Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| 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 | 120 | 150 | 300 | 205 | 213 | 247 | 393 | 241 | 227 | 250 | 427 | 359 |
| Expenses | 97 | 122 | 214 | 154 | 157 | 194 | 293 | 177 | 162 | 182 | 347 | 283 |
| Operating Profit | 22 | 28 | 86 | 51 | 56 | 54 | 99 | 64 | 65 | 68 | 80 | 76 |
| OPM % | 18.3% | 18.7% | 28.7% | 24.9% | 26.3% | 21.9% | 25.2% | 26.6% | 28.6% | 27.2% | 18.7% | 21.2% |
| Other Income | 1 | 2 | 3 | 2 | 9 | 5 | 11 | 3 | 10 | 8 | 11 | 6 |
| Interest | 5 | 4 | 9 | 8 | 12 | 8 | 8 | 7 | 7 | 10 | 12 | 14 |
| Depreciation | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 5 | 8 | 9 | 9 |
| Profit before tax | 17 | 24 | 78 | 43 | 50 | 48 | 99 | 57 | 63 | 58 | 71 | 59 |
| Net Profit | 12 | 17 | 57 | 30 | 36 | 37 | 74 | 42 | 50 | 42 | 54 | 45 |
| EPS (₹) | 4.64 | 6.54 | 4.21 | 2.25 | 2.60 | 2.09 | 4.17 | 2.39 | 2.78 | 2.30 | 2.96 | 2.27 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 108 | 124 | 224 | 338 | 729 | 1,066 | 1,146 | 1,264 |
| Expenses | 98 | 110 | 174 | 256 | 562 | 798 | 869 | 976 |
| Operating Profit | 10 | 15 | 50 | 82 | 166 | 268 | 277 | 288 |
| OPM % | 9.3% | 12.1% | 22.3% | 24.3% | 22.8% | 25.1% | 24.2% | 22.8% |
| Other Income | 2 | 2 | 2 | 4 | 9 | 19 | 34 | 36 |
| Interest | 3 | 4 | 4 | 8 | 23 | 37 | 36 | 43 |
| Depreciation | 1 | 1 | 2 | 2 | 6 | 9 | 25 | 30 |
| Profit before tax | 7 | 12 | 46 | 75 | 147 | 241 | 250 | 251 |
| Net Profit | 5 | 9 | 35 | 55 | 106 | 177 | 188 | 191 |
| EPS (₹) | 21.35 | 35.29 | 141.60 | 21.46 | 7.92 | 10.04 | 10.42 | 10.31 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 26 | 137 | 176 | 176 | — |
| Reserves | 26 | 35 | 69 | 101 | 155 | 819 | 1,057 | — |
| Borrowings | 26 | 30 | 17 | 65 | 234 | 234 | 422 | — |
| Other Liabilities | 56 | 45 | 59 | 157 | 235 | 270 | 387 | — |
| Total Liabilities | 111 | 112 | 148 | 348 | 761 | 1,498 | 2,042 | — |
| Fixed Assets | 8 | 8 | 10 | 18 | 47 | 70 | 255 | — |
| CWIP | 0 | 0 | 0 | 0 | 1 | 0 | 114 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 9 | 67 | — |
| Other Assets | 103 | 104 | 137 | 329 | 713 | 1,419 | 1,606 | — |
| Total Assets | 111 | 112 | 148 | 348 | 761 | 1,498 | 2,042 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −2 | 5 | 42 | 101 | −102 | −59 | −63 |
| Cash from Investing Activity | −1 | −3 | −26 | −141 | −106 | −263 | −122 |
| Cash from Financing Activity | 1 | −1 | −16 | 42 | 207 | 483 | 75 |
| Net Cash Flow | −2 | 1 | 0 | 2 | −2 | 162 | −110 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | 25.0 | 64.0 | 59.0 | 47.0 | 32.0 | 20.0 |
| ROE % | — | — | — | — | — | — | 16.8 |
| EPS (₹) | 21.35 | 35.29 | 141.60 | 21.46 | 7.92 | 10.04 | 10.42 |
| Book Value (₹) | — | — | — | — | — | — | 70.2 |
| Face Value (₹) | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | 17.2 |
| Div Yield % | — | — | — | — | — | — | 0.00 |
| NPM % | 4.5 | 7.1 | 15.5 | 16.1 | 14.4 | 16.3 | 15.9 |
| OPM % | 9.0 | 12.0 | 22.0 | 24.0 | 23.0 | 25.0 | 24.0 |
| D/E | 0.93 | 0.81 | 0.24 | 0.51 | 0.80 | 0.24 | 0.34 |
| P/B | — | — | — | — | — | — | 2.6 |