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 | 248 | 248 | 298 | 297 | 246 | 260 | 273 | 267 | 179 | 277 | 237 | 340 | 204 |
| Expenses | 226 | 231 | 269 | 279 | 230 | 240 | 246 | 221 | 150 | 257 | 205 | 292 | 181 |
| Operating Profit | 21 | 17 | 29 | 18 | 16 | 20 | 27 | 46 | 28 | 20 | 32 | 49 | 24 |
| OPM % | 8.5% | 6.9% | 9.7% | 6.1% | 6.5% | 7.7% | 9.9% | 17.2% | 15.6% | 7.2% | 13.5% | 14.4% | 11.8% |
| Other Income | 2 | 1 | 1 | −1 | 1 | 1 | −26 | −5 | −10 | 7 | −92 | −26 | 97 |
| Interest | 8 | 9 | 8 | 10 | 8 | 8 | 8 | 6 | 3 | 8 | 4 | 5 | 4 |
| Depreciation | 11 | 11 | 12 | 12 | 12 | 11 | 9 | 5 | 4 | 10 | 5 | 5 | 6 |
| Profit before tax | 4 | −2 | 11 | −5 | −3 | 3 | −16 | 30 | 10 | 9 | −69 | 13 | 110 |
| Net Profit | 1 | −5 | 7 | −7 | −4 | 0 | −19 | 22 | 5 | 4 | −62 | 2 | 106 |
| EPS (₹) | 1.13 | −3.54 | 5.63 | −5.35 | −2.98 | −0.24 | −14.96 | 14.64 | 3.07 | 2.88 | −42.11 | 1.11 | 71.48 |
| 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 | 488 | 404 | 692 | 778 | 930 | 883 | 817 | 780 | 923 | 1,091 | 740 | 953 | 1,059 |
| Expenses | 387 | 354 | 636 | 754 | 848 | 786 | 729 | 710 | 847 | 1,005 | 641 | 817 | 934 |
| Operating Profit | 101 | 51 | 56 | 23 | 82 | 97 | 88 | 70 | 76 | 86 | 99 | 135 | 125 |
| OPM % | 20.7% | 12.6% | 8.1% | 3.0% | 8.8% | 11.0% | 10.8% | 9.0% | 8.2% | 7.9% | 13.4% | 14.2% | 11.8% |
| Other Income | 7 | 8 | 32 | 13 | 7 | 5 | 6 | −52 | 7 | 2 | −46 | −137 | −15 |
| Interest | 5 | 7 | 18 | 22 | 35 | 37 | 30 | 26 | 27 | 35 | 20 | 17 | 22 |
| Depreciation | 17 | 17 | 23 | 28 | 28 | 41 | 45 | 43 | 44 | 45 | 20 | 20 | 25 |
| Profit before tax | 87 | 36 | 46 | −14 | 27 | 23 | 19 | −52 | 12 | 8 | 14 | −38 | 62 |
| Net Profit | 60 | 26 | 37 | −15 | 27 | 16 | 12 | −53 | 7 | −3 | −2 | −52 | 49 |
| EPS (₹) | 34.49 | 20.74 | 26.93 | −14.74 | 21.91 | 15.47 | 13.32 | −23.70 | 7.62 | 1.38 | 1.67 | −31.65 | 33.36 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 15 | 15 | — |
| Reserves | 156 | 179 | 197 | 177 | 206 | 192 | 210 | 191 | 198 | 190 | 391 | 328 | — |
| Borrowings | 89 | 81 | 279 | 390 | 357 | 372 | 374 | 320 | 308 | 242 | 187 | 123 | — |
| Other Liabilities | 169 | 188 | 377 | 493 | 515 | 497 | 381 | 396 | 551 | 618 | 647 | 836 | — |
| Total Liabilities | 427 | 461 | 865 | 1,073 | 1,091 | 1,074 | 978 | 920 | 1,070 | 1,063 | 1,239 | 1,303 | — |
| Fixed Assets | 72 | 72 | 250 | 239 | 205 | 256 | 253 | 239 | 220 | 238 | 217 | 140 | — |
| CWIP | 0 | 21 | 11 | 27 | 14 | 11 | 19 | 12 | 28 | 10 | 15 | 0 | — |
| Investments | 0 | 1 | 45 | 14 | 12 | 40 | 49 | 7 | 10 | 8 | 0 | 0 | — |
| Other Assets | 354 | 366 | 559 | 793 | 860 | 766 | 658 | 661 | 812 | 806 | 1,007 | 1,163 | — |
| Total Assets | 427 | 461 | 865 | 1,073 | 1,091 | 1,074 | 978 | 920 | 1,070 | 1,063 | 1,239 | 1,303 | — |
| 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 | 28 | 68 | −53 | −27 | 50 | 109 | 81 | 103 | 71 | 202 | −29 | 60 |
| Cash from Investing Activity | −18 | −36 | −70 | −31 | −22 | −11 | 13 | −15 | −10 | −44 | −58 | −38 |
| Cash from Financing Activity | 22 | −25 | 97 | 66 | −33 | −102 | −66 | −81 | −88 | −133 | 107 | −25 |
| Net Cash Flow | 32 | 6 | −26 | 8 | −4 | −4 | 28 | 7 | −27 | 25 | 19 | −3 |
| 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 % | 36.0 | 14.0 | 15.0 | 1.0 | 10.0 | 12.0 | 8.0 | 6.0 | 8.0 | 10.0 | 17.0 | 26.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | −12.5 |
| EPS (₹) | 34.49 | 20.74 | 26.93 | −14.74 | 21.91 | 15.47 | 13.32 | −23.70 | 7.62 | 1.38 | 1.67 | −31.65 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 233.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 68.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.12 |
| NPM % | 12.1 | 6.3 | 5.1 | −1.9 | 2.9 | 1.8 | 1.5 | −7.3 | 0.8 | −0.3 | −0.3 | −6.4 |
| OPM % | 21.0 | 13.0 | 8.0 | 3.0 | 9.0 | 11.0 | 11.0 | 9.0 | 8.0 | 8.0 | 13.0 | 14.0 |
| D/E | 0.53 | 0.42 | 1.33 | 2.05 | 1.63 | 1.81 | 1.68 | 1.57 | 1.46 | 1.19 | 0.46 | 0.36 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 17.5 |