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 | 383 | 408 | 438 | 448 | 493 | 495 | 513 | 693 | 711 | 737 | 736 | 815 | 891 |
| Expenses | 303 | 321 | 349 | 357 | 360 | 331 | 355 | 519 | 506 | 524 | 538 | 611 | 638 |
| Operating Profit | 80 | 87 | 89 | 90 | 133 | 164 | 158 | 174 | 204 | 213 | 198 | 204 | 252 |
| OPM % | 20.9% | 21.3% | 20.3% | 20.1% | 27.0% | 33.1% | 30.8% | 25.1% | 28.7% | 28.9% | 26.9% | 25.0% | 28.3% |
| Other Income | 7 | 9 | 9 | 15 | 18 | 23 | 15 | 25 | 25 | 19 | 21 | 30 | 23 |
| Interest | 0 | 1 | 0 | 1 | 2 | 6 | 11 | 9 | 6 | 6 | 5 | 6 | 8 |
| Depreciation | 6 | 7 | 6 | 11 | 14 | 18 | 22 | 23 | 23 | 23 | 23 | 25 | 32 |
| Profit before tax | 80 | 87 | 91 | 93 | 135 | 164 | 140 | 167 | 200 | 203 | 191 | 204 | 236 |
| Net Profit | 71 | 82 | 87 | 85 | 121 | 146 | 128 | 145 | 181 | 186 | 170 | 187 | 202 |
| EPS (₹) | 1.68 | 1.91 | 2.05 | 1.96 | 2.77 | 3.36 | 2.93 | 3.28 | 4.15 | 4.26 | 3.95 | 4.32 | 4.62 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 450 | 505 | 635 | 789 | 804 | 786 | 478 | 850 | 1,516 | 1,677 | 2,193 | 2,998 | 3,178 |
| Expenses | 420 | 467 | 551 | 629 | 693 | 700 | 437 | 742 | 1,293 | 1,326 | 1,545 | 2,149 | 2,311 |
| Operating Profit | 30 | 38 | 84 | 160 | 111 | 86 | 41 | 108 | 223 | 351 | 649 | 849 | 867 |
| OPM % | 6.7% | 7.5% | 13.2% | 20.3% | 13.8% | 10.9% | 8.6% | 12.7% | 14.7% | 20.9% | 29.6% | 28.3% | 27.3% |
| Other Income | 0 | 0 | 3 | 4 | 43 | −15 | 19 | 15 | 19 | 40 | 80 | 95 | 93 |
| Interest | 2 | 1 | 7 | 13 | 13 | 4 | 2 | 2 | 3 | 8 | 47 | 53 | 25 |
| Depreciation | 5 | 6 | 26 | 40 | 19 | 12 | 9 | 7 | 18 | 31 | 77 | 94 | 103 |
| Profit before tax | 24 | 31 | 53 | 111 | 122 | 55 | 48 | 114 | 220 | 352 | 606 | 797 | 833 |
| Net Profit | 24 | 31 | 50 | 97 | 105 | 52 | 50 | 111 | 204 | 326 | 540 | 724 | 744 |
| EPS (₹) | 0.58 | 0.75 | 1.22 | 2.36 | 2.57 | 1.28 | 1.22 | 2.72 | 4.89 | 7.60 | 12.34 | 16.68 | 17.15 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 41 | 41 | 41 | 41 | — |
| Reserves | 73 | 108 | 155 | 250 | 362 | 418 | 450 | 560 | 762 | 1,166 | 1,690 | 2,422 | — |
| Borrowings | 7 | 6 | 95 | 108 | 38 | 1 | 1 | 11 | 7 | 31 | 384 | 431 | — |
| Other Liabilities | 13 | 13 | 36 | 101 | 66 | 40 | 38 | 52 | 136 | 378 | 721 | 868 | — |
| Total Liabilities | 103 | 137 | 297 | 470 | 475 | 469 | 498 | 633 | 945 | 1,616 | 2,835 | 3,762 | — |
| Fixed Assets | 24 | 24 | 78 | 49 | 51 | 41 | 38 | 112 | 234 | 296 | 1,395 | 1,706 | — |
| CWIP | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 11 | 17 | — |
| Investments | 2 | 2 | 32 | 28 | 28 | 29 | 24 | 70 | 88 | 116 | 220 | 352 | — |
| Other Assets | 78 | 111 | 187 | 393 | 393 | 400 | 436 | 451 | 623 | 1,205 | 1,210 | 1,688 | — |
| Total Assets | 103 | 137 | 297 | 470 | 475 | 469 | 498 | 633 | 945 | 1,616 | 2,835 | 3,762 | — |
| 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 | 13 | 36 | 48 | 56 | 133 | 116 | 45 | 185 | 261 | 350 | 829 | 903 |
| Cash from Investing Activity | −11 | −7 | −115 | −27 | −66 | −107 | −22 | −172 | −238 | −260 | −1,119 | −446 |
| Cash from Financing Activity | 6 | −2 | 84 | −2 | −87 | −54 | −9 | −12 | 7 | 257 | 158 | −246 |
| Net Cash Flow | 8 | 27 | 17 | 27 | −20 | −45 | 13 | 2 | 30 | 347 | −131 | 211 |
| 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 % | — | 30.0 | 31.0 | 39.0 | 26.0 | 21.0 | 11.0 | 22.0 | 32.0 | 31.0 | 33.0 | 30.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 32.1 |
| EPS (₹) | 0.58 | 0.75 | 1.22 | 2.36 | 2.57 | 1.28 | 1.22 | 2.72 | 4.89 | 7.60 | 12.34 | 16.68 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 59.8 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 12.6 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.16 |
| NPM % | 5.3 | 6.1 | 7.8 | 12.2 | 12.4 | 6.7 | 10.1 | 12.8 | 13.3 | 19.0 | 23.8 | 23.4 |
| OPM % | 7.0 | 7.0 | 13.0 | 20.0 | 14.0 | 11.0 | 9.0 | 13.0 | 15.0 | 21.0 | 30.0 | 28.0 |
| D/E | 0.08 | 0.05 | 0.58 | 0.42 | 0.10 | 0.00 | 0.00 | 0.02 | 0.01 | 0.03 | 0.22 | 0.17 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 3.6 |