| 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 | 180 | 181 | 167 | 184 | 163 | 208 | 318 | 340 | 355 | 165 | 192 | 235 | 293 |
| Expenses | 121 | 119 | 112 | 131 | 119 | 139 | 194 | 200 | 234 | 111 | 146 | 163 | 195 |
| Operating Profit | 59 | 63 | 55 | 53 | 44 | 69 | 124 | 140 | 121 | 55 | 47 | 71 | 98 |
| OPM % | 32.8% | 34.8% | 32.9% | 28.8% | 27.0% | 33.2% | 39.0% | 41.2% | 34.1% | 33.3% | 24.5% | 30.2% | 33.4% |
| Other Income | 5 | 8 | −3 | 9 | 9 | 12 | 13 | 12 | 8 | 24 | 13 | 23 | 15 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 0 | 1 | 1 |
| Depreciation | 6 | 6 | 8 | 8 | 3 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 |
| Profit before tax | 58 | 64 | 44 | 54 | 49 | 77 | 132 | 147 | 123 | 69 | 54 | 87 | 106 |
| Net Profit | 44 | 48 | 32 | 40 | 38 | 58 | 99 | 110 | 91 | 52 | 40 | 64 | 78 |
| EPS (₹) | 2.54 | 2.76 | 1.85 | 2.29 | 2.18 | 3.36 | 5.71 | 6.35 | 5.26 | 3.01 | 2.32 | 3.71 | 4.51 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 538 | 499 | 683 | 721 | 712 | 1,030 | 947 | 886 |
| Expenses | 325 | 292 | 434 | 502 | 481 | 652 | 653 | 614 |
| Operating Profit | 214 | 207 | 249 | 219 | 231 | 378 | 294 | 271 |
| OPM % | 39.8% | 41.5% | 36.5% | 30.4% | 32.4% | 36.7% | 31.0% | 30.6% |
| Other Income | 6 | 9 | 19 | 24 | 18 | 46 | 69 | 76 |
| Interest | 7 | 5 | 3 | 1 | 0 | 0 | 6 | 6 |
| Depreciation | 18 | 20 | 22 | 25 | 28 | 18 | 24 | 25 |
| Profit before tax | 194 | 190 | 243 | 217 | 220 | 406 | 333 | 316 |
| Net Profit | 145 | 142 | 182 | 160 | 164 | 305 | 248 | 235 |
| EPS (₹) | 137.82 | 8.16 | 10.47 | 9.23 | 9.44 | 17.59 | 14.29 | 13.55 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 1 | 10 | 35 | 35 | 35 | 35 | 35 | — |
| Reserves | 198 | 330 | 487 | 647 | 811 | 1,098 | 1,325 | — |
| Borrowings | 74 | 52 | 19 | 5 | 3 | 21 | 44 | — |
| Other Liabilities | 92 | 142 | 173 | 176 | 211 | 263 | 238 | — |
| Total Liabilities | 364 | 534 | 713 | 862 | 1,059 | 1,418 | 1,641 | — |
| Fixed Assets | 107 | 139 | 156 | 151 | 172 | 300 | 316 | — |
| CWIP | 2 | 3 | 3 | 30 | 147 | 89 | 301 | — |
| Investments | 26 | 37 | 94 | 189 | 250 | 187 | 252 | — |
| Other Assets | 229 | 355 | 460 | 491 | 489 | 841 | 771 | — |
| Total Assets | 364 | 534 | 713 | 862 | 1,059 | 1,418 | 1,641 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 122 | 137 | 146 | 142 | 241 | 46 | 334 |
| Cash from Investing Activity | −45 | −61 | −76 | −147 | −264 | −35 | −276 |
| Cash from Financing Activity | −72 | −21 | −56 | −4 | −2 | −19 | −31 |
| Net Cash Flow | 5 | 55 | 14 | −10 | −24 | −8 | 28 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | 58.0 | 53.0 | 35.0 | 30.0 | 40.0 | 26.0 |
| ROE % | — | — | — | — | — | — | 19.4 |
| EPS (₹) | 137.82 | 8.16 | 10.47 | 9.23 | 9.44 | 17.59 | 13.55 |
| Book Value (₹) | — | — | — | — | — | — | 78.4 |
| Face Value (₹) | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | 42.0 |
| Div Yield % | — | — | — | — | — | — | 0.23 |
| NPM % | 26.7 | 28.0 | 25.9 | 21.5 | 22.5 | 28.3 | 24.4 |
| OPM % | 40.0 | 41.0 | 36.0 | 30.0 | 32.0 | 37.0 | 31.0 |
| D/E | 0.37 | 0.15 | 0.04 | 0.01 | 0.00 | 0.02 | 0.03 |
| P/B | — | — | — | — | — | — | 6.7 |