 423 | 448 | 594 | 926 | 1,196 | 1,440 | — |
| Total Assets | 825 | 925 | 701 | 814 | 917 | 976 | 615 | 647 | 849 | 1,398 | 1,948 | 2,332 | — |
| 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 | 77 | 33 | 109 | 132 | 64 | 22 | 49 | 62 | 41 | 164 | 157 | 56 |
| Cash from Investing Activity | −92 | −43 | −53 | −8 | −180 | −52 | −10 | 31 | −56 | −203 | −421 | −188 |
| Cash from Financing Activity | 8 | 14 | −52 | −35 | 27 | 15 | −37 | −75 | −2 | 265 | 283 | −4 |
| Net Cash Flow | −7 | 4 | 4 | 89 | −89 | −15 | 2 | 18 | −16 | 226 | 19 | −137 |
| 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 | 12.0 | 5.0 | 22.0 | 15.0 | 8.0 | −8.0 | 22.0 | 25.0 | 22.0 | 18.0 | 16.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 13.2 |
| EPS (₹) | −36.21 | 12.34 | 10.26 | 18.76 | 12.04 | 7.00 | −26.74 | 15.50 | 21.34 | 27.43 | 33.72 | 37.88 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 314.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 15.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.66 |
| NPM % | −27.1 | 7.8 | 7.8 | 22.8 | 11.7 | 6.8 | −75.0 | 14.9 | 15.4 | 16.0 | 15.8 | 14.8 |
| OPM % | 17.0 | 14.0 | 9.0 | 19.0 | 23.0 | 19.0 | 22.0 | 22.0 | 22.0 | 22.0 | 21.0 | 20.0 |
| D/E | 0.43 | 0.33 | 0.34 | 0.18 | 0.23 | 0.28 | 0.37 | 0.15 | 0.18 | 0.09 | 0.02 | 0.04 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.9 |