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 | 498 | 531 | 741 | 741 | 527 | 589 | 800 | 827 | 574 | 598 | 873 | 895 | 657 |
| Expenses | 343 | 388 | 417 | 437 | 392 | 414 | 443 | 477 | 414 | 444 | 497 | 561 | 490 |
| Operating Profit | 155 | 143 | 324 | 304 | 135 | 175 | 357 | 351 | 160 | 154 | 376 | 334 | 167 |
| OPM % | 31.1% | 26.9% | 43.7% | 41.0% | 25.6% | 29.7% | 44.6% | 42.4% | 27.9% | 25.8% | 43.1% | 37.3% | 25.4% |
| Other Income | 28 | 26 | 18 | 69 | 37 | 40 | 48 | 43 | −66 | 53 | 26 | 78 | 45 |
| Interest | 6 | 6 | 5 | 2 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Depreciation | 32 | 33 | 34 | 33 | 33 | 34 | 34 | 33 | 33 | 35 | 37 | 38 | 37 |
| Profit before tax | 145 | 130 | 304 | 338 | 134 | 175 | 364 | 355 | 54 | 166 | 360 | 368 | 169 |
| Net Profit | 106 | 94 | 230 | 248 | 97 | 133 | 279 | 262 | 37 | 117 | 255 | 249 | 120 |
| EPS (₹) | 1.66 | 1.49 | 3.51 | 3.56 | 1.47 | 2.08 | 4.23 | 4.04 | 0.54 | 1.82 | 3.89 | 3.80 | 1.87 |
| 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 | 1,669 | 1,661 | 1,529 | 1,599 | 1,811 | 1,596 | 494 | 985 | 2,019 | 2,511 | 2,743 | 2,940 | 3,023 |
| Expenses | 1,338 | 1,315 | 1,265 | 1,298 | 1,405 | 1,301 | 847 | 1,019 | 1,419 | 1,584 | 1,715 | 1,916 | 1,993 |
| Operating Profit | 331 | 345 | 263 | 300 | 406 | 295 | −354 | −34 | 599 | 927 | 1,028 | 1,024 | 1,030 |
| OPM % | 19.8% | 20.8% | 17.2% | 18.8% | 22.4% | 18.5% | −71.7% | −3.5% | 29.7% | 36.9% | 37.5% | 34.8% | 34.1% |
| Other Income | 28 | 41 | 61 | 121 | 8 | 73 | 49 | 100 | 16 | 141 | 156 | 91 | 202 |
| Interest | 46 | 28 | 18 | 23 | 50 | 56 | 41 | 35 | 36 | 19 | 21 | 23 | 23 |
| Depreciation | 168 | 133 | 128 | 117 | 133 | 146 | 129 | 124 | 126 | 131 | 134 | 143 | 146 |
| Profit before tax | 145 | 224 | 178 | 281 | 231 | 166 | −476 | −93 | 454 | 917 | 1,028 | 949 | 1,064 |
| Net Profit | 76 | 143 | 118 | 196 | 149 | 165 | −375 | −95 | 329 | 678 | 770 | 657 | 741 |
| EPS (₹) | 1.01 | 2.10 | 1.65 | 2.87 | 2.10 | 2.38 | −5.91 | −1.56 | 5.03 | 10.22 | 11.82 | 10.05 | 11.38 |
| 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 | 114 | 114 | 114 | 114 | 114 | 114 | 125 | 125 | 125 | 125 | 125 | 125 | — |
| Reserves | 2,496 | 2,616 | 2,666 | 2,768 | 2,879 | 3,022 | 2,979 | 2,902 | 3,250 | 3,814 | 4,488 | 5,137 | — |
| Borrowings | 418 | 318 | 359 | 502 | 550 | 647 | 510 | 475 | 238 | 199 | 265 | 252 | — |
| Other Liabilities | 691 | 556 | 540 | 680 | 698 | 658 | 510 | 635 | 782 | 906 | 953 | 1,033 | — |
| Total Liabilities | 3,719 | 3,604 | 3,680 | 4,064 | 4,242 | 4,442 | 4,125 | 4,137 | 4,395 | 5,045 | 5,831 | 6,548 | — |
| Fixed Assets | 2,615 | 2,230 | 2,092 | 2,548 | 2,628 | 3,007 | 2,885 | 2,854 | 2,871 | 2,885 | 3,143 | 3,880 | — |
| CWIP | 93 | 115 | 321 | 148 | 79 | 130 | 169 | 55 | 96 | 170 | 308 | 219 | — |
| Investments | 254 | 301 | 288 | 327 | 428 | 459 | 411 | 365 | 384 | 448 | 548 | 656 | — |
| Other Assets | 757 | 958 | 979 | 1,042 | 1,107 | 846 | 659 | 863 | 1,044 | 1,542 | 1,833 | 1,793 | — |
| Total Assets | 3,719 | 3,604 | 3,680 | 4,064 | 4,242 | 4,442 | 4,125 | 4,137 | 4,395 | 5,045 | 5,831 | 6,548 | — |
| 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 | 299 | 321 | 231 | 243 | 272 | 282 | 317 | −139 | −19 | 614 | 712 | 825 | 993 |
| Cash from Investing Activity | −97 | −154 | −58 | −269 | −318 | −232 | −163 | −53 | 23 | −300 | −546 | −419 | −1,057 |
| Cash from Financing Activity | −196 | −151 | −193 | −4 | 45 | −19 | −184 | 170 | 20 | −299 | −167 | −113 | −141 |
| Net Cash Flow | 5 | 16 | −20 | −30 | −1 | 31 | −31 | −23 | 25 | 16 | −1 | 293 | −205 |
| 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 % | 7.0 | 6.0 | 9.0 | 7.0 | 9.0 | 10.0 | 6.0 | −11.0 | −3.0 | 16.0 | 24.0 | 23.0 | 21.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 14.5 |
| EPS (₹) | 1.71 | 1.01 | 2.10 | 1.65 | 2.87 | 2.10 | 2.38 | −5.91 | −1.56 | 5.03 | 10.22 | 11.82 | 10.05 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 84.2 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 25.1 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.51 |
| NPM % | 7.8 | 4.5 | 8.4 | 7.4 | 11.4 | 8.2 | 9.9 | −69.1 | −8.8 | 16.2 | 25.6 | 26.6 | 21.7 |
| OPM % | 22.0 | 20.0 | 21.0 | 17.0 | 19.0 | 22.0 | 18.0 | −72.0 | −3.4 | 30.0 | 37.0 | 37.0 | 35.0 |
| D/E | 0.17 | 0.16 | 0.12 | 0.13 | 0.17 | 0.18 | 0.21 | 0.16 | 0.16 | 0.07 | 0.05 | 0.06 | 0.05 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 3.5 |