Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Mar 2025 | Jun 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|
| Sales | 1,627 | 1,893 | 2,202 | 2,365 | 3,123 |
| Expenses | 1,577 | 1,784 | 2,104 | 2,236 | 2,989 |
| Operating Profit | 49 | 109 | 97 | 128 | 134 |
| OPM % | 3.0% | 5.8% | 4.4% | 5.4% | 4.3% |
| Other Income | 6 | 1 | 12 | 4 | 8 |
| Interest | 11 | 19 | 27 | 24 | 32 |
| Depreciation | 15 | 17 | 18 | 21 | 19 |
| Profit before tax | 30 | 74 | 64 | 87 | 90 |
| Net Profit | 23 | 56 | 48 | 66 | 68 |
| EPS (₹) | 1.21 | 2.41 | 2.03 | 2.94 | 2.80 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Sales | 2,913 | 5,010 | 5,869 | 5,952 | 6,669 | 8,640 |
| Expenses | 2,569 | 4,495 | 5,659 | 5,733 | 6,367 | 8,189 |
| Operating Profit | 344 | 515 | 209 | 220 | 302 | 452 |
| OPM % | 11.8% | 10.3% | 3.6% | 3.7% | 4.5% | 5.2% |
| Other Income | −164 | 45 | 21 | −1,225 | 28 | 18 |
| Interest | 40 | 54 | 46 | 55 | 63 | 92 |
| Depreciation | 34 | 36 | 47 | 50 | 63 | 77 |
| Profit before tax | 106 | 470 | 138 | −1,110 | 205 | 300 |
| Net Profit | 41 | 357 | 105 | −839 | 155 | 228 |
| EPS (₹) | 550.13 | 16.13 | 4.72 | −38.54 | 7.08 | 10.43 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0 | 44 | 44 | 44 | 44 | 44 |
| Reserves | 1,675 | 1,967 | 2,065 | 1,188 | 1,329 | 1,488 |
| Borrowings | 512 | 812 | 372 | 535 | 925 | 1,426 |
| Other Liabilities | 738 | 883 | 874 | 427 | 516 | 838 |
| Total Liabilities | 2,925 | 3,706 | 3,355 | 2,194 | 2,813 | 3,795 |
| Fixed Assets | 1,580 | 1,639 | 1,713 | 613 | 669 | 775 |
| CWIP | 43 | 36 | 44 | 26 | 150 | 68 |
| Investments | 16 | 37 | 36 | 37 | 32 | 37 |
| Other Assets | 1,286 | 1,995 | 1,562 | 1,519 | 1,963 | 2,916 |
| Total Assets | 2,925 | 3,706 | 3,355 | 2,194 | 2,813 | 3,795 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | −85 | −206 | 614 | 74 | −92 | −410 |
| Cash from Investing Activity | −66 | −81 | −96 | −134 | −235 | −134 |
| Cash from Financing Activity | 158 | 282 | −488 | 31 | 326 | 548 |
| Net Cash Flow | 7 | −5 | 30 | −29 | −1 | 4 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| ROCE % | — | 20.0 | 7.0 | 8.0 | 12.0 | 14.0 |
| ROE % | — | — | — | — | — | 15.8 |
| EPS (₹) | 550.13 | 16.13 | 4.72 | −38.54 | 7.08 | 10.43 |
| Book Value (₹) | — | — | — | — | — | — |
| Face Value (₹) | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | 20.0 |
| Div Yield % | — | — | — | — | — | 0.00 |
| NPM % | 1.5 | 7.1 | 1.8 | −17.7 | 2.3 | 2.6 |
| OPM % | 12.0 | 10.0 | 3.6 | 3.7 | 4.5 | 5.0 |
| D/E | 0.31 | 0.40 | 0.18 | 0.43 | 0.67 | 0.93 |
| P/B | — | — | — | — | — | — |