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 | 683 | 687 | 762 | 795 | 832 | 865 | 919 | 981 | 1,041 | 1,109 | 1,154 | 1,201 | 1,287 |
| Expenses | 307 | 308 | 308 | 376 | 381 | 380 | 391 | 496 | 465 | 557 | 524 | 500 | 506 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 120 | 143 | 125 | 197 | 172 | 199 | 219 | 381 | 245 | 349 | 276 | 306 | 229 |
| Interest | 319 | 344 | 379 | 409 | 470 | 497 | 544 | 610 | 662 | 686 | 701 | 737 | 809 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 177 | 178 | 200 | 206 | 152 | 186 | 204 | 257 | 160 | 216 | 205 | 271 | 202 |
| Net Profit | 132 | 133 | 150 | 151 | 113 | 138 | 152 | 190 | 119 | 160 | 153 | 202 | 150 |
| EPS (₹) | 7.62 | 7.68 | 8.64 | 8.73 | 6.53 | 7.98 | 8.74 | 10.98 | 6.84 | 9.24 | 8.80 | 11.62 | 8.65 |
| 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 | 1,545 | 1,483 | 1,336 | 1,297 | 1,348 | 1,510 | 1,872 | 2,038 | 2,320 | 2,928 | 3,597 | 4,505 | 4,752 |
| Expenses | 555 | 643 | 589 | 644 | 859 | 656 | 911 | 748 | 873 | 1,244 | 1,572 | 1,938 | 2,087 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 127 | 105 | 281 | 125 | 136 | 222 | 303 | 247 | 316 | 584 | 972 | 1,177 | 1,161 |
| Interest | 1,189 | 1,159 | 1,023 | 912 | 908 | 918 | 931 | 885 | 986 | 1,451 | 2,121 | 2,785 | 2,932 |
| Depreciation | 11 | 14 | 15 | 16 | 17 | 24 | 41 | 38 | 43 | 56 | 76 | 107 | 0 |
| Profit before tax | −82 | −228 | −9 | −149 | −300 | 134 | 293 | 614 | 734 | 761 | 800 | 851 | 893 |
| Net Profit | −53 | −150 | 2 | −97 | −197 | 13 | 218 | 458 | 547 | 567 | 594 | 633 | 665 |
| EPS (₹) | −8.81 | −20.88 | 0.19 | −12.04 | −22.98 | 0.73 | 12.59 | 26.43 | 31.55 | 32.67 | 34.23 | 36.50 | 38.31 |
| 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 | 60 | 72 | 81 | 81 | 86 | 174 | 174 | 174 | 174 | 174 | 174 | 174 | — |
| Reserves | 828 | 821 | 918 | 808 | 1,346 | 1,787 | 2,007 | 2,478 | 3,030 | 3,630 | 4,324 | 4,721 | — |
| Other Liabilities | 351 | 279 | 271 | 249 | 356 | 319 | 591 | 509 | 670 | 776 | 931 | 1,432 | — |
| Total Liabilities | 15,760 | 15,652 | 16,223 | 15,870 | 16,911 | 18,864 | 23,337 | 25,356 | 29,162 | 36,056 | 47,836 | 57,727 | — |
| Fixed Assets | 175 | 215 | 215 | 216 | 218 | 253 | 269 | 288 | 319 | 406 | 450 | 708 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179 | 2 | — |
| Investments | 4,427 | 5,987 | 5,762 | 4,114 | 4,028 | 5,360 | 6,126 | 7,012 | 5,849 | 7,551 | 11,389 | 11,955 | — |
| Other Assets | 11,158 | 9,450 | 10,246 | 11,540 | 12,666 | 13,251 | 16,942 | 18,057 | 22,994 | 28,099 | 35,818 | 45,061 | — |
| Total Assets | 15,760 | 15,652 | 16,223 | 15,870 | 16,911 | 18,864 | 23,337 | 25,356 | 29,162 | 36,056 | 47,836 | 57,727 | — |
| Deposits | 14,474 | 14,438 | 14,912 | 14,691 | 15,124 | 15,791 | 19,140 | 20,188 | 24,506 | 29,719 | 36,861 | 44,246 | — |
| Borrowing | 45 | 42 | 42 | 42 | 0 | 794 | 1,426 | 2,007 | 783 | 1,757 | 5,546 | 7,154 | — |
| 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 | −356 | −166 | 395 | 27 | −893 | −1,109 | 1,374 | −852 | 2,211 | 1,783 | −5,256 | −314 |
| Cash from Investing Activity | −16 | −13 | −17 | −18 | −22 | −235 | −1,231 | 131 | −724 | −1,439 | 1,904 | −790 |
| Cash from Financing Activity | 97 | 106 | 106 | −5 | 674 | 1,310 | 632 | 581 | −1,224 | 974 | 3,789 | 1,608 |
| Net Cash Flow | −276 | −72 | 485 | 4 | −242 | −34 | 775 | −140 | 263 | 1,318 | 437 | 505 |
| 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 % | — | — | — | — | — | — | — | — | — | — | — | 7.1 |
| ROE % | −7.0 | −17.0 | 0.0 | −10.0 | −17.0 | 1.0 | 11.0 | 19.0 | 19.0 | 16.0 | 14.0 | 13.0 |
| EPS (₹) | −8.81 | −20.88 | 0.19 | −12.04 | −22.98 | 0.73 | 12.59 | 26.43 | 31.55 | 32.67 | 34.23 | 36.50 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 282.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 7.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −3.2 | −9.4 | 0.1 | −6.8 | −13.3 | 0.8 | 10.0 | 20.0 | 20.8 | 16.1 | 13.0 | 11.1 |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — |
| D/E | 16.35 | 16.22 | 14.97 | 16.57 | 10.56 | 8.46 | 9.43 | 8.37 | 7.89 | 8.27 | 9.43 | 10.50 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.1 |