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 | 76 | 83 | 89 | 93 | 98 | 112 | 120 | 127 | 137 | 146 | 159 | 162 | 173 |
| Expenses | 50 | 57 | 56 | 61 | 65 | 72 | 78 | 81 | 88 | 93 | 96 | 100 | 108 |
| Operating Profit | 26 | 26 | 33 | 31 | 33 | 40 | 43 | 46 | 49 | 53 | 62 | 61 | 64 |
| OPM % | 34.2% | 31.3% | 37.1% | 33.3% | 33.7% | 35.7% | 35.8% | 36.2% | 35.8% | 36.3% | 39.0% | 37.7% | 37.0% |
| Other Income | 0 | 11 | 18 | 3 | 1 | 2 | 5 | 3 | 9 | 12 | 8 | 17 | 4 |
| Interest | 10 | 12 | 19 | 6 | 3 | 5 | 6 | 4 | 6 | 7 | 8 | 10 | 10 |
| Depreciation | 5 | 5 | 5 | 5 | 6 | 7 | 7 | 9 | 10 | 12 | 14 | 17 | 19 |
| Profit before tax | 11 | 20 | 27 | 23 | 24 | 30 | 34 | 36 | 42 | 46 | 48 | 51 | 39 |
| Net Profit | 7 | 19 | 17 | 15 | 17 | 21 | 24 | 25 | 29 | 33 | 35 | 37 | 35 |
| EPS (₹) | 44.80 | 3.92 | 2.84 | 2.53 | 2.90 | 3.55 | 4.05 | 3.91 | 4.60 | 5.07 | 5.34 | 5.57 | 5.54 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|
| Sales | 123 | 194 | 252 | 341 | 457 | 603 | 638 |
| Expenses | 95 | 132 | 179 | 224 | 296 | 378 | 398 |
| Operating Profit | 28 | 62 | 72 | 117 | 161 | 225 | 240 |
| OPM % | 22.8% | 32.0% | 28.6% | 34.3% | 35.2% | 37.3% | 37.6% |
| Other Income | 2 | 5 | 10 | 32 | 11 | 46 | 41 |
| Interest | 5 | 14 | 52 | 47 | 18 | 31 | 35 |
| Depreciation | 9 | 13 | 17 | 21 | 29 | 53 | 61 |
| Profit before tax | 16 | 40 | 13 | 81 | 124 | 187 | 184 |
| Net Profit | 12 | 29 | 8 | 59 | 87 | 134 | 139 |
| EPS (₹) | 76.00 | 194.69 | 51.28 | 9.91 | 13.52 | 20.58 | 21.52 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 12 | 13 | 13 | — |
| Reserves | 89 | 118 | 202 | 633 | 1,381 | 1,516 | — |
| Borrowings | 88 | 197 | 301 | 39 | 263 | 474 | — |
| Other Liabilities | 77 | 87 | 85 | 113 | 204 | 197 | — |
| Total Liabilities | 256 | 404 | 589 | 797 | 1,861 | 2,200 | — |
| Fixed Assets | 121 | 144 | 217 | 257 | 436 | 779 | — |
| CWIP | 0 | 24 | 38 | 45 | 80 | 257 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 135 | 236 | 335 | 494 | 1,345 | 1,164 | — |
| Total Assets | 256 | 404 | 589 | 797 | 1,861 | 2,200 | — |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 5 | 21 | −10 | −7 | 54 | −119 |
| Cash from Investing Activity | −35 | −114 | −101 | −55 | −918 | −71 |
| Cash from Financing Activity | 24 | 96 | 126 | 71 | 877 | 174 |
| Net Cash Flow | −6 | 3 | 15 | 9 | 13 | −16 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| ROCE % | — | 22.0 | 16.0 | 21.0 | 12.0 | 12.0 |
| ROE % | — | — | — | — | — | 9.1 |
| EPS (₹) | 76.00 | 194.69 | 51.28 | 9.91 | 13.52 | 20.58 |
| Book Value (₹) | — | — | — | — | — | 237.0 |
| Face Value (₹) | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | 135.0 |
| Div Yield % | — | — | — | — | — | 0.00 |
| NPM % | 9.6 | 14.6 | 3.1 | 15.8 | 18.6 | 20.6 |
| OPM % | 23.0 | 32.0 | 29.0 | 34.0 | 35.0 | 37.0 |
| D/E | 0.97 | 1.64 | 1.48 | 0.06 | 0.19 | 0.31 |
| P/B | — | — | — | — | — | 12.3 |