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 | 654 | 1,367 | 1,174 | 1,702 | 1,078 | 1,072 | 1,464 | 1,460 | 1,281 | 1,383 | 1,575 | 1,458 | 1,116 |
| Expenses | 479 | 1,042 | 912 | 1,270 | 785 | 780 | 1,050 | 1,044 | 958 | 1,056 | 1,164 | 1,093 | 755 |
| Operating Profit | 175 | 325 | 262 | 433 | 293 | 292 | 414 | 416 | 323 | 328 | 411 | 365 | 361 |
| OPM % | 26.8% | 23.8% | 22.3% | 25.4% | 27.2% | 27.2% | 28.3% | 28.5% | 25.2% | 23.7% | 26.1% | 25.0% | 32.3% |
| Other Income | 31 | 41 | 34 | 60 | 36 | 66 | 66 | 72 | 52 | 46 | 29 | 72 | 107 |
| Interest | 108 | 110 | 135 | 138 | 152 | 123 | 114 | 107 | 106 | 102 | 90 | 112 | 109 |
| Depreciation | 68 | 76 | 82 | 76 | 68 | 69 | 76 | 76 | 76 | 76 | 80 | 80 | 73 |
| Profit before tax | 30 | 180 | 79 | 279 | 108 | 166 | 289 | 306 | 194 | 196 | 270 | 245 | 285 |
| Net Profit | 22 | 112 | 56 | 211 | 81 | 115 | 236 | 249 | 158 | 170 | 206 | 191 | 217 |
| EPS (₹) | 1.25 | 4.34 | 2.39 | 6.69 | 2.72 | 3.65 | 7.25 | 7.58 | 4.60 | 4.98 | 5.72 | 4.46 | 6.14 |
| 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 | 1,311 | 2,038 | 2,024 | 1,897 | 2,973 | 2,632 | 1,950 | 2,999 | 3,445 | 4,897 | 5,074 | 5,697 | 5,532 |
| Expenses | 928 | 1,548 | 1,444 | 1,341 | 2,174 | 1,965 | 1,474 | 2,229 | 2,578 | 3,695 | 3,654 | 4,264 | 4,068 |
| Operating Profit | 383 | 490 | 580 | 557 | 799 | 667 | 476 | 770 | 866 | 1,202 | 1,421 | 1,433 | 1,464 |
| OPM % | 29.2% | 24.0% | 28.7% | 29.4% | 26.9% | 25.3% | 24.4% | 25.7% | 25.1% | 24.5% | 28.0% | 25.2% | 26.5% |
| Other Income | 20 | 34 | 29 | 36 | 47 | 27 | −17 | 9 | 161 | 160 | 233 | 193 | 254 |
| Interest | 131 | 199 | 246 | 259 | 278 | 340 | 347 | 444 | 434 | 491 | 495 | 409 | 413 |
| Depreciation | 99 | 106 | 123 | 138 | 140 | 192 | 237 | 351 | 315 | 302 | 289 | 312 | 310 |
| Profit before tax | 172 | 219 | 240 | 196 | 427 | 161 | −125 | −15 | 278 | 569 | 869 | 904 | 995 |
| Net Profit | 116 | 139 | 167 | 133 | 282 | 114 | −96 | −65 | 222 | 401 | 680 | 725 | 784 |
| EPS (₹) | 4.22 | 5.47 | 6.73 | 5.12 | 8.81 | 4.79 | −1.65 | 2.70 | 9.47 | 14.66 | 21.05 | 19.76 | 21.30 |
| 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 | 113 | 113 | 114 | 136 | 136 | 204 | 211 | 230 | 231 | 231 | 244 | 245 | — |
| Reserves | 1,244 | 1,425 | 1,581 | 2,151 | 2,033 | 2,077 | 2,137 | 2,680 | 3,014 | 3,418 | 5,394 | 6,576 | — |
| Borrowings | 1,663 | 2,459 | 2,576 | 3,390 | 3,785 | 4,522 | 5,005 | 4,906 | 4,634 | 5,470 | 5,464 | 6,344 | — |
| Other Liabilities | 1,278 | 2,000 | 2,079 | 2,133 | 4,845 | 5,448 | 6,461 | 7,285 | 8,486 | 8,740 | 10,973 | 13,040 | — |
| Total Liabilities | 4,298 | 5,997 | 6,350 | 7,810 | 10,800 | 12,251 | 13,814 | 15,101 | 16,365 | 17,860 | 22,076 | 26,204 | — |
| Fixed Assets | 1,362 | 340 | 1,431 | 1,805 | 2,277 | 2,998 | 5,020 | 4,905 | 4,681 | 4,593 | 6,899 | 8,537 | — |
| CWIP | 486 | 1,411 | 1,564 | 2,129 | 2,010 | 2,097 | 495 | 541 | 740 | 1,232 | 138 | 222 | — |
| Investments | 34 | 994 | 54 | 236 | 98 | 72 | 89 | 509 | 62 | 50 | 43 | 62 | — |
| Other Assets | 2,416 | 3,252 | 3,302 | 3,640 | 6,416 | 7,083 | 8,210 | 9,147 | 10,882 | 11,985 | 14,995 | 17,383 | — |
| Total Assets | 4,298 | 5,997 | 6,350 | 7,810 | 10,800 | 12,251 | 13,814 | 15,101 | 16,365 | 17,860 | 22,076 | 26,204 | — |
| 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 | 490 | 26 | 339 | 398 | 49 | 467 | 465 | 803 | 1,032 | 966 | 334 | 995 | −137 |
| Cash from Investing Activity | −234 | −384 | −948 | −335 | −1,084 | −452 | −717 | −748 | −971 | −271 | −379 | −590 | −1,436 |
| Cash from Financing Activity | −262 | 373 | 631 | −58 | 1,032 | 45 | 321 | 30 | 33 | −695 | 241 | 860 | 942 |
| Net Cash Flow | −5 | 16 | 21 | 5 | −4 | 60 | 69 | 84 | 94 | 1 | 195 | 1,265 | −631 |
| 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 % | 10.0 | 11.0 | 12.0 | 11.0 | 9.0 | 12.0 | 8.0 | 4.0 | 6.0 | 8.0 | 13.0 | 13.0 | 11.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 10.5 |
| EPS (₹) | 5.46 | 4.22 | 5.47 | 6.73 | 5.12 | 8.81 | 4.79 | −1.65 | 2.70 | 9.47 | 14.66 | 21.05 | 19.76 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 209.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 26.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.36 |
| NPM % | 9.5 | 8.7 | 6.7 | 8.1 | 6.9 | 9.3 | 4.3 | −5.0 | −2.2 | 6.2 | 7.9 | 12.8 | 12.3 |
| OPM % | 32.0 | 29.0 | 24.0 | 29.0 | 29.0 | 27.0 | 25.0 | 24.0 | 26.0 | 25.0 | 25.0 | 28.0 | 25.0 |
| D/E | 0.80 | 1.23 | 1.60 | 1.52 | 1.48 | 1.75 | 1.98 | 2.13 | 1.69 | 1.43 | 1.50 | 0.97 | 0.93 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 2.6 |