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 | 90 | 108 | 140 | 182 | 104 | 91 | 117 | 396 | 99 | 307 | 173 | 345 | 116 |
| Expenses | 62 | 68 | 79 | 89 | 67 | 57 | 63 | 247 | 67 | 239 | 93 | 152 | 85 |
| Operating Profit | 28 | 41 | 60 | 93 | 37 | 34 | 54 | 149 | 32 | 68 | 81 | 193 | 31 |
| OPM % | 31.1% | 38.0% | 42.9% | 51.1% | 35.6% | 37.4% | 46.2% | 37.6% | 32.3% | 22.1% | 46.8% | 55.9% | 26.7% |
| Other Income | 12 | 11 | 11 | 12 | 12 | 12 | 11 | 11 | 11 | 6 | 3 | 6 | 7 |
| Interest | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 5 | 3 |
| Depreciation | 3 | 3 | 3 | 7 | 3 | 3 | 3 | 4 | 5 | 6 | 6 | 6 | 6 |
| Profit before tax | 35 | 46 | 66 | 95 | 43 | 40 | 59 | 153 | 34 | 66 | 75 | 188 | 29 |
| Net Profit | 26 | 34 | 51 | 71 | 33 | 30 | 45 | 114 | 26 | 49 | 58 | 138 | 22 |
| EPS (₹) | 4.61 | 6.04 | 9.10 | 12.70 | 5.86 | 5.41 | 7.98 | 20.38 | 4.55 | 8.79 | 10.41 | 24.72 | 3.94 |
| 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 | 50 | 42 | 49 | 57 | 131 | 156 | 224 | 311 | 453 | 520 | 708 | 925 | 941 |
| Expenses | 39 | 35 | 40 | 48 | 106 | 113 | 132 | 170 | 282 | 298 | 433 | 551 | 568 |
| Operating Profit | 11 | 7 | 9 | 9 | 26 | 43 | 92 | 141 | 172 | 222 | 275 | 374 | 373 |
| OPM % | 22.0% | 16.7% | 18.4% | 15.8% | 19.8% | 27.6% | 41.1% | 45.3% | 38.0% | 42.7% | 38.8% | 40.4% | 39.6% |
| Other Income | 1 | 2 | 0 | 0 | 1 | 4 | 3 | 4 | 9 | 46 | 46 | 25 | 22 |
| Interest | 5 | 5 | 5 | 5 | 11 | 13 | 14 | 11 | 8 | 9 | 12 | 12 | 13 |
| Depreciation | 3 | 3 | 3 | 3 | 6 | 5 | 6 | 7 | 8 | 16 | 14 | 23 | 23 |
| Profit before tax | 4 | 1 | 1 | 1 | 10 | 28 | 75 | 127 | 165 | 242 | 295 | 364 | 359 |
| Net Profit | 3 | 1 | 1 | 1 | 8 | 21 | 56 | 94 | 124 | 182 | 222 | 271 | 268 |
| EPS (₹) | 15.30 | 4.71 | 4.18 | 7.35 | 45.30 | 123.84 | 326.86 | 18.11 | 22.15 | 32.45 | 39.62 | 48.47 | 47.86 |
| 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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 10 | 11 | 11 | 11 | 11 | — |
| Reserves | 102 | 102 | 103 | 104 | 131 | 152 | 206 | 564 | 1,156 | 1,313 | 1,497 | 1,725 | — |
| Borrowings | 38 | 38 | 35 | 32 | 60 | 61 | 37 | 9 | 2 | 4 | 6 | 5 | — |
| Other Liabilities | 15 | 15 | 13 | 17 | 84 | 81 | 84 | 123 | 265 | 364 | 325 | 188 | — |
| Total Liabilities | 157 | 157 | 152 | 154 | 277 | 295 | 329 | 707 | 1,435 | 1,692 | 1,839 | 1,929 | — |
| Fixed Assets | 29 | 26 | 24 | 23 | 36 | 33 | 33 | 47 | 112 | 150 | 247 | 260 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 1 | 48 | 49 | 74 | — |
| Investments | 7 | 7 | 7 | 7 | 0 | 0 | 0 | 0 | 56 | 262 | 327 | 329 | — |
| Other Assets | 120 | 123 | 121 | 124 | 241 | 262 | 295 | 642 | 1,266 | 1,231 | 1,216 | 1,266 | — |
| Total Assets | 157 | 157 | 152 | 154 | 277 | 295 | 329 | 707 | 1,435 | 1,692 | 1,839 | 1,929 | — |
| 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 | 1 | 6 | 9 | 11 | −4 | 13 | 55 | 50 | −17 | 139 | −90 | 80 |
| Cash from Investing Activity | −1 | 0 | 0 | −2 | 0 | 1 | −3 | −118 | −383 | −224 | 89 | −3 |
| Cash from Financing Activity | −2 | −6 | −8 | −8 | 2 | −14 | −45 | 236 | 438 | −43 | −50 | −58 |
| Net Cash Flow | −1 | 0 | 0 | 0 | −2 | 1 | 7 | 168 | 38 | −127 | −50 | 19 |
| 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 % | 7.0 | 4.0 | 4.0 | 4.0 | 13.0 | 20.0 | 39.0 | 33.0 | 20.0 | 20.0 | 21.0 | 22.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 15.2 |
| EPS (₹) | 15.30 | 4.71 | 4.18 | 7.35 | 45.30 | 123.84 | 326.86 | 18.11 | 22.15 | 32.45 | 39.62 | 48.47 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 310.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 84.6 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.24 |
| NPM % | 5.9 | 2.3 | 2.0 | 1.8 | 6.1 | 13.1 | 24.7 | 29.8 | 26.8 | 32.2 | 29.4 | 28.5 |
| OPM % | 22.0 | 16.0 | 18.0 | 16.0 | 19.0 | 28.0 | 41.0 | 45.0 | 38.0 | 43.0 | 39.0 | 40.0 |
| D/E | 0.37 | 0.37 | 0.33 | 0.30 | 0.45 | 0.40 | 0.18 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 13.2 |