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 | 3,272 | 4,943 | 4,818 | 4,658 | 6,580 | 11,534 | 10,454 | 10,293 | 12,836 | 14,855 | 10,672 | 10,511 | 15,548 |
| Expenses | 3,140 | 4,744 | 4,634 | 4,476 | 6,332 | 11,108 | 10,063 | 9,850 | 12,353 | 14,294 | 10,257 | 10,102 | 15,085 |
| Operating Profit | 132 | 199 | 184 | 182 | 248 | 426 | 391 | 443 | 482 | 561 | 414 | 408 | 463 |
| OPM % | 4.0% | 4.0% | 3.8% | 3.9% | 3.8% | 3.7% | 3.7% | 4.3% | 3.8% | 3.8% | 3.9% | 3.9% | 3.0% |
| Other Income | 6 | 3 | 4 | 19 | 16 | 206 | 10 | 265 | 8 | 497 | 139 | 90 | 537 |
| Interest | 14 | 17 | 22 | 21 | 29 | 38 | 41 | 46 | 33 | 38 | 43 | 24 | 24 |
| Depreciation | 34 | 36 | 41 | 51 | 55 | 66 | 75 | 86 | 93 | 96 | 99 | 105 | 107 |
| Profit before tax | 90 | 149 | 126 | 130 | 180 | 529 | 285 | 576 | 366 | 924 | 412 | 370 | 869 |
| Net Profit | 67 | 113 | 97 | 97 | 140 | 412 | 216 | 465 | 280 | 746 | 321 | 298 | 718 |
| EPS (₹) | 11.55 | 18.02 | 16.12 | 15.91 | 22.34 | 65.15 | 28.50 | 66.54 | 37.20 | 110.72 | 47.34 | 42.17 | 108.60 |
| 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 | 1,201 | 1,389 | 2,457 | 2,842 | 2,984 | 4,400 | 6,448 | 10,697 | 12,192 | 17,691 | 38,860 | 48,873 | 51,585 |
| Expenses | 1,169 | 1,340 | 2,365 | 2,729 | 2,848 | 4,172 | 6,156 | 10,313 | 11,673 | 16,986 | 37,345 | 47,000 | 49,738 |
| Operating Profit | 32 | 49 | 92 | 113 | 136 | 228 | 292 | 384 | 519 | 705 | 1,515 | 1,873 | 1,847 |
| OPM % | 2.7% | 3.5% | 3.7% | 4.0% | 4.6% | 5.2% | 4.5% | 3.6% | 4.3% | 4.0% | 3.9% | 3.8% | 3.6% |
| Other Income | 2 | 23 | 1 | 4 | 6 | 5 | 1 | 4 | 4 | 32 | 497 | 731 | 1,263 |
| Interest | 10 | 13 | 16 | 13 | 26 | 39 | 33 | 49 | 64 | 81 | 162 | 141 | 129 |
| Depreciation | 7 | 8 | 11 | 15 | 22 | 37 | 44 | 84 | 115 | 162 | 281 | 393 | 407 |
| Profit before tax | 17 | 51 | 66 | 88 | 94 | 157 | 217 | 255 | 345 | 494 | 1,570 | 2,071 | 2,574 |
| Net Profit | 13 | 43 | 48 | 61 | 63 | 120 | 160 | 190 | 255 | 375 | 1,233 | 1,644 | 2,082 |
| EPS (₹) | 7.65 | 27.46 | 8.66 | 10.76 | 11.19 | 20.81 | 27.28 | 32.05 | 42.90 | 61.47 | 181.87 | 236.61 | 308.83 |
| 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 | 3 | 3 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | — |
| Reserves | 82 | 120 | 186 | 304 | 367 | 530 | 726 | 985 | 1,273 | 1,683 | 2,998 | 4,665 | — |
| Borrowings | 82 | 80 | 43 | 45 | 141 | 87 | 295 | 667 | 453 | 489 | 671 | 994 | — |
| Other Liabilities | 157 | 215 | 549 | 606 | 971 | 1,069 | 1,814 | 2,613 | 2,941 | 4,806 | 13,077 | 13,481 | — |
| Total Liabilities | 324 | 417 | 789 | 966 | 1,491 | 1,697 | 2,846 | 4,277 | 4,679 | 6,990 | 16,758 | 19,152 | — |
| Fixed Assets | 97 | 124 | 137 | 179 | 241 | 414 | 550 | 1,003 | 1,244 | 1,996 | 2,774 | 4,172 | — |
| CWIP | 0 | 0 | 2 | 16 | 19 | 10 | 72 | 22 | 120 | 68 | 257 | 571 | — |
| Investments | 6 | 0 | 0 | 11 | 8 | 0 | 95 | 141 | 44 | 20 | 536 | 1,007 | — |
| Other Assets | 221 | 294 | 650 | 759 | 1,224 | 1,273 | 2,128 | 3,111 | 3,272 | 4,905 | 13,191 | 13,403 | — |
| Total Assets | 324 | 417 | 789 | 966 | 1,491 | 1,697 | 2,846 | 4,277 | 4,679 | 6,990 | 16,758 | 19,152 | — |
| 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 | 10 | 44 | 42 | 53 | 68 | −3 | 237 | 170 | 273 | 726 | 584 | 1,150 | 1,782 |
| Cash from Investing Activity | 1 | −22 | −22 | −43 | −100 | −64 | −99 | −265 | −464 | −356 | −531 | −1,093 | −1,138 |
| Cash from Financing Activity | −13 | −22 | −20 | −8 | 42 | 69 | −57 | 63 | 304 | −330 | −70 | −27 | −108 |
| Net Cash Flow | −1 | 0 | 1 | 1 | 10 | 2 | 81 | −32 | 113 | 41 | −17 | 30 | 537 |
| 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 | 16.0 | 29.0 | 37.0 | 34.0 | 27.0 | 34.0 | 30.0 | 23.0 | 24.0 | 29.0 | 40.0 | 29.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 18.9 |
| EPS (₹) | 8.72 | 7.65 | 27.46 | 8.66 | 10.76 | 11.19 | 20.81 | 27.28 | 32.05 | 42.90 | 61.47 | 181.87 | 236.61 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 769.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 41.6 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.08 |
| NPM % | 1.3 | 1.1 | 3.0 | 2.0 | 2.1 | 2.1 | 2.7 | 2.5 | 1.8 | 2.1 | 2.1 | 3.1 | 3.3 |
| OPM % | 2.0 | 2.7 | 3.5 | 3.7 | 4.0 | 4.6 | 5.0 | 4.5 | 3.6 | 4.3 | 4.0 | 3.9 | 3.8 |
| D/E | 1.27 | 0.96 | 0.65 | 0.22 | 0.14 | 0.37 | 0.16 | 0.40 | 0.67 | 0.35 | 0.29 | 0.22 | 0.21 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 16.6 |