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 | 74 | 75 | 60 | 134 | 224 | 250 | 307 | 334 | 302 | 438 | 474 | 696 | 690 |
| Expenses | 63 | 64 | 57 | 116 | 200 | 237 | 291 | 320 | 271 | 392 | 405 | 618 | 613 |
| Operating Profit | 11 | 10 | 3 | 18 | 24 | 13 | 16 | 14 | 31 | 46 | 69 | 78 | 77 |
| OPM % | 14.9% | 13.3% | 5.0% | 13.4% | 10.7% | 5.2% | 5.2% | 4.2% | 10.3% | 10.5% | 14.6% | 11.2% | 11.2% |
| Other Income | 0 | −1 | −1 | 3 | 0 | 0 | 0 | 0 | −3 | 0 | 1 | 3 | 8 |
| Interest | 1 | 2 | 2 | 1 | 3 | 4 | 5 | 1 | 4 | 10 | 11 | 14 | 14 |
| Depreciation | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 7 | 7 | 8 | 8 | 12 |
| Profit before tax | 6 | 2 | −5 | 14 | 17 | 4 | 6 | 8 | 16 | 29 | 51 | 58 | 59 |
| Net Profit | 6 | 2 | −5 | 14 | 17 | 4 | 6 | 8 | 16 | 28 | 50 | 57 | 58 |
| EPS (₹) | 0.10 | 0.04 | −0.10 | 0.27 | 0.31 | 0.08 | 0.12 | 0.15 | 0.31 | 0.53 | 0.94 | 1.08 | 1.11 |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 693 | 860 | 1,521 | 2,004 | 2,563 | 3,153 | 2,778 | 2,235 | 1,131 | 343 | 1,115 | 1,910 | 2,298 |
| Expenses | 604 | 743 | 1,335 | 1,781 | 2,331 | 2,871 | 2,715 | 2,242 | 1,778 | 301 | 1,049 | 1,686 | 2,028 |
| Operating Profit | 90 | 117 | 185 | 224 | 232 | 282 | 63 | −8 | −647 | 43 | 67 | 224 | 270 |
| OPM % | 13.0% | 13.6% | 12.2% | 11.2% | 9.1% | 8.9% | 2.3% | −0.4% | −57.2% | 12.5% | 6.0% | 11.7% | 11.7% |
| Other Income | 2 | 1 | 1 | 3 | 15 | 8 | −15 | 15 | 125 | 0 | 1 | 8 | 12 |
| Interest | 22 | 24 | 27 | 53 | 92 | 123 | 177 | 235 | 191 | 7 | 13 | 39 | 50 |
| Depreciation | 5 | 7 | 20 | 25 | 34 | 36 | 51 | 58 | 94 | 20 | 20 | 31 | 35 |
| Profit before tax | 64 | 87 | 140 | 149 | 121 | 131 | −179 | −286 | −808 | 17 | 34 | 162 | 197 |
| Net Profit | 56 | 62 | 110 | 126 | 104 | 111 | −184 | −273 | −805 | 17 | 34 | 158 | 193 |
| EPS (₹) | — | — | 2.23 | 2.53 | 2.10 | 2.05 | −3.42 | −4.79 | −2.98 | 0.32 | 0.65 | 3.00 | 3.66 |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 21 | 28 | 37 | 37 | 37 | 54 | 54 | 57 | 270 | 53 | 53 | 53 | — |
| Reserves | 198 | 285 | 509 | 617 | 716 | 932 | 790 | 565 | 385 | −1,026 | −931 | −657 | — |
| Borrowings | 235 | 312 | 466 | 758 | 1,215 | 1,357 | 2,018 | 2,207 | 1,606 | 456 | 2,362 | 2,536 | — |
| Other Liabilities | 61 | 155 | 176 | 326 | 540 | 612 | 290 | 544 | 194 | 2,035 | 304 | 472 | — |
| Total Liabilities | 515 | 781 | 1,188 | 1,738 | 2,508 | 2,956 | 3,152 | 3,373 | 2,455 | 1,518 | 1,787 | 2,404 | — |
| Fixed Assets | 56 | 99 | 264 | 358 | 332 | 514 | 459 | 1,339 | 1,246 | 1,057 | 1,168 | 1,201 | — |
| CWIP | 90 | 107 | 150 | 208 | 390 | 445 | 694 | 133 | 137 | 198 | 135 | 152 | — |
| Investments | 1 | 1 | 7 | 7 | 17 | 19 | 12 | 17 | 7 | 0 | 0 | 0 | — |
| Other Assets | 369 | 575 | 767 | 1,165 | 1,769 | 1,978 | 1,987 | 1,884 | 1,065 | 263 | 485 | 1,051 | — |
| Total Assets | 515 | 781 | 1,188 | 1,738 | 2,508 | 2,956 | 3,152 | 3,373 | 2,455 | 1,518 | 1,787 | 2,404 | — |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 7 | −20 | −25 | −23 | −119 | 119 | −362 | −140 | −258 | 16 | 77 | 36 |
| Cash from Investing Activity | −84 | −67 | −2 | −182 | −197 | −260 | −192 | −102 | 49 | −19 | −69 | −143 |
| Cash from Financing Activity | 82 | 95 | 27 | 226 | 356 | 138 | 554 | 248 | 210 | 4 | −6 | 136 |
| Net Cash Flow | 5 | 9 | 0 | 21 | 39 | −3 | 0 | 7 | 1 | 1 | 3 | 29 |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | 23.0 | 21.0 | 20.0 | 17.0 | 13.0 | 12.0 | 1.0 | −2.0 | −29.0 | — | 10.0 | 12.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS (₹) | — | — | 2.23 | 2.53 | 2.10 | 2.05 | −3.42 | −4.79 | −2.98 | 0.32 | 0.65 | 3.00 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | −11.5 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 116.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 8.1 | 7.2 | 7.2 | 6.3 | 4.0 | 3.5 | −6.7 | −12.1 | −64.1 | 5.0 | 3.0 | 8.2 |
| OPM % | 13.0 | 14.0 | 12.0 | 11.0 | 9.0 | 9.0 | 2.3 | −0.3 | −57.0 | 12.0 | 6.0 | 12.0 |
| D/E | 1.07 | 1.00 | 0.85 | 1.16 | 1.61 | 1.38 | 2.39 | 3.55 | 2.45 | — | — | — |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — |