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 | 7,026 | 9,059 | 7,770 | 5,557 | 6,747 | 9,330 | 8,720 | 6,811 | 8,720 | 11,624 | 10,312 | 7,882 | 9,018 |
| Expenses | 6,363 | 8,006 | 7,358 | 5,098 | 6,279 | 8,372 | 8,027 | 6,298 | 7,914 | 10,427 | 9,477 | 7,271 | 8,267 |
| Operating Profit | 664 | 1,053 | 412 | 459 | 468 | 959 | 694 | 513 | 805 | 1,198 | 835 | 611 | 751 |
| OPM % | 9.5% | 11.6% | 5.3% | 8.3% | 6.9% | 10.3% | 8.0% | 7.5% | 9.2% | 10.3% | 8.1% | 7.8% | 8.3% |
| Other Income | −11 | 151 | 41 | 123 | 60 | 69 | 117 | 459 | 90 | 151 | 60 | −430 | 30 |
| Interest | 82 | 74 | 53 | 86 | 84 | 94 | 99 | 96 | 104 | 129 | 103 | 119 | 115 |
| Depreciation | 94 | 101 | 112 | 113 | 117 | 123 | 130 | 142 | 176 | 158 | 204 | 226 | 243 |
| Profit before tax | 477 | 1,029 | 288 | 382 | 327 | 811 | 582 | 735 | 615 | 1,062 | 588 | −162 | 423 |
| Net Profit | 325 | 782 | 217 | 294 | 226 | 592 | 416 | 539 | 464 | 766 | 437 | −287 | 312 |
| EPS (₹) | 6.13 | 25.48 | 6.66 | 12.41 | 5.14 | 17.21 | 10.97 | 16.12 | 13.85 | 23.86 | 13.05 | −18.74 | 7.96 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 13,952 | 15,358 | 14,391 | 15,373 | 16,556 | 17,129 | 18,556 | 23,521 | 35,244 | 29,413 | 31,609 | 38,534 | 38,836 |
| Expenses | 12,938 | 14,517 | 12,965 | 14,068 | 15,105 | 15,242 | 16,467 | 21,146 | 32,088 | 26,825 | 28,975 | 35,085 | 35,442 |
| Operating Profit | 1,014 | 841 | 1,426 | 1,305 | 1,450 | 1,887 | 2,089 | 2,375 | 3,156 | 2,588 | 2,633 | 3,450 | 3,395 |
| OPM % | 7.3% | 5.5% | 9.9% | 8.5% | 8.8% | 11.0% | 11.3% | 10.1% | 9.0% | 8.8% | 8.3% | 9.0% | 8.7% |
| Other Income | 105 | 179 | 159 | 150 | 83 | 129 | 17 | 240 | 83 | 304 | 706 | −129 | −189 |
| Interest | 420 | 451 | 417 | 336 | 425 | 430 | 236 | 152 | 298 | 295 | 372 | 454 | 465 |
| Depreciation | 244 | 250 | 248 | 251 | 272 | 319 | 332 | 334 | 376 | 421 | 512 | 763 | 830 |
| Profit before tax | 455 | 319 | 920 | 868 | 837 | 1,266 | 1,539 | 2,129 | 2,564 | 2,175 | 2,455 | 2,103 | 1,911 |
| Net Profit | 276 | 175 | 708 | 517 | 438 | 889 | 1,000 | 1,574 | 1,828 | 1,618 | 1,773 | 1,380 | 1,227 |
| EPS (₹) | 6.64 | 1.96 | 29.61 | 14.45 | 8.67 | 26.43 | 25.26 | 51.12 | 53.37 | 50.68 | 49.41 | 32.02 | 26.13 |
| 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 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | — |
| Reserves | 2,209 | 2,370 | 2,733 | 2,952 | 3,110 | 3,502 | 4,565 | 5,308 | 6,067 | 7,040 | 7,918 | 8,748 | — |
| Borrowings | 4,823 | 5,144 | 3,923 | 4,470 | 5,125 | 4,347 | 1,229 | 1,259 | 1,618 | 1,740 | 2,704 | 3,528 | — |
| Other Liabilities | 5,849 | 6,600 | 6,691 | 7,088 | 7,649 | 7,069 | 7,444 | 9,358 | 11,076 | 12,688 | 13,731 | 16,917 | — |
| Total Liabilities | 12,899 | 14,131 | 13,364 | 14,528 | 15,901 | 14,936 | 13,257 | 15,943 | 18,778 | 21,487 | 24,371 | 29,212 | — |
| Fixed Assets | 3,476 | 3,343 | 3,297 | 3,197 | 3,077 | 3,858 | 3,583 | 3,763 | 3,889 | 4,896 | 6,148 | 8,240 | — |
| CWIP | 75 | 77 | 39 | 54 | 203 | 85 | 206 | 160 | 486 | 520 | 422 | 357 | — |
| Investments | 369 | 688 | 569 | 430 | 418 | 413 | 453 | 563 | 609 | 1,275 | 1,453 | 2,477 | — |
| Other Assets | 8,979 | 10,022 | 9,459 | 10,847 | 12,203 | 10,579 | 9,014 | 11,456 | 13,794 | 14,796 | 16,348 | 18,138 | — |
| Total Assets | 12,899 | 14,131 | 13,364 | 14,528 | 15,901 | 14,936 | 13,257 | 15,943 | 18,778 | 21,487 | 24,371 | 29,212 | — |
| 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 | 1,591 | 222 | 437 | 1,969 | 259 | −52 | 1,986 | 4,771 | 2,278 | 359 | 1,974 | 1,936 | 1,542 |
| Cash from Investing Activity | −260 | −307 | −192 | −148 | 13 | −357 | −282 | −548 | −1,732 | 487 | −1,740 | −2,783 | −173 |
| Cash from Financing Activity | −1,263 | −142 | −221 | −1,842 | 42 | 34 | −1,769 | −3,598 | −499 | −184 | −497 | 74 | −551 |
| Net Cash Flow | 68 | −227 | 23 | −21 | 314 | −375 | −65 | 625 | 47 | 661 | −263 | −772 | 818 |
| 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 % | 9.0 | 11.0 | 9.0 | 16.0 | 16.0 | 14.0 | 18.0 | 21.0 | 26.0 | 27.0 | 20.0 | 17.0 | 17.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 7.9 |
| EPS (₹) | 4.44 | 6.64 | 1.96 | 29.61 | 14.45 | 8.67 | 26.43 | 25.26 | 51.12 | 53.37 | 50.68 | 49.41 | 32.02 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 493.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 15.1 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 1.8 | 2.0 | 1.1 | 4.9 | 3.3 | 2.6 | 5.2 | 5.4 | 6.6 | 5.2 | 5.4 | 5.5 | 3.6 |
| OPM % | 7.0 | 7.0 | 5.0 | 10.0 | 8.0 | 9.0 | 11.0 | 11.0 | 10.0 | 9.0 | 9.0 | 8.0 | 9.0 |
| D/E | 1.77 | 2.17 | 2.15 | 1.43 | 1.51 | 1.64 | 1.23 | 0.27 | 0.24 | 0.27 | 0.25 | 0.34 | 0.40 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 1.4 |