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 | 1,238 | 1,306 | 1,374 | 1,445 | 1,489 | 1,568 | 1,671 | 1,742 | 1,814 | 1,823 | 1,861 | 1,907 | 1,984 |
| Expenses | 407 | 412 | 427 | 434 | 463 | 504 | 523 | 539 | 605 | 539 | 597 | 594 | 593 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 107 | 107 | 124 | 136 | 143 | 205 | 184 | 219 | 236 | 186 | 221 | 212 | 196 |
| Interest | 767 | 830 | 900 | 937 | 993 | 1,059 | 1,128 | 1,184 | 1,233 | 1,227 | 1,236 | 1,252 | 1,300 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 171 | 171 | 171 | 210 | 177 | 210 | 204 | 238 | 212 | 243 | 249 | 273 | 287 |
| Net Profit | 127 | 127 | 127 | 156 | 131 | 155 | 151 | 177 | 157 | 184 | 185 | 206 | 213 |
| EPS (₹) | 4.07 | 4.06 | 4.06 | 4.98 | 4.19 | 4.96 | 4.83 | 5.63 | 5.00 | 5.84 | 5.74 | 6.39 | 6.62 |
| 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 | 1,422 | 1,698 | 2,076 | 2,413 | 3,041 | 3,537 | 3,458 | 3,513 | 4,200 | 5,362 | 6,471 | 7,404 | 7,575 |
| Expenses | 443 | 550 | 700 | 866 | 949 | 1,113 | 1,223 | 1,356 | 1,422 | 1,586 | 1,927 | 2,228 | 2,323 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 166 | 220 | 249 | 310 | 350 | 391 | 446 | 452 | 409 | 474 | 751 | 855 | 815 |
| Interest | 914 | 1,079 | 1,279 | 1,418 | 1,892 | 2,272 | 2,172 | 2,155 | 2,483 | 3,434 | 4,364 | 4,948 | 5,015 |
| Depreciation | 23 | 29 | 39 | 53 | 44 | 51 | 57 | 64 | 77 | 94 | 101 | 106 | 0 |
| Profit before tax | 208 | 261 | 307 | 386 | 507 | 492 | 453 | 390 | 628 | 722 | 829 | 977 | 1,052 |
| Net Profit | 191 | 195 | 200 | 245 | 325 | 338 | 336 | 288 | 466 | 536 | 615 | 732 | 788 |
| EPS (₹) | 6.78 | 6.84 | 7.00 | 7.96 | 10.51 | 10.89 | 10.81 | 9.25 | 14.95 | 17.13 | 19.58 | 22.73 | 24.59 |
| 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 | 282 | 284 | 285 | 308 | 310 | 310 | 311 | 311 | 312 | 313 | 314 | 322 | — |
| Reserves | 1,307 | 1,508 | 1,920 | 2,500 | 2,806 | 3,112 | 3,448 | 3,738 | 4,255 | 4,758 | 5,376 | 6,213 | — |
| Other Liabilities | 771 | 1,252 | 1,276 | 1,481 | 1,518 | 1,305 | 1,657 | 1,970 | 2,443 | 2,393 | 1,973 | 2,865 | — |
| Total Liabilities | 16,132 | 19,119 | 24,046 | 30,222 | 35,792 | 38,505 | 39,602 | 44,793 | 52,366 | 63,037 | 76,810 | 88,069 | — |
| Fixed Assets | 237 | 248 | 489 | 494 | 526 | 546 | 569 | 608 | 783 | 841 | 832 | 949 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 44 | 24 | 66 | 41 | — |
| Investments | 3,962 | 4,333 | 5,818 | 6,219 | 7,844 | 7,742 | 8,414 | 9,051 | 12,582 | 16,211 | 20,150 | 20,378 | — |
| Other Assets | 11,933 | 14,537 | 17,740 | 23,509 | 27,422 | 30,218 | 30,620 | 35,081 | 38,957 | 45,961 | 55,761 | 66,702 | — |
| Total Assets | 16,132 | 19,119 | 24,046 | 30,222 | 35,792 | 38,505 | 39,602 | 44,793 | 52,366 | 63,037 | 76,810 | 88,069 | — |
| Deposits | 12,674 | 14,926 | 19,289 | 24,007 | 28,435 | 30,370 | 29,704 | 34,692 | 41,239 | 49,353 | 60,031 | 72,583 | — |
| Borrowing | 1,099 | 1,148 | 1,276 | 1,927 | 2,723 | 3,408 | 4,482 | 4,082 | 4,118 | 6,219 | 9,115 | 6,086 | — |
| 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 | −496 | 220 | 240 | 230 | −281 | 171 | −1,502 | 1,606 | −1,566 | 485 | −441 | 6,640 |
| Cash from Investing Activity | −29 | −41 | −71 | −59 | −76 | −72 | −79 | −157 | −165 | −1,858 | −2,792 | −2,141 |
| Cash from Financing Activity | 554 | −6 | 132 | 1,009 | 779 | 654 | 1,075 | −398 | 8 | 2,070 | 2,865 | −2,977 |
| Net Cash Flow | 30 | 172 | 301 | 1,180 | 421 | 752 | −507 | 1,051 | −1,722 | 697 | −367 | 1,522 |
| 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 % | — | — | — | — | — | — | — | — | — | — | — | 7.4 |
| ROE % | 14.0 | 12.0 | 10.0 | 10.0 | 11.0 | 10.0 | 9.0 | 7.0 | 11.0 | 11.0 | 11.0 | 12.0 |
| EPS (₹) | 6.78 | 6.84 | 7.00 | 7.96 | 10.51 | 10.89 | 10.81 | 9.25 | 14.95 | 17.13 | 19.58 | 22.73 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 203.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 8.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.71 |
| NPM % | 12.0 | 10.2 | 8.6 | 9.0 | 9.6 | 8.6 | 8.6 | 7.3 | 10.1 | 9.2 | 8.5 | 8.9 |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — |
| D/E | 8.67 | 8.97 | 9.33 | 9.24 | 10.00 | 9.87 | 9.09 | 9.58 | 9.93 | 10.96 | 12.15 | 12.04 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.0 |