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 | 742 | 787 | 907 | 716 | 745 | 1,017 | 1,070 | 1,161 | 1,280 | 1,965 | 2,381 | 2,490 | 2,680 |
| Expenses | 694 | 717 | 842 | 650 | 676 | 939 | 992 | 1,085 | 1,209 | 1,875 | 2,286 | 2,398 | 2,580 |
| Operating Profit | 49 | 70 | 65 | 67 | 69 | 78 | 78 | 75 | 71 | 90 | 96 | 91 | 100 |
| OPM % | 6.6% | 8.9% | 7.2% | 9.4% | 9.3% | 7.7% | 7.3% | 6.5% | 5.5% | 4.6% | 4.0% | 3.7% | 3.7% |
| Other Income | 3 | 2 | 6 | 14 | 32 | 4 | 27 | 24 | 28 | 21 | 15 | 25 | 30 |
| Interest | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 3 | 2 | 3 | 3 | 10 | 10 |
| Depreciation | 16 | 17 | 17 | 17 | 16 | 17 | 19 | 18 | 18 | 19 | 18 | 22 | 34 |
| Profit before tax | 35 | 55 | 54 | 62 | 83 | 62 | 84 | 78 | 79 | 89 | 89 | 85 | 87 |
| Net Profit | 25 | 41 | 43 | 46 | 69 | 47 | 64 | 55 | 58 | 68 | 80 | 89 | 85 |
| EPS (₹) | 0.08 | 0.12 | 0.13 | 0.13 | 0.20 | 0.13 | 0.18 | 0.14 | 0.18 | 0.24 | 0.21 | 0.23 | 0.22 |
| 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 | 288 | 337 | 441 | 839 | 1,159 | 633 | 676 | 1,294 | 1,962 | 3,150 | 3,993 | 8,116 | 9,516 |
| Expenses | 291 | 315 | 375 | 683 | 983 | 482 | 534 | 1,149 | 1,787 | 2,898 | 3,676 | 7,764 | 9,140 |
| Operating Profit | −2 | 22 | 67 | 156 | 176 | 151 | 142 | 145 | 175 | 252 | 316 | 351 | 376 |
| OPM % | −0.7% | 6.5% | 15.2% | 18.6% | 15.2% | 23.9% | 21.0% | 11.2% | 8.9% | 8.0% | 7.9% | 4.3% | 4.0% |
| Other Income | 7 | 5 | 16 | 31 | 66 | 70 | 19 | 18 | 71 | 25 | 71 | 86 | 92 |
| Interest | 1 | 1 | 4 | 6 | 6 | 4 | 4 | 2 | 2 | 3 | 9 | 19 | 26 |
| Depreciation | 13 | 18 | 22 | 66 | 82 | 87 | 75 | 63 | 62 | 67 | 70 | 77 | 93 |
| Profit before tax | −10 | 9 | 56 | 115 | 153 | 130 | 82 | 98 | 182 | 208 | 308 | 341 | 349 |
| Net Profit | −11 | 9 | 44 | 88 | 126 | 108 | 70 | 84 | 136 | 156 | 236 | 295 | 321 |
| EPS (₹) | −0.05 | 0.04 | 0.16 | 0.32 | 0.38 | 0.32 | 0.22 | 0.26 | 0.42 | 0.45 | 0.65 | 0.80 | 0.90 |
| 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 | 43 | 53 | 54 | 54 | 66 | 66 | 133 | 268 | 268 | 278 | 279 | 349 | — |
| Reserves | 170 | 610 | 729 | 2,572 | 2,671 | 2,737 | 2,755 | 2,690 | 2,898 | 3,110 | 3,457 | 4,397 | — |
| Borrowings | 5 | 6 | 136 | 67 | 40 | 26 | 20 | 0 | 8 | 83 | 172 | 430 | — |
| Other Liabilities | 50 | 81 | 124 | 275 | 396 | 300 | 642 | 896 | 930 | 1,670 | 1,461 | 2,126 | — |
| Total Liabilities | 268 | 750 | 1,043 | 2,968 | 3,174 | 3,130 | 3,550 | 3,854 | 4,104 | 5,142 | 5,369 | 7,302 | — |
| Fixed Assets | 51 | 67 | 90 | 2,115 | 2,102 | 2,126 | 2,101 | 2,080 | 2,143 | 2,125 | 2,275 | 2,917 | — |
| CWIP | 26 | 19 | 121 | 60 | 32 | 0 | 16 | 146 | 74 | 311 | 448 | 188 | — |
| Investments | 0 | 0 | 60 | 27 | 102 | 392 | 457 | 394 | 461 | 543 | 485 | 814 | — |
| Other Assets | 191 | 664 | 772 | 768 | 938 | 612 | 976 | 1,234 | 1,425 | 2,163 | 2,161 | 3,384 | — |
| Total Assets | 268 | 750 | 1,043 | 2,968 | 3,174 | 3,130 | 3,550 | 3,854 | 4,104 | 5,142 | 5,369 | 7,302 | — |
| 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 | −21 | 24 | 59 | 97 | 308 | 22 | 155 | 122 | 113 | 728 | 72 | 537 |
| Cash from Investing Activity | −91 | −3 | −558 | 20 | −280 | −42 | −55 | −55 | −88 | −448 | −644 | −911 |
| Cash from Financing Activity | 123 | 440 | 162 | −97 | −54 | −26 | −9 | −36 | 37 | 178 | 208 | 957 |
| Net Cash Flow | 11 | 461 | −338 | 20 | −27 | −45 | 91 | 31 | 61 | 458 | −364 | 582 |
| 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 % | −5.0 | 2.0 | 8.0 | 7.0 | 4.0 | 5.0 | 3.0 | 3.0 | 6.0 | 6.0 | 9.0 | 8.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 6.6 |
| EPS (₹) | −0.05 | 0.04 | 0.16 | 0.32 | 0.38 | 0.32 | 0.22 | 0.26 | 0.42 | 0.45 | 0.65 | 0.80 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 13.6 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 17.5 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −3.7 | 2.6 | 9.6 | 10.1 | 10.3 | 15.4 | 10.1 | 6.4 | 6.7 | 4.9 | 5.8 | 3.6 |
| OPM % | −0.8 | 7.0 | 15.0 | 19.0 | 15.0 | 24.0 | 21.0 | 11.0 | 9.0 | 8.0 | 8.0 | 4.3 |
| D/E | 0.02 | 0.01 | 0.17 | 0.03 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.02 | 0.05 | 0.09 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.1 |