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 | 2,407 | 2,286 | 2,310 | 2,654 | 2,190 | 1,953 | 2,257 | 2,815 | 2,454 | 2,207 | 2,159 | 2,836 | 2,646 |
| Expenses | 2,109 | 1,997 | 1,932 | 2,182 | 1,932 | 1,775 | 2,009 | 2,281 | 2,107 | 1,902 | 1,866 | 2,326 | 2,304 |
| Operating Profit | 298 | 289 | 378 | 472 | 258 | 177 | 248 | 534 | 347 | 305 | 293 | 510 | 342 |
| OPM % | 12.4% | 12.6% | 16.4% | 17.8% | 11.8% | 9.1% | 11.0% | 19.0% | 14.1% | 13.8% | 13.6% | 18.0% | 12.9% |
| Other Income | 16 | 27 | 16 | 33 | 17 | 17 | 15 | 10 | 32 | 27 | −15 | 67 | 23 |
| Interest | 97 | 95 | 97 | 82 | 86 | 85 | 83 | 73 | 71 | 67 | 65 | 62 | 67 |
| Depreciation | 140 | 143 | 145 | 150 | 146 | 145 | 139 | 142 | 131 | 134 | 133 | 134 | 142 |
| Profit before tax | 76 | 77 | 153 | 273 | 44 | −36 | 41 | 328 | 177 | 131 | 80 | 380 | 156 |
| Net Profit | 60 | 58 | 109 | 193 | 33 | −25 | 31 | 257 | 120 | 90 | 53 | 295 | 116 |
| EPS (₹) | 7.75 | 7.58 | 14.17 | 25.11 | 4.24 | −3.27 | 4.05 | 33.32 | 15.53 | 11.75 | 6.85 | 38.28 | 15.03 |
| 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 | 3,210 | 3,268 | 4,348 | 5,730 | 6,549 | 6,916 | 6,785 | 7,461 | 8,682 | 9,656 | 9,214 | 9,656 | 9,848 |
| Expenses | 2,908 | 2,982 | 3,724 | 4,922 | 5,600 | 5,569 | 5,434 | 6,351 | 7,898 | 8,216 | 7,994 | 8,201 | 8,398 |
| Operating Profit | 302 | 286 | 624 | 808 | 949 | 1,347 | 1,352 | 1,110 | 785 | 1,440 | 1,221 | 1,455 | 1,450 |
| OPM % | 9.4% | 8.8% | 14.4% | 14.1% | 14.5% | 19.5% | 19.9% | 14.9% | 9.0% | 14.9% | 13.3% | 15.1% | 14.7% |
| Other Income | 143 | 146 | 139 | 62 | 78 | 74 | 28 | 67 | 107 | 90 | 56 | 110 | 101 |
| Interest | 78 | 82 | 277 | 378 | 371 | 388 | 296 | 243 | 339 | 372 | 327 | 264 | 261 |
| Depreciation | 154 | 149 | 256 | 332 | 339 | 352 | 371 | 397 | 510 | 578 | 572 | 532 | 544 |
| Profit before tax | 213 | 201 | 230 | 160 | 317 | 682 | 713 | 538 | 43 | 580 | 378 | 769 | 747 |
| Net Profit | 175 | 168 | 219 | 154 | 256 | 505 | 630 | 399 | 40 | 421 | 295 | 558 | 554 |
| EPS (₹) | 22.76 | 21.78 | 28.50 | 19.99 | 33.20 | 65.60 | 81.83 | 51.76 | 5.26 | 54.61 | 38.34 | 72.41 | 71.91 |
| 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 | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 | 77 | — |
| Reserves | 2,550 | 2,848 | 3,209 | 4,203 | 4,418 | 4,729 | 5,409 | 5,972 | 5,904 | 6,597 | 6,938 | 7,288 | — |
| Borrowings | 1,302 | 1,281 | 4,255 | 4,130 | 4,049 | 4,282 | 4,146 | 4,326 | 4,462 | 3,903 | 3,489 | 3,391 | — |
| Other Liabilities | 1,066 | 1,023 | 2,157 | 2,664 | 2,787 | 3,087 | 3,268 | 3,488 | 3,646 | 3,880 | 3,858 | 3,795 | — |
| Total Liabilities | 4,995 | 5,229 | 9,698 | 11,075 | 11,332 | 12,175 | 12,901 | 13,863 | 14,089 | 14,458 | 14,361 | 14,550 | — |
| Fixed Assets | 1,928 | 2,033 | 6,362 | 7,368 | 7,263 | 7,326 | 7,324 | 7,577 | 9,843 | 9,790 | 9,535 | 9,558 | — |
| CWIP | 123 | 63 | 805 | 762 | 914 | 1,604 | 2,105 | 2,551 | 358 | 481 | 560 | 471 | — |
| Investments | 1,309 | 1,690 | 564 | 672 | 877 | 836 | 752 | 1,009 | 867 | 1,287 | 1,452 | 1,646 | — |
| Other Assets | 1,636 | 1,443 | 1,966 | 2,272 | 2,277 | 2,410 | 2,720 | 2,726 | 3,021 | 2,900 | 2,814 | 2,875 | — |
| Total Assets | 4,995 | 5,229 | 9,698 | 11,075 | 11,332 | 12,175 | 12,901 | 13,863 | 14,089 | 14,458 | 14,361 | 14,550 | — |
| 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 | 282 | 249 | 677 | 805 | 1,064 | 1,341 | 1,328 | 1,039 | 805 | 1,620 | 1,669 | 950 |
| Cash from Investing Activity | −11 | −11 | −982 | −234 | −543 | −1,184 | −582 | −775 | −365 | −700 | −886 | −496 |
| Cash from Financing Activity | −265 | −202 | 280 | −555 | −535 | −201 | −702 | −270 | −318 | −970 | −823 | −443 |
| Net Cash Flow | 6 | 36 | −24 | 15 | −14 | −44 | 45 | −6 | 122 | −50 | −39 | 12 |
| 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 % | 6.0 | 7.0 | 7.0 | 7.0 | 8.0 | 12.0 | 12.0 | 8.0 | 4.0 | 9.0 | 7.0 | 10.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 7.8 |
| EPS (₹) | 22.76 | 21.78 | 28.50 | 19.99 | 33.20 | 65.60 | 81.83 | 51.76 | 5.26 | 54.61 | 38.34 | 72.41 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 956.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 11.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.53 |
| NPM % | 5.2 | 4.9 | 4.9 | 2.7 | 3.9 | 7.2 | 9.2 | 5.3 | 0.5 | 4.3 | 3.2 | 5.7 |
| OPM % | 9.0 | 9.0 | 14.0 | 14.0 | 14.0 | 19.0 | 20.0 | 15.0 | 9.0 | 15.0 | 13.0 | 15.0 |
| D/E | 0.50 | 0.44 | 1.29 | 0.96 | 0.90 | 0.89 | 0.76 | 0.72 | 0.75 | 0.58 | 0.50 | 0.46 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 0.9 |