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 | 215 | 252 | 232 | 256 | 224 | 265 | 275 | 268 | 94 | 299 | 343 | 109 | 183 |
| Expenses | 181 | 216 | 202 | 223 | 192 | 231 | 234 | 231 | 88 | 252 | 280 | 109 | 175 |
| Operating Profit | 34 | 37 | 30 | 32 | 31 | 33 | 40 | 37 | 7 | 47 | 63 | 0 | 9 |
| OPM % | 15.8% | 14.7% | 12.9% | 12.5% | 13.8% | 12.5% | 14.5% | 13.8% | 7.4% | 15.7% | 18.4% | 0.0% | 4.9% |
| Other Income | 2 | 1 | 2 | 5 | 10 | 4 | 1 | 2 | 27 | 6 | −6 | 20 | −5 |
| Interest | 20 | 12 | 12 | 13 | 8 | 9 | 7 | 8 | 6 | 7 | 7 | 9 | 9 |
| Depreciation | 7 | 9 | 8 | 10 | 9 | 10 | 11 | 10 | 5 | 10 | 11 | 10 | 9 |
| Profit before tax | 8 | 18 | 11 | 16 | 24 | 19 | 23 | 21 | 23 | 36 | 39 | 1 | −14 |
| Net Profit | 6 | 11 | 8 | 9 | 17 | 12 | 15 | 32 | 21 | 23 | 28 | 0 | −15 |
| EPS (₹) | 1.47 | 2.88 | 1.93 | 2.08 | 4.07 | 2.91 | 3.49 | 7.24 | 4.88 | 5.42 | 6.52 | 0.10 | −3.49 |
| 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 | 318 | 375 | 487 | 519 | 608 | 673 | 524 | 610 | 822 | 955 | 1,031 | 1,159 | 934 |
| Expenses | 276 | 322 | 448 | 501 | 595 | 580 | 459 | 539 | 675 | 826 | 886 | 981 | 816 |
| Operating Profit | 42 | 54 | 39 | 18 | 13 | 93 | 65 | 72 | 146 | 129 | 144 | 178 | 119 |
| OPM % | 13.2% | 14.4% | 8.0% | 3.5% | 2.1% | 13.8% | 12.4% | 11.8% | 17.8% | 13.5% | 14.0% | 15.4% | 12.7% |
| Other Income | −1 | 3 | 15 | 12 | 24 | 8 | −26 | 7 | −62 | 16 | 16 | 12 | 15 |
| Interest | 3 | 2 | 13 | 14 | 25 | 30 | 24 | 17 | 37 | 58 | 34 | 32 | 32 |
| Depreciation | 9 | 10 | 12 | 19 | 20 | 33 | 26 | 25 | 27 | 34 | 40 | 44 | 40 |
| Profit before tax | 29 | 45 | 29 | −3 | −8 | 38 | −10 | 37 | 21 | 53 | 88 | 114 | 62 |
| Net Profit | 20 | 29 | 15 | −8 | −8 | 30 | −21 | 23 | −5 | 33 | 75 | 72 | 36 |
| EPS (₹) | 7.14 | 10.51 | 3.74 | −2.18 | −2.15 | 7.88 | −5.74 | 5.86 | −1.37 | 7.82 | 17.63 | 16.92 | 8.55 |
| 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 | 14 | 14 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 21 | 21 | 21 | — |
| Reserves | 112 | 144 | 283 | 273 | 266 | 296 | 280 | 312 | 319 | 564 | 628 | 706 | — |
| Borrowings | 26 | 27 | 81 | 138 | 152 | 172 | 104 | 72 | 346 | 319 | 258 | 388 | — |
| Other Liabilities | 36 | 58 | 77 | 328 | 337 | 375 | 340 | 392 | 222 | 231 | 216 | 348 | — |
| Total Liabilities | 188 | 243 | 459 | 758 | 774 | 862 | 742 | 796 | 906 | 1,135 | 1,123 | 1,463 | — |
| Fixed Assets | 49 | 48 | 159 | 344 | 339 | 355 | 288 | 286 | 312 | 414 | 398 | 459 | — |
| CWIP | 0 | 1 | 6 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 8 | 53 | — |
| Investments | 0 | 0 | 0 | 6 | 30 | 34 | 50 | 19 | 33 | 37 | 60 | 17 | — |
| Other Assets | 139 | 195 | 294 | 407 | 404 | 473 | 404 | 491 | 560 | 685 | 658 | 934 | — |
| Total Assets | 188 | 243 | 459 | 758 | 774 | 862 | 742 | 796 | 906 | 1,135 | 1,123 | 1,463 | — |
| 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 | 31 | 31 | 9 | −38 | 37 | 65 | 122 | 31 | 71 | 79 | 88 | −1 |
| Cash from Investing Activity | −9 | −20 | 1 | −32 | −13 | −2 | −21 | 30 | −199 | −162 | 8 | −71 |
| Cash from Financing Activity | −9 | −1 | 2 | 47 | −7 | −48 | −93 | −42 | 133 | 64 | −100 | 38 |
| Net Cash Flow | 13 | 10 | 12 | −23 | 17 | 14 | 8 | 18 | 4 | −19 | −3 | −35 |
| 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 % | 24.0 | 28.0 | 14.0 | 4.0 | 1.0 | 15.0 | 12.0 | 14.0 | 23.0 | 14.0 | 14.0 | 15.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 11.5 |
| EPS (₹) | 7.14 | 10.51 | 3.74 | −2.18 | −2.15 | 7.88 | −5.74 | 5.86 | −1.37 | 7.82 | 17.63 | 16.92 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 171.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 270.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 6.3 | 7.7 | 3.0 | −1.5 | −1.3 | 4.4 | −4.2 | 3.7 | −0.7 | 3.4 | 7.2 | 6.1 |
| OPM % | 13.0 | 14.0 | 8.0 | 3.5 | 2.2 | 14.0 | 12.0 | 12.0 | 18.0 | 14.0 | 14.0 | 15.0 |
| D/E | 0.21 | 0.17 | 0.27 | 0.47 | 0.53 | 0.55 | 0.35 | 0.22 | 1.02 | 0.55 | 0.40 | 0.53 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 12.2 |