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 | 188 | 208 | 221 | 232 | 258 | 292 | 318 | 340 | 335 | 367 | 382 | 410 | 425 |
| Expenses | 137 | 148 | 153 | 165 | 179 | 192 | 210 | 224 | 208 | 235 | 243 | 258 | 263 |
| Operating Profit | 51 | 60 | 67 | 67 | 79 | 100 | 107 | 116 | 127 | 132 | 139 | 152 | 162 |
| OPM % | 27.1% | 28.8% | 30.3% | 28.9% | 30.6% | 34.2% | 33.6% | 34.1% | 37.9% | 36.0% | 36.4% | 37.1% | 38.1% |
| Other Income | 5 | 7 | 5 | 9 | 10 | 34 | 15 | 20 | 18 | 26 | 29 | 19 | 24 |
| Interest | 21 | 23 | 25 | 24 | 28 | 30 | 35 | 43 | 46 | 47 | 47 | 46 | 49 |
| Depreciation | 43 | 48 | 54 | 51 | 58 | 65 | 72 | 81 | 89 | 95 | 99 | 101 | 113 |
| Profit before tax | −8 | −4 | −6 | 1 | 3 | 39 | 15 | 12 | 10 | 16 | 22 | 24 | 24 |
| Net Profit | −8 | −4 | −6 | 1 | 3 | 39 | 15 | 11 | 10 | 16 | 22 | 23 | 24 |
| EPS (₹) | — | — | — | — | 0.40 | 5.51 | 2.14 | 1.58 | 1.40 | 2.23 | 3.03 | 3.25 | 3.35 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 154 | 226 | 178 | 257 | 545 | 849 | 1,208 | 1,493 | 1,584 |
| Expenses | 187 | 223 | 125 | 189 | 388 | 603 | 801 | 944 | 998 |
| Operating Profit | −33 | 3 | 53 | 68 | 157 | 246 | 407 | 550 | 586 |
| OPM % | −21.4% | 1.3% | 29.8% | 26.5% | 28.8% | 29.0% | 33.7% | 36.8% | 37.0% |
| Other Income | 7 | −9 | 38 | 22 | 19 | 25 | 74 | 93 | 98 |
| Interest | 5 | 9 | 47 | 49 | 73 | 93 | 136 | 186 | 189 |
| Depreciation | 31 | 54 | 87 | 98 | 150 | 196 | 276 | 384 | 409 |
| Profit before tax | −62 | −68 | −43 | −57 | −47 | −18 | 69 | 72 | 86 |
| Net Profit | −62 | −68 | −43 | −57 | −47 | −18 | 68 | 71 | 85 |
| EPS (₹) | — | — | — | — | — | — | 9.56 | 9.90 | 11.86 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 30 | 30 | 30 | 30 | 30 | 19 | 71 | 72 | — |
| Reserves | −67 | −112 | −19 | −75 | −54 | −113 | 388 | 481 | — |
| Borrowings | 139 | 248 | 401 | 437 | 693 | 1,079 | 1,413 | 1,501 | — |
| Other Liabilities | 94 | 111 | 96 | 167 | 261 | 413 | 635 | 857 | — |
| Total Liabilities | 197 | 277 | 509 | 560 | 931 | 1,398 | 2,507 | 2,910 | — |
| Fixed Assets | 66 | 96 | 300 | 340 | 653 | 916 | 1,580 | 1,701 | — |
| CWIP | 4 | 1 | 0 | 9 | 1 | 9 | 18 | 12 | — |
| Investments | 32 | 58 | 42 | 16 | 0 | 0 | 0 | 0 | — |
| Other Assets | 95 | 121 | 166 | 194 | 277 | 473 | 909 | 1,196 | — |
| Total Assets | 197 | 277 | 509 | 560 | 931 | 1,398 | 2,507 | 2,910 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −11 | −8 | 57 | 83 | 195 | 229 | 363 | 616 |
| Cash from Investing Activity | −38 | −110 | −38 | −7 | −170 | −163 | −203 | −220 |
| Cash from Financing Activity | 62 | 113 | −17 | −80 | −28 | −65 | −124 | −380 |
| Net Cash Flow | 12 | −5 | 3 | −4 | −3 | 2 | 36 | 16 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | −37.0 | 0.0 | −2.0 | 5.0 | 9.0 | 13.0 | 13.0 |
| ROE % | — | — | — | — | — | — | — | 14.0 |
| EPS (₹) | — | — | — | — | — | — | 9.56 | 9.90 |
| Book Value (₹) | — | — | — | — | — | — | — | 77.2 |
| Face Value (₹) | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | 21.7 |
| Div Yield % | — | — | — | — | — | — | — | 0.00 |
| NPM % | −38.5 | −31.3 | −19.9 | −20.4 | −8.3 | −2.1 | 5.3 | 4.5 |
| OPM % | −22.0 | 1.5 | 30.0 | 27.0 | 29.0 | 29.0 | 34.0 | 37.0 |
| D/E | — | — | 36.45 | — | — | — | 3.08 | 2.71 |
| P/B | — | — | — | — | — | — | — | 3.3 |