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 | 1,423 | 1,348 | 1,521 | 2,135 | 1,362 | 1,975 | 1,529 | 3,128 | 2,717 | 1,643 | 2,020 | 1,814 | 1,280 |
| Expenses | 1,027 | 885 | 1,010 | 1,381 | 1,134 | 1,473 | 1,129 | 2,150 | 2,353 | 1,359 | 1,630 | 1,403 | 1,130 |
| Operating Profit | 396 | 462 | 511 | 754 | 229 | 502 | 400 | 978 | 364 | 284 | 390 | 411 | 150 |
| OPM % | 27.8% | 34.3% | 33.6% | 35.3% | 16.8% | 25.4% | 26.2% | 31.3% | 13.4% | 17.3% | 19.3% | 22.7% | 11.7% |
| Other Income | 98 | 129 | 122 | 182 | 367 | 206 | −94 | 220 | 264 | 854 | 399 | 308 | 325 |
| Interest | 85 | 90 | 84 | 98 | 101 | 94 | 94 | 109 | 79 | 63 | 36 | 21 | 18 |
| Depreciation | 36 | 37 | 38 | 37 | 37 | 38 | 39 | 37 | 34 | 30 | 30 | 48 | 35 |
| Profit before tax | 373 | 464 | 512 | 802 | 458 | 577 | 174 | 1,053 | 515 | 1,045 | 723 | 649 | 423 |
| Net Profit | 526 | 622 | 656 | 920 | 645 | 1,381 | 1,059 | 1,282 | 763 | 1,180 | 1,203 | 1,269 | 794 |
| EPS (₹) | 2.13 | 2.52 | 2.65 | 3.72 | 2.61 | 5.58 | 4.28 | 5.18 | 3.08 | 4.77 | 4.86 | 5.12 | 3.21 |
| 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 | 7,649 | 9,926 | 8,221 | 6,707 | 8,366 | 6,083 | 5,414 | 5,717 | 5,695 | 6,427 | 7,994 | 8,194 | 6,758 |
| Expenses | 4,635 | 5,960 | 4,775 | 4,329 | 6,218 | 4,937 | 3,945 | 3,974 | 3,969 | 4,303 | 5,885 | 6,746 | 5,523 |
| Operating Profit | 3,014 | 3,966 | 3,446 | 2,378 | 2,148 | 1,146 | 1,469 | 1,743 | 1,726 | 2,124 | 2,109 | 1,449 | 1,234 |
| OPM % | 39.4% | 40.0% | 41.9% | 35.5% | 25.7% | 18.8% | 27.1% | 30.5% | 30.3% | 33.0% | 26.4% | 17.7% | 18.3% |
| Other Income | 503 | 506 | 1,135 | 9,722 | 784 | 1,135 | 383 | 195 | 317 | 531 | 700 | 1,825 | 1,886 |
| Interest | 2,304 | 2,680 | 2,980 | 2,951 | 2,062 | 1,427 | 853 | 625 | 392 | 356 | 397 | 199 | 138 |
| Depreciation | 545 | 766 | 572 | 534 | 225 | 200 | 159 | 149 | 149 | 148 | 151 | 142 | 143 |
| Profit before tax | 668 | 1,026 | 1,030 | 8,615 | 646 | 653 | 840 | 1,165 | 1,502 | 2,151 | 2,261 | 2,932 | 2,839 |
| Net Profit | 507 | 305 | 708 | 4,477 | 1,314 | −590 | 1,083 | 1,500 | 2,034 | 2,724 | 4,367 | 4,415 | 4,446 |
| EPS (₹) | 3.03 | 1.72 | 4.01 | 25.02 | 5.98 | −2.36 | 4.42 | 6.06 | 8.22 | 11.02 | 17.64 | 17.83 | 17.96 |
| 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 | 356 | 357 | 357 | 357 | 441 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | — |
| Reserves | 27,013 | 23,712 | 24,216 | 34,954 | 33,135 | 33,952 | 34,849 | 35,867 | 37,192 | 38,936 | 42,055 | 44,978 | — |
| Borrowings | 24,495 | 25,264 | 29,202 | 17,491 | 17,222 | 8,103 | 6,886 | 4,182 | 3,334 | 4,834 | 4,103 | 306 | — |
| Other Liabilities | 14,398 | 12,396 | 10,179 | 7,783 | 15,684 | 13,341 | 11,258 | 10,623 | 11,551 | 14,804 | 21,819 | 27,685 | — |
| Total Liabilities | 66,262 | 61,729 | 63,954 | 60,585 | 66,483 | 55,890 | 53,488 | 51,167 | 52,572 | 59,069 | 68,472 | 73,465 | — |
| Fixed Assets | 19,619 | 3,943 | 24,640 | 8,082 | 6,322 | 5,187 | 4,856 | 4,862 | 4,785 | 3,880 | 3,502 | 4,114 | — |
| CWIP | 5,901 | 1,779 | 153 | 137 | 103 | 89 | 95 | 81 | 61 | 71 | 86 | 162 | — |
| Investments | 623 | 21,310 | 1,209 | 20,832 | 21,005 | 18,566 | 19,746 | 19,779 | 19,481 | 20,138 | 21,336 | 21,692 | — |
| Other Assets | 40,119 | 34,697 | 37,952 | 31,533 | 39,053 | 32,049 | 28,791 | 26,444 | 28,245 | 34,981 | 43,549 | 47,497 | — |
| Total Assets | 66,262 | 61,729 | 63,954 | 60,585 | 66,483 | 55,890 | 53,488 | 51,167 | 52,572 | 59,069 | 68,472 | 73,465 | — |
| 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 | 1,468 | 2,037 | 2,957 | −898 | 270 | 2,043 | 356 | 1,460 | 2,832 | 2,375 | 2,539 | 5,235 | 6,347 |
| Cash from Investing Activity | 3,924 | 98 | −818 | 872 | −2,102 | 3 | 6,508 | 150 | 267 | −461 | −1,529 | −3,475 | 721 |
| Cash from Financing Activity | −4,532 | −1,547 | −1,929 | 787 | −232 | 875 | −9,522 | −2,184 | −3,828 | −2,013 | 177 | −2,403 | −5,547 |
| Net Cash Flow | 860 | 588 | 210 | 761 | −2,064 | 2,921 | −2,658 | −573 | −729 | −98 | 1,186 | −642 | 1,522 |
| 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 % | 5.0 | 6.0 | 8.0 | 7.0 | 5.0 | 5.0 | 4.0 | 4.0 | 5.0 | 5.0 | 6.0 | 7.0 | 6.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 9.5 |
| EPS (₹) | 3.63 | 3.03 | 1.72 | 4.01 | 25.02 | 5.98 | −2.36 | 4.42 | 6.06 | 8.22 | 11.02 | 17.64 | 17.83 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 184.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 37.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 1.23 |
| NPM % | 7.1 | 6.2 | 2.9 | 7.6 | 27.3 | 14.4 | −8.2 | 18.7 | 25.4 | 33.8 | 39.1 | 50.2 | 44.1 |
| OPM % | 30.0 | 39.0 | 40.0 | 42.0 | 35.0 | 26.0 | 19.0 | 27.0 | 30.0 | 30.0 | 33.0 | 26.0 | 18.0 |
| D/E | 0.88 | 0.89 | 1.05 | 1.19 | 0.50 | 0.51 | 0.24 | 0.19 | 0.12 | 0.09 | 0.12 | 0.10 | 0.01 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 3.5 |