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 | 3,423 | 3,462 | 3,954 | 3,917 | 3,433 | 3,590 | 3,821 | 4,417 | 3,942 | 4,296 | 4,173 | 4,517 | 4,336 |
| Expenses | 2,741 | 2,745 | 3,051 | 3,004 | 2,812 | 2,905 | 3,070 | 3,339 | 3,176 | 3,460 | 3,340 | 3,496 | 3,489 |
| Operating Profit | 681 | 717 | 903 | 913 | 620 | 685 | 752 | 1,078 | 766 | 835 | 834 | 1,020 | 847 |
| OPM % | 19.9% | 20.7% | 22.8% | 23.3% | 18.1% | 19.1% | 19.7% | 24.4% | 19.4% | 19.4% | 20.0% | 22.6% | 19.5% |
| Other Income | 94 | 134 | 587 | 40 | 1,166 | 58 | 53 | 57 | 62 | 81 | −176 | −28 | 41 |
| Interest | 233 | 248 | 267 | 227 | 236 | 226 | 223 | 212 | 277 | 272 | 210 | 232 | 213 |
| Depreciation | 358 | 389 | 414 | 407 | 405 | 420 | 425 | 436 | 455 | 473 | 515 | 513 | 547 |
| Profit before tax | 184 | 214 | 808 | 319 | 1,146 | 98 | 156 | 487 | 97 | 171 | −68 | 248 | 128 |
| Net Profit | 149 | 173 | 753 | 223 | 862 | 27 | 81 | 459 | 89 | 133 | −52 | 199 | 137 |
| EPS (₹) | 0.84 | 1.05 | 5.50 | 1.13 | 5.49 | −0.13 | 0.21 | 2.87 | 0.23 | 0.63 | 1.08 | 0.78 | 0.87 |
| 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 | 3,090 | 3,347 | 3,891 | 4,123 | 5,514 | 6,300 | 7,143 | 8,184 | 11,174 | 14,756 | 15,262 | 16,927 | 17,321 |
| Expenses | 2,394 | 2,957 | 2,912 | 3,294 | 4,121 | 4,696 | 5,562 | 6,391 | 8,762 | 11,540 | 12,008 | 13,456 | 13,785 |
| Operating Profit | 696 | 390 | 980 | 829 | 1,394 | 1,604 | 1,581 | 1,793 | 2,412 | 3,216 | 3,254 | 3,471 | 3,536 |
| OPM % | 22.5% | 11.7% | 25.2% | 20.1% | 25.3% | 25.5% | 22.1% | 21.9% | 21.6% | 21.8% | 21.3% | 20.5% | 20.4% |
| Other Income | 158 | 639 | 173 | 228 | 340 | 199 | 260 | 72 | 18 | 853 | 1,217 | −76 | −82 |
| Interest | 9 | 29 | 26 | 62 | 71 | 65 | 58 | 68 | 419 | 974 | 897 | 990 | 927 |
| Depreciation | 221 | 249 | 277 | 385 | 448 | 552 | 715 | 814 | 1,113 | 1,569 | 1,687 | 1,957 | 2,049 |
| Profit before tax | 624 | 751 | 850 | 610 | 1,215 | 1,186 | 1,068 | 983 | 897 | 1,525 | 1,887 | 448 | 479 |
| Net Profit | 528 | 609 | 688 | 453 | 1,003 | 871 | 846 | 772 | 643 | 1,298 | 1,429 | 369 | 416 |
| EPS (₹) | 4.14 | 4.59 | 5.10 | 3.10 | 7.54 | 6.24 | 6.17 | 5.40 | 3.85 | 8.52 | 8.44 | 2.38 | 3.36 |
| 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 | 100 | 100 | 100 | 300 | 300 | 600 | 600 | 600 | 600 | 600 | 600 | 810 | — |
| Reserves | 3,171 | 3,934 | 4,738 | 4,881 | 5,798 | 6,106 | 7,027 | 7,832 | 17,267 | 19,183 | 21,044 | 33,221 | — |
| Borrowings | 1,117 | 2,478 | 2,302 | 2,264 | 2,422 | 2,715 | 4,481 | 5,147 | 18,019 | 16,277 | 18,362 | 15,434 | — |
| Other Liabilities | 1,988 | 1,947 | 2,254 | 2,545 | 3,672 | 4,993 | 6,382 | 6,763 | 15,856 | 19,693 | 18,534 | 13,943 | — |
| Total Liabilities | 6,375 | 8,458 | 9,394 | 9,990 | 12,192 | 14,414 | 18,490 | 20,342 | 51,742 | 55,753 | 58,540 | 63,409 | — |
| Fixed Assets | 1,630 | 1,748 | 3,626 | 3,700 | 4,471 | 5,971 | 6,364 | 6,569 | 29,468 | 30,644 | 31,963 | 36,486 | — |
| CWIP | 1,677 | 2,240 | 839 | 1,303 | 1,899 | 2,196 | 2,800 | 4,110 | 7,317 | 7,993 | 8,508 | 6,987 | — |
| Investments | 230 | 902 | 1,253 | 675 | 1,012 | 966 | 1,952 | 1,588 | 2,069 | 1,000 | 1,127 | 1,779 | — |
| Other Assets | 2,839 | 3,569 | 3,676 | 4,312 | 4,811 | 5,281 | 7,374 | 8,074 | 12,888 | 16,117 | 16,941 | 18,157 | — |
| Total Assets | 6,375 | 8,458 | 9,394 | 9,990 | 12,192 | 14,414 | 18,490 | 20,342 | 51,742 | 55,753 | 58,540 | 63,409 | — |
| 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 | 561 | 211 | 371 | 640 | 662 | 1,155 | 1,283 | 1,160 | 1,177 | 1,852 | 2,954 | 4,061 | 1,994 |
| Cash from Investing Activity | −904 | −491 | −1,138 | −510 | −684 | −703 | −1,505 | −3,651 | −1,662 | −14,260 | −1,002 | −203 | −1,883 |
| Cash from Financing Activity | 426 | 186 | 1,068 | −178 | −240 | −242 | 388 | 2,564 | 242 | 13,049 | −2,333 | −1,854 | −924 |
| Net Cash Flow | 83 | −94 | 300 | −47 | −261 | 210 | 165 | 72 | −243 | 641 | −380 | 2,004 | −812 |
| 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 % | 15.0 | 12.0 | 9.0 | 12.0 | 8.0 | 13.0 | 13.0 | 10.0 | 9.0 | 6.0 | 6.0 | 6.0 | 4.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 1.4 |
| EPS (₹) | 3.45 | 4.14 | 4.59 | 5.10 | 3.10 | 7.54 | 6.24 | 6.17 | 5.40 | 3.85 | 8.52 | 8.44 | 2.38 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 210.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 78.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.14 |
| NPM % | 15.0 | 16.3 | 15.3 | 16.9 | 10.4 | 17.1 | 13.4 | 11.4 | 9.4 | 5.7 | 8.3 | 8.7 | 2.2 |
| OPM % | 24.0 | 23.0 | 12.0 | 25.0 | 20.0 | 25.0 | 25.0 | 22.0 | 22.0 | 22.0 | 22.0 | 21.0 | 21.0 |
| D/E | 0.29 | 0.34 | 0.61 | 0.48 | 0.44 | 0.40 | 0.40 | 0.59 | 0.61 | 1.01 | 0.82 | 0.85 | 0.45 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 1.7 |