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 | 348 | 231 | 220 | 253 | 488 | 604 | 676 | 840 | 549 | 556 | 545 | 619 | 422 |
| Expenses | 181 | 133 | 154 | 180 | 363 | 398 | 439 | 611 | 437 | 435 | 449 | 520 | 421 |
| Operating Profit | 167 | 98 | 66 | 73 | 125 | 205 | 237 | 229 | 112 | 121 | 95 | 99 | 1 |
| OPM % | 48.0% | 42.4% | 30.0% | 28.9% | 25.6% | 33.9% | 35.1% | 27.3% | 20.4% | 21.8% | 17.4% | 16.0% | 0.2% |
| Other Income | 11 | 20 | 14 | 17 | 19 | 16 | 22 | −4 | 6 | 16 | 1 | −18 | 12 |
| Interest | 1 | 0 | 2 | 2 | 10 | 10 | 11 | 10 | 10 | 9 | 9 | 9 | 7 |
| Depreciation | 13 | 12 | 13 | 17 | 31 | 38 | 44 | 54 | 45 | 44 | 47 | 51 | 50 |
| Profit before tax | 164 | 105 | 65 | 71 | 103 | 174 | 205 | 161 | 63 | 84 | 41 | 20 | −43 |
| Net Profit | 121 | 80 | 47 | 53 | 75 | 138 | 153 | 117 | 46 | 66 | 29 | 8 | −45 |
| EPS (₹) | 4.74 | 3.13 | 1.84 | 2.10 | 2.96 | 5.44 | 6.01 | 4.73 | 1.28 | 1.94 | 0.96 | 0.51 | −0.63 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 378 | 834 | 1,010 | 1,320 | 1,340 | 1,051 | 2,608 | 2,269 | 2,142 |
| Expenses | 206 | 449 | 567 | 738 | 766 | 645 | 1,811 | 1,841 | 1,825 |
| Operating Profit | 172 | 385 | 443 | 582 | 574 | 406 | 797 | 427 | 316 |
| OPM % | 45.5% | 46.2% | 43.9% | 44.1% | 42.8% | 38.6% | 30.6% | 18.8% | 14.8% |
| Other Income | 1 | 66 | 68 | 133 | 46 | 62 | 53 | 4 | 11 |
| Interest | 3 | 23 | 12 | 9 | 13 | 7 | 41 | 37 | 34 |
| Depreciation | 12 | 24 | 32 | 39 | 48 | 55 | 167 | 187 | 192 |
| Profit before tax | 158 | 405 | 468 | 668 | 560 | 406 | 643 | 207 | 101 |
| Net Profit | 109 | 317 | 362 | 454 | 411 | 300 | 484 | 150 | 59 |
| EPS (₹) | — | 12.45 | 14.23 | 17.83 | 16.16 | 11.80 | 19.14 | 4.68 | 2.78 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0 | 13 | 25 | 25 | 25 | 25 | 25 | 38 | — |
| Reserves | 578 | 832 | 1,155 | 1,502 | 1,710 | 2,025 | 3,623 | 3,873 | — |
| Borrowings | 83 | 186 | 143 | 97 | 70 | 65 | 486 | 400 | — |
| Other Liabilities | 123 | 142 | 151 | 205 | 160 | 138 | 1,346 | 1,415 | — |
| Total Liabilities | 783 | 1,173 | 1,474 | 1,830 | 1,966 | 2,254 | 5,480 | 5,727 | — |
| Fixed Assets | 271 | 357 | 441 | 534 | 663 | 670 | 3,107 | 3,369 | — |
| CWIP | 111 | 102 | 96 | 30 | 165 | 179 | 334 | 178 | — |
| Investments | 7 | 338 | 542 | 598 | 536 | 904 | 337 | 529 | — |
| Other Assets | 394 | 376 | 395 | 667 | 601 | 501 | 1,702 | 1,652 | — |
| Total Assets | 783 | 1,173 | 1,474 | 1,830 | 1,966 | 2,254 | 5,480 | 5,727 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 50 | 407 | 383 | 330 | 457 | 358 | 673 | 368 |
| Cash from Investing Activity | −65 | −413 | −311 | −136 | −195 | −362 | −388 | −251 |
| Cash from Financing Activity | 26 | 7 | −76 | −156 | −242 | −14 | −327 | −165 |
| Net Cash Flow | 11 | 1 | −5 | 37 | 20 | −18 | −42 | −48 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 50.0 | 40.0 | 41.0 | 32.0 | 19.0 | 21.0 | 6.0 |
| ROE % | — | — | — | — | — | — | — | 4.9 |
| EPS (₹) | — | 12.45 | 14.23 | 17.83 | 16.16 | 11.80 | 19.14 | 4.68 |
| Book Value (₹) | — | — | — | — | — | — | — | 102.0 |
| Face Value (₹) | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | 157.0 |
| Div Yield % | — | — | — | — | — | — | — | 0.00 |
| NPM % | 28.8 | 35.2 | 33.6 | 31.2 | 29.7 | 27.0 | 18.2 | 6.6 |
| OPM % | 45.0 | 46.0 | 44.0 | 44.0 | 43.0 | 39.0 | 31.0 | 19.0 |
| D/E | 0.14 | 0.22 | 0.12 | 0.06 | 0.04 | 0.03 | 0.13 | 0.10 |
| P/B | — | — | — | — | — | — | — | 4.3 |