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 | 14,745 | 16,545 | 17,376 | 17,720 | 17,095 | 12,086 | 12,925 | 17,249 | 14,812 | 16,327 | 15,683 | 16,817 | 27,369 |
| Expenses | 13,795 | 14,740 | 16,696 | 16,678 | 16,432 | 12,761 | 12,683 | 16,464 | 14,714 | 15,183 | 14,205 | 14,781 | 25,814 |
| Operating Profit | 950 | 1,804 | 680 | 1,042 | 663 | −675 | 242 | 785 | 99 | 1,144 | 1,478 | 2,036 | 1,555 |
| OPM % | 6.4% | 10.9% | 3.9% | 5.9% | 3.9% | −5.6% | 1.9% | 4.6% | 0.7% | 7.0% | 9.4% | 12.1% | 5.7% |
| Other Income | 10 | 10 | 8 | 19 | 19 | 19 | 15 | 32 | 26 | 23 | 43 | 43 | 32 |
| Interest | 57 | 65 | 50 | 51 | 48 | 52 | 79 | 66 | 37 | 34 | 33 | 16 | 52 |
| Depreciation | 147 | 157 | 151 | 151 | 150 | 153 | 153 | 150 | 151 | 152 | 157 | 150 | 155 |
| Profit before tax | 756 | 1,593 | 486 | 859 | 484 | −862 | 24 | 602 | −64 | 982 | 1,331 | 1,913 | 1,380 |
| Net Profit | 556 | 1,195 | 365 | 628 | 357 | −634 | 21 | 470 | −40 | 719 | 1,002 | 1,422 | 1,031 |
| EPS (₹) | 37.37 | 80.28 | 24.53 | 42.17 | 23.98 | −42.55 | 1.40 | 31.56 | −2.69 | 48.30 | 67.26 | 95.48 | 69.26 |
| 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 | 41,899 | 25,716 | 27,522 | 32,370 | 41,113 | 36,973 | 22,222 | 43,068 | 76,271 | 66,024 | 58,983 | 63,148 | 76,197 |
| Expenses | 42,016 | 24,367 | 25,646 | 30,288 | 40,596 | 39,130 | 20,210 | 40,336 | 70,574 | 61,548 | 57,946 | 58,390 | 69,984 |
| Operating Profit | −117 | 1,349 | 1,877 | 2,082 | 517 | −2,157 | 2,012 | 2,732 | 5,698 | 4,476 | 1,038 | 4,757 | 6,213 |
| OPM % | −0.3% | 5.2% | 6.8% | 6.4% | 1.3% | −5.8% | 9.1% | 6.3% | 7.5% | 6.8% | 1.8% | 7.5% | 8.2% |
| Other Income | 25 | 56 | 62 | 52 | 67 | 45 | 127 | 26 | 13 | 47 | 62 | 135 | 142 |
| Interest | 405 | 353 | 274 | 322 | 421 | 415 | 376 | 413 | 331 | 224 | 245 | 120 | 135 |
| Depreciation | 229 | 274 | 279 | 340 | 453 | 468 | 466 | 504 | 573 | 606 | 607 | 610 | 614 |
| Profit before tax | −727 | 778 | 1,386 | 1,473 | −290 | −2,995 | 1,296 | 1,841 | 4,806 | 3,694 | 249 | 4,162 | 5,606 |
| Net Profit | −33 | 762 | 1,051 | 927 | −205 | −2,056 | 257 | 1,352 | 3,532 | 2,745 | 214 | 3,103 | 4,174 |
| EPS (₹) | −2.23 | 51.14 | 70.57 | 62.27 | −13.79 | −138.10 | 17.28 | 90.79 | 237.16 | 184.34 | 14.38 | 208.36 | 280.30 |
| 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 | 149 | 149 | 149 | 149 | 149 | 149 | 149 | 149 | 149 | 149 | 149 | 149 | — |
| Reserves | 1,594 | 2,320 | 3,292 | 3,848 | 3,308 | 1,210 | 1,462 | 2,838 | 6,326 | 8,672 | 8,058 | 10,960 | — |
| Borrowings | 5,399 | 4,567 | 5,501 | 4,491 | 6,668 | 8,698 | 9,167 | 9,238 | 4,260 | 2,786 | 3,117 | 1,964 | — |
| Other Liabilities | 3,959 | 3,430 | 2,681 | 5,851 | 4,013 | 2,818 | 3,487 | 5,298 | 5,345 | 6,768 | 5,785 | 7,011 | — |
| Total Liabilities | 11,101 | 10,465 | 11,623 | 14,339 | 14,138 | 12,875 | 14,265 | 17,523 | 16,079 | 18,375 | 17,109 | 20,085 | — |
| Fixed Assets | 4,102 | 4,119 | 3,883 | 5,914 | 6,977 | 7,034 | 7,142 | 6,967 | 7,637 | 7,506 | 7,325 | 7,182 | — |
| CWIP | 784 | 1,679 | 2,763 | 1,410 | 1,199 | 1,598 | 1,550 | 1,210 | 331 | 210 | 208 | 346 | — |
| Investments | 14 | 119 | 140 | 153 | 159 | 179 | 199 | 208 | 206 | 240 | 280 | 491 | — |
| Other Assets | 6,201 | 4,547 | 4,837 | 6,863 | 5,802 | 4,064 | 5,374 | 9,139 | 7,905 | 10,419 | 9,296 | 12,066 | — |
| Total Assets | 11,101 | 10,465 | 11,623 | 14,339 | 14,138 | 12,875 | 14,265 | 17,523 | 16,079 | 18,375 | 17,109 | 20,085 | — |
| 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 | 1,083 | 2,292 | 609 | 2,757 | −144 | −620 | 452 | 1,026 | 5,749 | 2,694 | 1,352 | 2,945 |
| Cash from Investing Activity | −480 | −1,142 | −1,169 | −969 | −1,273 | −963 | −548 | −676 | −403 | −589 | −649 | −930 |
| Cash from Financing Activity | −609 | −1,152 | 561 | −1,788 | 1,417 | 1,583 | 97 | −343 | −5,354 | −2,106 | −519 | −1,294 |
| Net Cash Flow | −6 | −1 | 0 | 0 | 0 | 0 | 1 | 7 | −7 | −1 | 184 | 721 |
| 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 % | — | 16.0 | 21.0 | 21.0 | 1.0 | −26.0 | 16.0 | 20.0 | 45.0 | 35.0 | 4.0 | 35.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 31.8 |
| EPS (₹) | −2.23 | 51.14 | 70.57 | 62.27 | −13.79 | −138.10 | 17.28 | 90.79 | 237.16 | 184.34 | 14.38 | 208.36 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 746.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 5.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 4.17 |
| NPM % | −0.1 | 3.0 | 3.8 | 2.9 | −0.5 | −5.6 | 1.1 | 3.1 | 4.6 | 4.2 | 0.4 | 4.9 |
| OPM % | −0.3 | 5.0 | 7.0 | 6.0 | 1.3 | −6.0 | 9.0 | 6.0 | 7.0 | 7.0 | 1.8 | 8.0 |
| D/E | 3.10 | 1.85 | 1.60 | 1.12 | 1.93 | 6.40 | 5.69 | 3.09 | 0.66 | 0.32 | 0.38 | 0.18 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.0 |