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 | 1,038 | 1,179 | 1,130 | 1,105 | 1,151 | 1,214 | 1,576 | 1,749 | 1,784 | 2,002 | 2,057 | 2,226 | 2,432 |
| Expenses | 823 | 942 | 910 | 898 | 954 | 1,021 | 1,377 | 1,506 | 1,519 | 1,700 | 1,745 | 1,868 | 2,048 |
| Operating Profit | 214 | 238 | 220 | 207 | 197 | 193 | 199 | 244 | 265 | 302 | 312 | 359 | 384 |
| OPM % | 20.6% | 20.2% | 19.5% | 18.7% | 17.1% | 15.9% | 12.6% | 14.0% | 14.9% | 15.1% | 15.2% | 16.1% | 15.8% |
| Other Income | 4 | 5 | 4 | 6 | 5 | 7 | −6 | −5 | −3 | 9 | 24 | 19 | 24 |
| Interest | 42 | 42 | 44 | 46 | 49 | 41 | 58 | 68 | 66 | 77 | 79 | 86 | 86 |
| Depreciation | 68 | 67 | 70 | 72 | 72 | 76 | 103 | 95 | 102 | 109 | 115 | 118 | 120 |
| Profit before tax | 107 | 134 | 109 | 94 | 81 | 82 | 31 | 76 | 94 | 125 | 142 | 173 | 201 |
| Net Profit | 81 | 104 | 81 | 71 | 59 | 62 | 13 | 67 | 70 | 91 | 107 | 116 | 151 |
| EPS (₹) | 35.25 | 44.75 | 34.61 | 29.50 | 22.30 | 25.86 | 5.42 | 27.99 | 29.18 | 38.09 | 44.90 | 48.80 | 57.56 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,102 | 1,479 | 1,818 | 1,492 | 1,560 | 2,217 | 3,183 | 4,452 | 5,690 | 8,069 | 8,717 |
| Expenses | 874 | 1,185 | 1,375 | 1,095 | 1,122 | 1,683 | 2,499 | 3,573 | 4,857 | 6,832 | 7,360 |
| Operating Profit | 228 | 294 | 443 | 398 | 438 | 534 | 684 | 879 | 833 | 1,238 | 1,357 |
| OPM % | 20.7% | 19.9% | 24.4% | 26.7% | 28.1% | 24.1% | 21.5% | 19.7% | 14.6% | 15.3% | 15.6% |
| Other Income | 11 | 12 | 14 | 3 | 10 | 8 | 13 | 18 | 0 | 50 | 76 |
| Interest | 90 | 112 | 141 | 149 | 107 | 84 | 120 | 175 | 217 | 309 | 329 |
| Depreciation | 113 | 149 | 176 | 196 | 192 | 206 | 222 | 278 | 347 | 444 | 462 |
| Profit before tax | 37 | 44 | 140 | 56 | 149 | 252 | 355 | 445 | 270 | 534 | 642 |
| Net Profit | 80 | 32 | 97 | 40 | 97 | 163 | 251 | 337 | 201 | 384 | 465 |
| EPS (₹) | 1,387.02 | 313.39 | 48.39 | 19.88 | 46.08 | 77.19 | 117.56 | 144.11 | 81.56 | 160.96 | 189.35 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 12 | 12 | — |
| Reserves | 566 | 587 | 673 | 712 | 959 | 1,125 | 1,366 | 1,647 | 2,845 | 3,252 | — |
| Borrowings | 777 | 847 | 985 | 1,058 | 806 | 800 | 1,240 | 1,755 | 2,358 | 3,623 | — |
| Other Liabilities | 469 | 556 | 657 | 527 | 576 | 739 | 1,190 | 1,293 | 1,902 | 2,091 | — |
| Total Liabilities | 1,818 | 1,999 | 2,325 | 2,307 | 2,352 | 2,675 | 3,807 | 4,706 | 7,116 | 8,978 | — |
| Fixed Assets | 1,228 | 1,323 | 1,589 | 1,546 | 1,510 | 1,544 | 2,124 | 2,567 | 3,670 | 4,676 | — |
| CWIP | 11 | 24 | 91 | 89 | 32 | 42 | 97 | 179 | 345 | 382 | — |
| Investments | 3 | 4 | 4 | 3 | 2 | 3 | 3 | 4 | 11 | 14 | — |
| Other Assets | 576 | 648 | 642 | 669 | 807 | 1,086 | 1,583 | 1,956 | 3,090 | 3,906 | — |
| Total Assets | 1,818 | 1,999 | 2,325 | 2,307 | 2,352 | 2,675 | 3,807 | 4,706 | 7,116 | 8,978 | — |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 257 | 283 | 360 | 306 | 362 | 327 | 608 | 513 | 283 | 522 |
| Cash from Investing Activity | −319 | −210 | −359 | −138 | −95 | −209 | −683 | −625 | −1,643 | −1,302 |
| Cash from Financing Activity | 78 | −60 | −18 | −128 | −296 | −120 | 73 | 148 | 1,393 | 827 |
| Net Cash Flow | 16 | 12 | −17 | 40 | −28 | −2 | −2 | 36 | 34 | 47 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 11.0 | 18.0 | 12.0 | 14.0 | 18.0 | 21.0 | 20.0 | 12.0 | 14.0 |
| ROE % | — | — | — | — | — | — | — | — | — | 12.5 |
| EPS (₹) | 1,387.02 | 313.39 | 48.39 | 19.88 | 46.08 | 77.19 | 117.56 | 144.11 | 81.56 | 160.96 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | 1,368.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | 56.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | 0.11 |
| NPM % | 7.2 | 2.1 | 5.3 | 2.7 | 6.2 | 7.3 | 7.9 | 7.5 | 3.5 | 4.7 |
| OPM % | 21.0 | 20.0 | 24.0 | 27.0 | 28.0 | 24.0 | 21.0 | 20.0 | 15.0 | 15.0 |
| D/E | 1.36 | 1.42 | 1.44 | 1.47 | 0.83 | 0.70 | 0.90 | 1.06 | 0.83 | 1.11 |
| P/B | — | — | — | — | — | — | — | — | — | 7.4 |