Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Sales | 374 | 446 | 402 | 531 | 422 | 557 | 832 |
| Expenses | 189 | 189 | 137 | 195 | 159 | 290 | 411 |
| Operating Profit | 184 | 257 | 266 | 335 | 263 | 268 | 421 |
| OPM % | 49.2% | 57.6% | 66.2% | 63.1% | 62.3% | 48.1% | 50.6% |
| Other Income | 36 | 54 | 9 | 27 | 44 | 84 | 42 |
| Interest | 154 | 204 | 221 | 195 | 190 | 180 | 255 |
| Depreciation | 83 | 81 | 83 | 89 | 111 | 97 | 115 |
| Profit before tax | −17 | 26 | −30 | 79 | 7 | 75 | 94 |
| Net Profit | −4 | 17 | −17 | 36 | 21 | 45 | 55 |
| EPS (₹) | 4.85 | 43.39 | −2.80 | 2.49 | 2.69 | 4.73 | 4.14 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|
| Sales | 621 | 702 | 930 | 1,390 | 1,496 | 1,913 | 2,343 |
| Expenses | 381 | 406 | 555 | 684 | 595 | 781 | 1,056 |
| Operating Profit | 240 | 295 | 375 | 706 | 901 | 1,132 | 1,287 |
| OPM % | 38.6% | 42.0% | 40.3% | 50.8% | 60.2% | 59.2% | 54.9% |
| Other Income | 15 | 9 | −58 | 25 | 114 | 169 | 199 |
| Interest | 141 | 167 | 217 | 504 | 663 | 786 | 820 |
| Depreciation | 70 | 86 | 118 | 222 | 300 | 380 | 411 |
| Profit before tax | 44 | 52 | −18 | 5 | 52 | 135 | 255 |
| Net Profit | 25 | 30 | −59 | −38 | 19 | 86 | 157 |
| EPS (₹) | 334.17 | 83.97 | −179.97 | −70.44 | 54.89 | 8.04 | 14.05 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 1 | 4 | 4 | 4 | 5 | 12 | — |
| Reserves | 50 | 1,257 | 1,207 | 1,829 | 2,558 | 4,627 | — |
| Borrowings | 1,341 | 1,605 | 3,971 | 5,570 | 8,087 | 12,684 | — |
| Other Liabilities | 1,240 | 862 | 1,691 | 1,465 | 2,374 | 5,232 | — |
| Total Liabilities | 2,632 | 3,728 | 6,873 | 8,869 | 13,025 | 22,555 | — |
| Fixed Assets | 2,031 | 2,149 | 2,929 | 6,649 | 8,060 | 11,954 | — |
| CWIP | 112 | 603 | 2,683 | 680 | 1,913 | 5,343 | — |
| Investments | 7 | 42 | 49 | 93 | 76 | 137 | — |
| Other Assets | 481 | 934 | 1,212 | 1,447 | 2,976 | 5,122 | — |
| Total Assets | 2,632 | 3,728 | 6,873 | 8,869 | 13,025 | 22,555 | — |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 489 | 434 | 928 | 86 | 1,404 | 1,731 |
| Cash from Investing Activity | −510 | −1,034 | −3,011 | −1,939 | −3,606 | −5,953 |
| Cash from Financing Activity | 45 | 582 | 2,144 | 1,789 | 2,481 | 5,095 |
| Net Cash Flow | 24 | −17 | 61 | −64 | 279 | 873 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| ROCE % | — | 10.0 | 7.0 | 8.0 | 7.0 | 6.0 |
| ROE % | — | — | — | — | — | 1.8 |
| EPS (₹) | 334.17 | 83.97 | −179.97 | −70.44 | 54.89 | 8.04 |
| Book Value (₹) | — | — | — | — | — | 396.0 |
| Face Value (₹) | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | 99.2 |
| Div Yield % | — | — | — | — | — | 0.00 |
| NPM % | 3.9 | 4.2 | −6.8 | −2.7 | 1.2 | 4.1 |
| OPM % | 39.0 | 42.0 | 40.0 | 51.0 | 60.0 | 59.0 |
| D/E | 26.42 | 1.27 | 3.28 | 3.04 | 3.16 | 2.73 |
| P/B | — | — | — | — | — | 3.3 |