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 | 23,280 | 26,023 | 29,038 | 32,041 | 31,480 | 33,704 | 32,042 | 36,433 | 35,288 | 37,403 | 39,708 | 38,494 | 42,037 |
| Expenses | 13,935 | 16,073 | 18,601 | 21,108 | 19,655 | 21,420 | 19,669 | 23,705 | 20,973 | 23,352 | 25,842 | 23,983 | 24,896 |
| Operating Profit | 9,345 | 9,950 | 10,438 | 10,933 | 11,825 | 12,283 | 12,373 | 12,728 | 14,315 | 14,050 | 13,866 | 14,511 | 17,141 |
| OPM % | 40.1% | 38.2% | 35.9% | 34.1% | 37.6% | 36.4% | 38.6% | 34.9% | 40.6% | 37.6% | 34.9% | 37.7% | 40.8% |
| Other Income | 3 | 0 | 2 | 4 | 3 | 3 | 3 | 10 | 13 | 3 | −378 | 25 | 5 |
| Interest | 4,020 | 4,449 | 4,777 | 5,154 | 5,592 | 6,046 | 6,276 | 6,396 | 6,807 | 6,901 | 7,232 | 7,291 | 7,834 |
| Depreciation | 202 | 209 | 232 | 257 | 267 | 275 | 288 | 339 | 317 | 327 | 330 | 317 | 380 |
| Profit before tax | 5,125 | 5,292 | 5,431 | 5,527 | 5,968 | 5,966 | 5,812 | 6,002 | 7,204 | 6,825 | 5,926 | 6,928 | 8,932 |
| Net Profit | 3,709 | 3,756 | 4,045 | 4,085 | 4,209 | 4,180 | 4,412 | 4,756 | 5,329 | 4,746 | 4,368 | 5,226 | 6,297 |
| EPS (₹) | 12.20 | 12.09 | 13.52 | 13.28 | 13.39 | 13.07 | 13.97 | 15.14 | 17.46 | 14.04 | 13.95 | 15.86 | 19.57 |
| 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 | 11,335 | 20,533 | 24,507 | 32,862 | 42,605 | 54,351 | 60,592 | 68,406 | 82,072 | 1,10,382 | 1,32,944 | 1,50,530 | 1,57,642 |
| Expenses | 5,823 | 13,795 | 15,794 | 22,074 | 27,569 | 36,094 | 40,950 | 46,951 | 52,204 | 69,497 | 83,420 | 93,433 | 98,074 |
| Operating Profit | 5,511 | 6,739 | 8,713 | 10,788 | 15,037 | 18,258 | 19,641 | 21,455 | 29,868 | 40,886 | 49,524 | 57,098 | 59,568 |
| OPM % | 48.6% | 32.8% | 35.6% | 32.8% | 35.3% | 33.6% | 32.4% | 31.4% | 36.4% | 37.0% | 37.3% | 37.9% | 37.8% |
| Other Income | 8 | 0 | 0 | 1 | 2 | 0 | −7 | 8 | 1 | −4 | −18 | −382 | −344 |
| Interest | 2,230 | 2,877 | 3,716 | 4,531 | 6,657 | 9,500 | 9,274 | 9,629 | 12,380 | 18,607 | 24,587 | 28,541 | 29,259 |
| Depreciation | 38 | 58 | 73 | 160 | 226 | 457 | 498 | 563 | 678 | 900 | 1,170 | 1,291 | 1,354 |
| Profit before tax | 3,251 | 3,804 | 4,925 | 6,099 | 8,155 | 8,302 | 9,862 | 11,271 | 16,811 | 21,375 | 23,748 | 26,883 | 28,612 |
| Net Profit | 2,409 | 2,775 | 3,450 | 4,176 | 5,374 | 5,994 | 7,367 | 8,314 | 12,210 | 15,595 | 17,558 | 19,669 | 20,637 |
| EPS (₹) | 10.62 | 11.71 | 14.21 | 16.65 | 20.23 | 21.17 | 28.09 | 28.63 | 40.29 | 51.07 | 55.57 | 61.24 | 63.42 |
| 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 | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 159 | 159 | 160 | 160 | — |
| Reserves | 11,009 | 13,519 | 16,071 | 20,403 | 23,660 | 31,222 | 35,750 | 40,167 | 46,248 | 60,169 | 72,236 | 77,755 | — |
| Borrowings | 26,312 | 36,062 | 48,282 | 65,695 | 99,754 | 1,27,212 | 1,28,461 | 1,61,179 | 2,12,265 | 2,88,933 | 3,55,855 | 4,29,914 | — |
| Other Liabilities | 50,827 | 54,290 | 64,181 | 75,337 | 84,934 | 92,791 | 1,15,554 | 1,31,987 | 1,46,729 | 1,88,154 | 2,23,269 | 2,50,666 | — |
| Total Liabilities | 88,228 | 1,03,951 | 1,28,614 | 1,61,514 | 2,08,428 | 2,51,304 | 2,79,845 | 3,33,413 | 4,05,401 | 5,37,415 | 6,51,519 | 7,58,495 | — |
| Fixed Assets | 1,261 | 1,274 | 1,645 | 1,792 | 2,097 | 3,216 | 3,182 | 3,586 | 4,336 | 5,455 | 6,297 | 6,729 | — |
| CWIP | 3 | 11 | 4 | 28 | 66 | 45 | 129 | 113 | 191 | 220 | 314 | 321 | — |
| Investments | 51,367 | 53,698 | 62,658 | 69,428 | 81,679 | 91,821 | 1,13,654 | 1,19,222 | 1,36,176 | 1,70,127 | 1,90,130 | 1,94,414 | — |
| Other Assets | 35,598 | 48,969 | 64,306 | 90,266 | 1,24,587 | 1,56,223 | 1,62,879 | 2,10,493 | 2,64,698 | 3,61,613 | 4,54,778 | 5,57,031 | — |
| Total Assets | 88,228 | 1,03,951 | 1,28,614 | 1,61,514 | 2,08,428 | 2,51,304 | 2,79,845 | 3,33,413 | 4,05,401 | 5,37,415 | 6,51,519 | 7,58,495 | — |
| Mar 2014 | 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 | −9,807 | −10,731 | −9,795 | −10,922 | −19,580 | −27,076 | −23,369 | 4,547 | −33,670 | −39,480 | −65,502 | −61,750 | −55,301 |
| Cash from Investing Activity | 3,764 | 3,709 | −886 | 151 | −922 | −6,903 | −9,948 | −3,684 | 1,445 | −13,945 | −14,132 | −7,987 | −12,635 |
| Cash from Financing Activity | 6,521 | 6,839 | 11,602 | 12,513 | 19,590 | 34,535 | 34,479 | 1,687 | 32,326 | 51,016 | 82,709 | 69,828 | 66,610 |
| Net Cash Flow | 478 | −183 | 921 | 1,742 | −911 | 555 | 1,162 | 2,551 | 101 | −2,409 | 3,075 | 92 | −1,326 |
| Mar 2014 | 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 % | 16.0 | 15.0 | 14.0 | 14.0 | 13.0 | 13.0 | 11.0 | 10.0 | 10.0 | 11.0 | 12.0 | 11.0 | 11.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 13.2 |
| EPS (₹) | 9.71 | 10.62 | 11.71 | 14.21 | 16.65 | 20.23 | 21.17 | 28.09 | 28.63 | 40.29 | 51.07 | 55.57 | 61.24 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 487.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 27.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.09 |
| NPM % | — | 21.2 | 13.5 | 14.1 | 12.7 | 12.6 | 11.0 | 12.2 | 12.2 | 14.9 | 14.1 | 13.2 | 13.1 |
| OPM % | 75.0 | 49.0 | 33.0 | 36.0 | 33.0 | 35.0 | 34.0 | 32.0 | 31.0 | 36.0 | 37.0 | 37.0 | 38.0 |
| D/E | — | 2.37 | 2.65 | 2.99 | 3.21 | 4.20 | 4.06 | 3.59 | 4.00 | 4.57 | 4.79 | 4.92 | 5.52 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 3.6 |