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 | 391 | 377 | 369 | 413 | 394 | 407 | 425 | 497 | 468 | 490 | 510 | 519 | 514 |
| Expenses | 323 | 318 | 317 | 348 | 343 | 358 | 371 | 423 | 392 | 401 | 414 | 409 | 413 |
| Operating Profit | 68 | 59 | 53 | 65 | 51 | 49 | 55 | 75 | 76 | 89 | 96 | 111 | 101 |
| OPM % | 17.4% | 15.6% | 14.4% | 15.7% | 12.9% | 12.0% | 12.9% | 15.1% | 16.2% | 18.2% | 18.8% | 21.4% | 19.6% |
| Other Income | 9 | 9 | 11 | 16 | 11 | 14 | 46 | 8 | 12 | 16 | −28 | −9 | 18 |
| Interest | 1 | 0 | 1 | 0 | 0 | 0 | 2 | 7 | 5 | 4 | 5 | 5 | 5 |
| Depreciation | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 20 | 20 | 20 | 22 | 23 | 23 |
| Profit before tax | 67 | 59 | 54 | 71 | 53 | 53 | 88 | 56 | 64 | 81 | 42 | 74 | 92 |
| Net Profit | 55 | 49 | 41 | 52 | 44 | 42 | 75 | 45 | 50 | 63 | 36 | 45 | 72 |
| EPS (₹) | 9.34 | 8.35 | 7.00 | 8.90 | 7.37 | 7.18 | 12.57 | 7.59 | 8.52 | 10.70 | 6.16 | 7.48 | 12.24 |
| 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 | 828 | 816 | 852 | 910 | 1,133 | 1,203 | 1,149 | 1,201 | 1,459 | 1,550 | 1,723 | 1,987 | 2,034 |
| Expenses | 742 | 737 | 769 | 827 | 998 | 1,078 | 1,005 | 1,007 | 1,215 | 1,304 | 1,492 | 1,612 | 1,637 |
| Operating Profit | 86 | 79 | 84 | 83 | 135 | 125 | 144 | 194 | 244 | 246 | 232 | 375 | 397 |
| OPM % | 10.4% | 9.7% | 9.9% | 9.1% | 11.9% | 10.4% | 12.5% | 16.2% | 16.7% | 15.9% | 13.5% | 18.9% | 19.5% |
| Other Income | 6 | 14 | 15 | 27 | 12 | 5 | 10 | 35 | 39 | 45 | 78 | −9 | −3 |
| Interest | 7 | 7 | 6 | 5 | 6 | 6 | 5 | 4 | 4 | 4 | 12 | 22 | 18 |
| Depreciation | 21 | 27 | 24 | 20 | 26 | 37 | 39 | 33 | 35 | 36 | 48 | 84 | 87 |
| Profit before tax | 64 | 58 | 69 | 84 | 115 | 88 | 109 | 192 | 243 | 251 | 249 | 260 | 288 |
| Net Profit | 49 | 45 | 64 | 72 | 84 | 62 | 84 | 155 | 185 | 197 | 206 | 195 | 217 |
| EPS (₹) | 7.33 | 7.60 | 11.06 | 10.87 | 12.64 | 10.81 | 13.53 | 26.71 | 32.05 | 33.59 | 34.69 | 32.86 | 36.58 |
| 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 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | — |
| Reserves | 352 | 468 | 473 | 517 | 610 | 656 | 686 | 828 | 1,020 | 1,200 | 1,335 | 1,514 | — |
| Borrowings | 169 | 90 | 55 | 66 | 36 | 118 | 20 | 63 | 21 | 17 | 190 | 221 | — |
| Other Liabilities | 125 | 150 | 123 | 150 | 191 | 206 | 172 | 190 | 212 | 217 | 502 | 590 | — |
| Total Liabilities | 676 | 738 | 680 | 763 | 867 | 1,010 | 908 | 1,110 | 1,283 | 1,463 | 2,056 | 2,355 | — |
| Fixed Assets | 238 | 256 | 263 | 310 | 352 | 347 | 213 | 209 | 218 | 219 | 839 | 850 | — |
| CWIP | 11 | 2 | 1 | 5 | 1 | 1 | 0 | 3 | 0 | 0 | 0 | 9 | — |
| Investments | 84 | 130 | 72 | 33 | 57 | 36 | 157 | 273 | 354 | 546 | 355 | 639 | — |
| Other Assets | 343 | 350 | 343 | 414 | 457 | 626 | 538 | 624 | 710 | 698 | 862 | 856 | — |
| Total Assets | 676 | 738 | 680 | 763 | 867 | 1,010 | 908 | 1,110 | 1,283 | 1,463 | 2,056 | 2,355 | — |
| 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 | 58 | 67 | 86 | 53 | 90 | 83 | 112 | 182 | 130 | 184 | 224 | 324 |
| Cash from Investing Activity | −15 | −52 | −23 | −35 | −65 | −10 | −99 | −134 | −99 | −179 | −224 | −317 |
| Cash from Financing Activity | −24 | −18 | −56 | −4 | −37 | 51 | −109 | 21 | −66 | −38 | 119 | −84 |
| Net Cash Flow | 18 | −3 | 7 | 14 | −12 | 125 | −96 | 69 | −35 | −34 | 118 | −76 |
| 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 % | 12.0 | 11.0 | 12.0 | 14.0 | 17.0 | 14.0 | 14.0 | 22.0 | 24.0 | 21.0 | 15.0 | 20.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 16.0 |
| EPS (₹) | 7.33 | 7.60 | 11.06 | 10.87 | 12.64 | 10.81 | 13.53 | 26.71 | 32.05 | 33.59 | 34.69 | 32.86 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 261.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 17.4 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.67 |
| NPM % | 5.9 | 5.4 | 7.4 | 7.7 | 7.3 | 5.1 | 7.2 | 12.5 | 12.3 | 12.4 | 11.4 | 9.9 |
| OPM % | 10.0 | 10.0 | 10.0 | 9.0 | 12.0 | 10.0 | 12.0 | 16.0 | 17.0 | 16.0 | 13.0 | 19.0 |
| D/E | 0.44 | 0.18 | 0.11 | 0.12 | 0.06 | 0.17 | 0.03 | 0.07 | 0.02 | 0.01 | 0.14 | 0.14 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.9 |