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 | 374 | 415 | 429 | 406 | 439 | 496 | 492 | 446 | 473 | 551 | 533 | 486 | 549 |
| Expenses | 316 | 350 | 368 | 348 | 375 | 426 | 431 | 391 | 415 | 482 | 465 | 424 | 477 |
| Operating Profit | 58 | 65 | 61 | 59 | 64 | 70 | 61 | 56 | 58 | 69 | 68 | 62 | 72 |
| OPM % | 15.5% | 15.7% | 14.2% | 14.5% | 14.6% | 14.1% | 12.4% | 12.6% | 12.3% | 12.5% | 12.8% | 12.8% | 13.1% |
| Other Income | 5 | 3 | 5 | 7 | 5 | 6 | 7 | 11 | 7 | 7 | 7 | 10 | 9 |
| Interest | 2 | 3 | 3 | 4 | 4 | 4 | 3 | 2 | 3 | 3 | 2 | 3 | 3 |
| Depreciation | 14 | 15 | 16 | 16 | 17 | 19 | 19 | 20 | 21 | 24 | 23 | 22 | 26 |
| Profit before tax | 47 | 50 | 46 | 45 | 48 | 52 | 46 | 45 | 41 | 49 | 50 | 47 | 52 |
| Net Profit | 35 | 37 | 35 | 34 | 35 | 39 | 35 | 34 | 31 | 37 | 38 | 35 | 39 |
| EPS (₹) | 1.18 | 1.27 | 1.18 | 1.14 | 1.20 | 1.27 | 1.13 | 1.12 | 1.01 | 1.19 | 1.24 | 1.15 | 1.26 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 691 | 784 | 762 | 881 | 988 | 1,362 | 1,624 | 1,874 | 2,044 | 2,119 |
| Expenses | 604 | 687 | 669 | 739 | 865 | 1,187 | 1,381 | 1,622 | 1,786 | 1,848 |
| Operating Profit | 86 | 97 | 93 | 141 | 123 | 175 | 243 | 251 | 258 | 271 |
| OPM % | 12.4% | 12.4% | 12.2% | 16.0% | 12.4% | 12.8% | 15.0% | 13.4% | 12.6% | 12.8% |
| Other Income | 2 | 2 | 3 | 10 | 6 | 12 | 19 | 29 | 31 | 32 |
| Interest | 7 | 13 | 16 | 10 | 7 | 13 | 12 | 13 | 12 | 11 |
| Depreciation | 28 | 35 | 42 | 45 | 46 | 53 | 61 | 76 | 90 | 94 |
| Profit before tax | 53 | 51 | 39 | 97 | 76 | 121 | 188 | 192 | 187 | 198 |
| Net Profit | 36 | 33 | 30 | 72 | 57 | 90 | 140 | 143 | 141 | 149 |
| EPS (₹) | 1.25 | 1.16 | 1.06 | 2.46 | 1.94 | 3.06 | 4.77 | 4.67 | 4.59 | 4.84 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 57 | 57 | 57 | 59 | 59 | 59 | 59 | 61 | 61 | — |
| Reserves | 209 | 237 | 262 | 372 | 410 | 486 | 604 | 1,104 | 1,210 | — |
| Borrowings | 139 | 165 | 134 | 132 | 136 | 127 | 245 | 184 | 191 | — |
| Other Liabilities | 105 | 117 | 113 | 118 | 117 | 160 | 192 | 216 | 225 | — |
| Total Liabilities | 511 | 577 | 566 | 681 | 722 | 831 | 1,100 | 1,565 | 1,686 | — |
| Fixed Assets | 261 | 363 | 354 | 354 | 411 | 426 | 524 | 623 | 931 | — |
| CWIP | 92 | 16 | 7 | 55 | 12 | 49 | 94 | 238 | 90 | — |
| Investments | 4 | 4 | 4 | 10 | 11 | 11 | 4 | 4 | 7 | — |
| Other Assets | 154 | 195 | 202 | 261 | 288 | 345 | 478 | 700 | 659 | — |
| Total Assets | 511 | 577 | 566 | 681 | 722 | 831 | 1,100 | 1,565 | 1,686 | — |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | — | — | 109 | 110 | 84 | 164 | 153 | 161 | 218 |
| Cash from Investing Activity | — | — | −43 | −125 | −57 | −151 | −224 | −331 | −213 |
| Cash from Financing Activity | — | — | −51 | 28 | −30 | −37 | 69 | 248 | −54 |
| Net Cash Flow | — | — | 15 | 14 | −2 | −23 | −1 | 79 | −49 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 15.0 | 12.0 | 21.0 | 14.0 | 21.0 | 25.0 | 18.0 | 14.0 |
| ROE % | — | — | — | — | — | — | — | — | 11.4 |
| EPS (₹) | 1.25 | 1.16 | 1.06 | 2.46 | 1.94 | 3.06 | 4.77 | 4.67 | 4.59 |
| Book Value (₹) | — | — | — | — | — | — | — | — | 41.4 |
| Face Value (₹) | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | 42.4 |
| Div Yield % | — | — | — | — | — | — | — | — | 0.63 |
| NPM % | 5.2 | 4.2 | 3.9 | 8.1 | 5.7 | 6.6 | 8.5 | 7.5 | 6.8 |
| OPM % | 12.0 | 12.0 | 12.0 | 16.0 | 12.0 | 13.0 | 15.0 | 13.0 | 13.0 |
| D/E | 0.52 | 0.56 | 0.42 | 0.31 | 0.29 | 0.23 | 0.37 | 0.16 | 0.15 |
| P/B | — | — | — | — | — | — | — | — | 5.0 |