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 | 749 | 725 | 571 | 724 | 804 | 895 | 639 | 875 | 970 | 1,038 | 789 | 1,099 | 1,184 |
| Expenses | 653 | 602 | 482 | 610 | 671 | 689 | 581 | 660 | 788 | 889 | 664 | 874 | 971 |
| Operating Profit | 97 | 122 | 89 | 114 | 133 | 206 | 58 | 214 | 182 | 149 | 125 | 225 | 213 |
| OPM % | 13.0% | 16.8% | 15.6% | 15.7% | 16.5% | 23.0% | 9.1% | 24.5% | 18.8% | 14.4% | 15.8% | 20.5% | 18.0% |
| Other Income | 16 | 3 | 12 | 6 | 2 | 17 | 5 | 19 | 14 | 59 | 27 | 20 | 6 |
| Interest | 5 | 6 | 4 | 7 | 7 | 6 | 5 | 8 | 7 | 8 | 8 | 0 | 5 |
| Depreciation | 15 | 16 | 17 | 28 | 19 | 19 | 20 | 36 | 24 | 25 | 26 | 60 | 35 |
| Profit before tax | 93 | 104 | 81 | 86 | 109 | 197 | 39 | 190 | 164 | 175 | 119 | 186 | 179 |
| Net Profit | 69 | 66 | 68 | 68 | 69 | 139 | 31 | 154 | 110 | 139 | 86 | 147 | 122 |
| EPS (₹) | 4.81 | 4.62 | 4.78 | 4.77 | 4.80 | 9.70 | 2.16 | 10.73 | 7.66 | 9.71 | 6.00 | 10.31 | 8.56 |
| 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 | 1,129 | 1,148 | 1,239 | 1,336 | 1,567 | 1,422 | 1,533 | 1,958 | 2,332 | 2,768 | 3,213 | 3,896 | 4,110 |
| Expenses | 1,027 | 1,002 | 1,096 | 1,157 | 1,405 | 1,300 | 1,354 | 1,686 | 1,966 | 2,340 | 2,601 | 3,213 | 3,398 |
| Operating Profit | 102 | 146 | 144 | 179 | 161 | 122 | 178 | 272 | 366 | 428 | 611 | 684 | 712 |
| OPM % | 9.0% | 12.7% | 11.6% | 13.4% | 10.3% | 8.6% | 11.6% | 13.9% | 15.7% | 15.5% | 19.0% | 17.6% | 17.3% |
| Other Income | 53 | 11 | 32 | 18 | 10 | 25 | 9 | 5 | 14 | 32 | 43 | 120 | 112 |
| Interest | 8 | 3 | 2 | 2 | 4 | 3 | 4 | 5 | 13 | 21 | 26 | 25 | 21 |
| Depreciation | 34 | 35 | 33 | 28 | 29 | 33 | 34 | 48 | 56 | 76 | 94 | 135 | 145 |
| Profit before tax | 113 | 119 | 141 | 167 | 138 | 111 | 150 | 224 | 311 | 363 | 534 | 644 | 659 |
| Net Profit | 88 | 90 | 97 | 117 | 69 | 77 | 114 | 152 | 236 | 271 | 392 | 482 | 495 |
| EPS (₹) | 6.13 | 6.29 | 6.80 | 8.17 | 4.83 | 5.36 | 7.95 | 10.66 | 16.47 | 18.98 | 27.39 | 33.68 | 34.58 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 29 | 29 | — |
| Reserves | 605 | 674 | 705 | 793 | 818 | 696 | 814 | 967 | 987 | 1,037 | 1,274 | 1,656 | — |
| Borrowings | 36 | 36 | 38 | 34 | 40 | 92 | 14 | 115 | 418 | 423 | 573 | 614 | — |
| Other Liabilities | 164 | 232 | 211 | 356 | 322 | 287 | 344 | 405 | 435 | 508 | 868 | 760 | — |
| Total Liabilities | 819 | 956 | 969 | 1,197 | 1,195 | 1,089 | 1,187 | 1,502 | 1,855 | 1,982 | 2,744 | 3,058 | — |
| Fixed Assets | 227 | 221 | 192 | 191 | 184 | 193 | 190 | 297 | 359 | 454 | 516 | 472 | — |
| CWIP | 11 | 3 | 4 | 13 | 13 | 3 | 1 | 15 | 18 | 10 | 5 | 11 | — |
| Investments | 1 | 1 | 91 | 24 | 69 | 9 | 1 | 1 | 0 | 0 | 38 | 79 | — |
| Other Assets | 581 | 731 | 682 | 969 | 929 | 883 | 995 | 1,190 | 1,477 | 1,518 | 2,185 | 2,496 | — |
| Total Assets | 819 | 956 | 969 | 1,197 | 1,195 | 1,089 | 1,187 | 1,502 | 1,855 | 1,982 | 2,744 | 3,058 | — |
| 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 | 85 | 68 | 90 | 99 | 62 | 52 | 157 | 57 | −41 | 458 | 164 | 380 |
| Cash from Investing Activity | 88 | −17 | −59 | −22 | −52 | 149 | −59 | −104 | −23 | −114 | −38 | −175 |
| Cash from Financing Activity | −136 | −6 | −61 | −68 | −49 | −153 | −78 | −11 | 59 | −339 | −123 | −189 |
| Net Cash Flow | 36 | 46 | −30 | 9 | −39 | 49 | 20 | −58 | −6 | 5 | 3 | 16 |
| 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 % | 12.0 | 18.0 | 17.0 | 21.0 | 17.0 | 13.0 | 19.0 | 24.0 | 26.0 | 27.0 | 32.0 | 31.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 30.2 |
| EPS (₹) | 6.13 | 6.29 | 6.80 | 8.17 | 4.83 | 5.36 | 7.95 | 10.66 | 16.47 | 18.98 | 27.39 | 33.68 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 118.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 17.5 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 3.89 |
| NPM % | 7.4 | 7.8 | 7.6 | 8.6 | 4.4 | 5.3 | 7.4 | 7.7 | 10.1 | 9.7 | 12.0 | 12.0 |
| OPM % | 9.0 | 13.0 | 12.0 | 13.0 | 10.0 | 9.0 | 12.0 | 14.0 | 16.0 | 15.0 | 19.0 | 18.0 |
| D/E | 0.06 | 0.05 | 0.05 | 0.04 | 0.05 | 0.13 | 0.02 | 0.12 | 0.42 | 0.40 | 0.44 | 0.36 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 5.0 |