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 | 12,498 | 13,382 | 14,164 | 14,926 | 16,100 | 17,091 | 18,035 | 18,294 | 19,524 | 20,179 | 21,013 | 21,606 | 23,165 |
| Expenses | 3,693 | 3,931 | 4,229 | 4,420 | 4,956 | 5,338 | 5,691 | 5,865 | 5,992 | 6,307 | 7,737 | 6,553 | 6,793 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 5 | 2 | 5 | 9 | 5 | 7 | 26 | 21 | 5 | 5 | −262 | 11 | 6 |
| Interest | 4,103 | 4,537 | 4,868 | 5,217 | 5,684 | 6,149 | 6,386 | 6,551 | 6,918 | 7,011 | 7,339 | 7,398 | 7,942 |
| Depreciation | 156 | 159 | 176 | 193 | 200 | 210 | 219 | 252 | 251 | 258 | 244 | 256 | 288 |
| Profit before tax | 4,551 | 4,758 | 4,896 | 5,105 | 5,265 | 5,401 | 5,765 | 5,647 | 6,368 | 6,608 | 5,431 | 7,410 | 8,149 |
| Net Profit | 3,437 | 3,551 | 3,639 | 3,825 | 3,912 | 4,014 | 4,308 | 4,546 | 4,765 | 4,948 | 4,066 | 5,553 | 6,081 |
| EPS (₹) | 5.67 | 5.86 | 5.89 | 6.18 | 6.32 | 6.46 | 6.86 | 7.21 | 7.56 | 7.84 | 6.39 | 8.78 | 9.61 |
| 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 | 5,392 | 7,299 | 9,970 | 12,746 | 18,487 | 26,375 | 26,673 | 31,633 | 41,411 | 54,972 | 68,832 | 81,985 | 85,964 |
| Expenses | 1,752 | 2,354 | 3,250 | 4,115 | 5,454 | 9,159 | 10,839 | 11,880 | 12,693 | 16,099 | 20,878 | 25,998 | 27,390 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 26 | 35 | 22 | 10 | 13 | 8 | 3 | −17 | −5 | 6 | −2 | −263 | −240 |
| Interest | 2,274 | 2,959 | 3,853 | 4,696 | 6,723 | 9,608 | 9,519 | 9,848 | 12,701 | 18,886 | 24,991 | 28,899 | 29,690 |
| Depreciation | 36 | 56 | 71 | 102 | 144 | 295 | 325 | 385 | 485 | 683 | 881 | 1,009 | 1,045 |
| Profit before tax | 1,357 | 1,965 | 2,817 | 3,843 | 6,179 | 7,322 | 5,992 | 9,504 | 15,528 | 19,310 | 22,080 | 25,817 | 27,598 |
| Net Profit | 898 | 1,279 | 1,836 | 2,496 | 3,995 | 5,264 | 4,420 | 7,028 | 11,508 | 14,451 | 16,779 | 19,332 | 20,648 |
| EPS (₹) | 1.79 | 2.37 | 3.34 | 4.32 | 6.91 | 8.75 | 7.33 | 11.61 | 19.01 | 23.35 | 26.77 | 30.56 | 32.62 |
| 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 | 50 | 54 | 109 | 115 | 115 | 120 | 120 | 121 | 121 | 124 | 124 | 622 | — |
| Reserves | 4,750 | 7,373 | 9,491 | 15,733 | 19,582 | 32,208 | 36,798 | 43,592 | 54,251 | 76,572 | 96,569 | 1,13,377 | — |
| Other Liabilities | 1,325 | 2,522 | 4,881 | 2,393 | 2,948 | 2,257 | 2,918 | 3,561 | 4,164 | 5,700 | 8,185 | 10,841 | — |
| Total Liabilities | 32,780 | 46,973 | 63,731 | 84,798 | 1,24,233 | 1,64,391 | 1,71,470 | 2,12,505 | 2,75,226 | 3,75,742 | 4,66,127 | 5,59,952 | — |
| Fixed Assets | 252 | 290 | 366 | 470 | 695 | 1,321 | 1,316 | 1,716 | 2,308 | 3,250 | 3,780 | 3,947 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 34 | 80 | 43 | 41 | 119 | — |
| Investments | 326 | 1,029 | 4,070 | 3,139 | 8,599 | 17,544 | 18,397 | 12,246 | 22,752 | 30,881 | 34,441 | 30,578 | — |
| Other Assets | 32,201 | 45,654 | 59,295 | 81,189 | 1,14,939 | 1,45,526 | 1,51,707 | 1,98,509 | 2,50,087 | 3,41,568 | 4,27,865 | 5,25,309 | — |
| Total Assets | 32,780 | 46,973 | 63,731 | 84,798 | 1,24,233 | 1,64,391 | 1,71,470 | 2,12,505 | 2,75,226 | 3,75,742 | 4,66,127 | 5,59,952 | — |
| Borrowing | 26,655 | 37,025 | 49,250 | 66,557 | 1,01,588 | 1,29,806 | 1,31,634 | 1,65,232 | 2,16,690 | 2,93,346 | 3,61,249 | 4,35,112 | — |
| 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 | −7,064 | −9,870 | −10,439 | −20,566 | −29,062 | −24,412 | −807 | −37,029 | −42,112 | −72,760 | −67,792 | −65,790 |
| Cash from Investing Activity | −360 | −687 | −3,047 | 1,075 | −5,379 | −8,758 | −429 | 6,347 | −10,394 | −7,171 | −2,765 | −3,389 |
| Cash from Financing Activity | 6,867 | 11,656 | 12,513 | 19,503 | 34,449 | 34,167 | 1,741 | 32,240 | 50,675 | 82,415 | 70,165 | 67,433 |
| Net Cash Flow | −557 | 1,100 | −972 | 13 | 9 | 998 | 505 | 1,558 | −1,831 | 2,484 | −392 | −1,746 |
| 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 % | — | — | — | — | — | — | — | — | — | — | — | 10.9 |
| ROE % | 19.0 | 21.0 | 22.0 | 20.0 | 22.0 | 20.0 | 13.0 | 17.0 | 23.0 | 22.0 | 19.0 | 18.0 |
| EPS (₹) | 1.79 | 2.37 | 3.34 | 4.32 | 6.91 | 8.75 | 7.33 | 11.61 | 19.01 | 23.35 | 26.77 | 30.56 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 183.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 29.2 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.56 |
| NPM % | 16.6 | 17.4 | 18.4 | 19.6 | 21.6 | 20.0 | 16.6 | 22.2 | 27.8 | 26.3 | 24.4 | 23.7 |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — |
| D/E | 5.55 | 4.99 | 5.13 | 4.20 | 5.16 | 4.02 | 3.57 | 3.78 | 3.99 | 3.82 | 3.74 | 3.82 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 5.3 |