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 | 2,313 | 2,424 | 1,853 | 2,086 | 2,281 | 2,747 | 2,579 | 2,667 | 2,659 | 3,006 | 2,830 | 3,011 | 3,256 |
| Expenses | 2,032 | 2,138 | 1,570 | 1,648 | 1,817 | 2,253 | 2,093 | 2,187 | 2,146 | 2,542 | 2,477 | 2,657 | 2,411 |
| Operating Profit | 281 | 286 | 282 | 438 | 464 | 494 | 486 | 480 | 513 | 464 | 353 | 354 | 845 |
| OPM % | 12.1% | 11.8% | 15.2% | 21.0% | 20.3% | 18.0% | 18.8% | 18.0% | 19.3% | 15.4% | 12.5% | 11.8% | 26.0% |
| Other Income | 20 | 19 | 11 | 72 | 12 | 7 | 13 | 50 | 24 | 27 | 46 | 6 | 6 |
| Interest | 79 | 107 | 106 | 112 | 111 | 103 | 98 | 101 | 88 | 75 | 96 | 93 | 95 |
| Depreciation | 59 | 81 | 91 | 102 | 95 | 100 | 100 | 109 | 103 | 106 | 108 | 106 | 105 |
| Profit before tax | 162 | 117 | 97 | 296 | 270 | 299 | 301 | 320 | 345 | 310 | 195 | 161 | 651 |
| Net Profit | 114 | 63 | 61 | 230 | 200 | 214 | 253 | 278 | 244 | 214 | 141 | 139 | 490 |
| EPS (₹) | 8.72 | 4.76 | 4.56 | 17.83 | 15.49 | 16.64 | 19.86 | 21.96 | 19.26 | 16.89 | 11.21 | 11.04 | 38.82 |
| 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 | 3,808 | 4,309 | 4,150 | 5,995 | 6,742 | 4,685 | 5,808 | 7,663 | 11,301 | 8,676 | 10,274 | 11,506 | 12,104 |
| Expenses | 3,512 | 3,952 | 3,676 | 5,451 | 6,285 | 4,221 | 4,848 | 6,307 | 9,135 | 7,389 | 8,350 | 9,821 | 10,087 |
| Operating Profit | 297 | 358 | 474 | 544 | 457 | 465 | 961 | 1,356 | 2,165 | 1,287 | 1,925 | 1,685 | 2,016 |
| OPM % | 7.8% | 8.3% | 11.4% | 9.1% | 6.8% | 9.9% | 16.5% | 17.7% | 19.2% | 14.8% | 18.7% | 14.6% | 16.7% |
| Other Income | 37 | 71 | 13 | 23 | 54 | 95 | 27 | 44 | 84 | 123 | 81 | 102 | 85 |
| Interest | 111 | 130 | 121 | 173 | 229 | 243 | 188 | 155 | 195 | 404 | 413 | 353 | 359 |
| Depreciation | 124 | 122 | 135 | 163 | 171 | 214 | 212 | 233 | 239 | 334 | 403 | 424 | 425 |
| Profit before tax | 98 | 177 | 230 | 230 | 110 | 103 | 588 | 1,013 | 1,816 | 672 | 1,189 | 1,010 | 1,316 |
| Net Profit | 67 | 116 | 155 | 164 | 73 | 89 | 406 | 687 | 1,221 | 468 | 945 | 739 | 985 |
| EPS (₹) | 6.71 | 11.47 | 15.22 | 16.04 | 6.97 | 8.50 | 38.99 | 56.24 | 95.86 | 35.87 | 73.95 | 58.40 | 77.96 |
| 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 | 88 | 88 | 88 | 88 | 88 | 89 | 103 | 121 | 126 | 126 | 126 | 126 | — |
| Reserves | 1,384 | 1,439 | 1,928 | 1,958 | 2,010 | 2,092 | 2,600 | 3,764 | 4,941 | 5,416 | 6,110 | 6,718 | — |
| Borrowings | 1,384 | 1,970 | 2,013 | 3,532 | 3,032 | 3,015 | 2,593 | 2,656 | 3,699 | 4,149 | 4,152 | 5,670 | — |
| Other Liabilities | 584 | 957 | 1,019 | 1,413 | 1,988 | 1,735 | 1,865 | 2,204 | 2,655 | 2,226 | 2,516 | 3,766 | — |
| Total Liabilities | 3,440 | 4,454 | 5,048 | 6,991 | 7,118 | 6,931 | 7,161 | 8,744 | 11,421 | 11,917 | 12,905 | 16,281 | — |
| Fixed Assets | 1,384 | 1,317 | 2,056 | 2,189 | 2,209 | 2,712 | 2,621 | 2,644 | 2,678 | 6,258 | 6,292 | 6,151 | — |
| CWIP | 152 | 396 | 385 | 654 | 1,370 | 1,310 | 1,619 | 2,428 | 3,528 | 754 | 1,408 | 3,053 | — |
| Investments | 253 | 72 | 154 | 388 | 252 | 12 | 449 | 879 | 600 | 261 | 186 | 133 | — |
| Other Assets | 1,651 | 2,668 | 2,453 | 3,761 | 3,286 | 2,897 | 2,472 | 2,794 | 4,615 | 4,644 | 5,018 | 6,944 | — |
| Total Assets | 3,440 | 4,454 | 5,048 | 6,991 | 7,118 | 6,931 | 7,161 | 8,744 | 11,421 | 11,917 | 12,905 | 16,281 | — |
| Mar 2014 | 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 | 415 | −54 | −110 | 796 | −132 | 1,310 | 578 | 1,248 | 1,211 | 493 | 732 | 1,880 | 206 |
| Cash from Investing Activity | −64 | −189 | −62 | −840 | −1,139 | −576 | −156 | −634 | −1,430 | −979 | −376 | −1,062 | −1,559 |
| Cash from Financing Activity | −356 | 205 | 330 | −81 | 1,269 | −737 | −354 | −613 | 221 | 604 | −410 | −689 | 1,376 |
| Net Cash Flow | −5 | −38 | 157 | −125 | −1 | −3 | 69 | 1 | 3 | 118 | −54 | 129 | 24 |
| Mar 2014 | 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 % | 18.0 | 7.0 | 8.0 | 9.0 | 8.0 | 6.0 | 5.0 | 14.0 | 19.0 | 25.0 | 11.0 | 16.0 | 11.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 10.9 |
| EPS (₹) | 23.72 | 6.71 | 11.47 | 15.22 | 16.04 | 6.97 | 8.50 | 38.99 | 56.24 | 95.86 | 35.87 | 73.95 | 58.40 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 542.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 17.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.72 |
| NPM % | 6.1 | 1.7 | 2.6 | 3.7 | 2.7 | 1.1 | 1.9 | 7.0 | 8.9 | 10.7 | 5.3 | 9.1 | 6.4 |
| OPM % | 13.0 | 8.0 | 8.0 | 11.0 | 9.0 | 7.0 | 10.0 | 17.0 | 18.0 | 19.0 | 15.0 | 19.0 | 15.0 |
| D/E | 0.66 | 0.94 | 1.29 | 1.00 | 1.73 | 1.45 | 1.38 | 0.96 | 0.68 | 0.73 | 0.75 | 0.67 | 0.83 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 2.6 |