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 | 414 | 485 | 474 | 565 | 392 | 508 | 529 | 798 | 491 | 578 | 552 | 746 | 521 |
| Expenses | 314 | 366 | 353 | 429 | 300 | 396 | 386 | 602 | 360 | 452 | 443 | 588 | 411 |
| Operating Profit | 100 | 119 | 120 | 135 | 92 | 112 | 143 | 195 | 130 | 126 | 109 | 158 | 109 |
| OPM % | 24.2% | 24.5% | 25.3% | 23.9% | 23.5% | 22.0% | 27.0% | 24.4% | 26.5% | 21.8% | 19.7% | 21.2% | 20.9% |
| Other Income | 9 | 14 | 11 | 16 | 17 | 14 | 17 | 21 | 108 | 18 | 19 | −84 | 22 |
| Interest | 2 | 3 | 1 | 2 | 2 | 2 | 3 | 5 | 6 | 6 | 7 | 6 | 8 |
| Depreciation | 12 | 13 | 13 | 13 | 13 | 13 | 16 | 19 | 25 | 25 | 27 | 27 | 30 |
| Profit before tax | 94 | 117 | 117 | 136 | 94 | 111 | 140 | 192 | 207 | 113 | 94 | 40 | 93 |
| Net Profit | 73 | 89 | 90 | 104 | 73 | 88 | 108 | 146 | 175 | 88 | 72 | 6 | 70 |
| EPS (₹) | 3.25 | 3.95 | 4.03 | 4.62 | 3.27 | 3.91 | 4.79 | 6.53 | 7.82 | 3.91 | 3.21 | 0.27 | 3.14 |
| 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 | 1,329 | 1,280 | 1,202 | 1,180 | 1,225 | 1,088 | 1,044 | 1,212 | 1,530 | 1,937 | 2,227 | 2,366 | 2,396 |
| Expenses | 1,153 | 1,105 | 1,027 | 1,055 | 1,084 | 947 | 858 | 960 | 1,189 | 1,463 | 1,679 | 1,843 | 1,894 |
| Operating Profit | 176 | 176 | 175 | 126 | 140 | 142 | 186 | 252 | 341 | 475 | 548 | 523 | 502 |
| OPM % | 13.2% | 13.8% | 14.6% | 10.7% | 11.4% | 13.1% | 17.8% | 20.8% | 22.3% | 24.5% | 24.6% | 22.1% | 21.0% |
| Other Income | 17 | 29 | 12 | 8 | 69 | 9 | 8 | 5 | 22 | 50 | 63 | 60 | −25 |
| Interest | 87 | 83 | 90 | 75 | 74 | 78 | 60 | 38 | 14 | 9 | 13 | 25 | 27 |
| Depreciation | 72 | 62 | 53 | 53 | 48 | 53 | 52 | 49 | 49 | 51 | 61 | 104 | 109 |
| Profit before tax | 34 | 60 | 44 | 6 | 88 | 20 | 81 | 171 | 300 | 465 | 537 | 454 | 341 |
| Net Profit | 17 | 37 | 11 | 7 | 70 | 90 | 58 | 140 | 238 | 356 | 415 | 341 | 236 |
| EPS (₹) | 0.75 | 1.72 | 0.48 | 0.33 | 3.12 | 4.00 | 2.57 | 6.26 | 10.58 | 15.85 | 18.50 | 15.20 | 10.53 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | — |
| Reserves | 514 | 682 | 687 | 686 | 746 | 832 | 897 | 1,028 | 1,257 | 1,582 | 1,976 | 2,283 | — |
| Borrowings | 552 | 629 | 583 | 590 | 548 | 483 | 335 | 151 | 52 | 70 | 181 | 273 | — |
| Other Liabilities | 877 | 870 | 794 | 857 | 849 | 792 | 733 | 513 | 399 | 449 | 550 | 655 | — |
| Total Liabilities | 1,964 | 2,203 | 2,087 | 2,156 | 2,165 | 2,129 | 1,988 | 1,715 | 1,730 | 2,123 | 2,729 | 3,234 | — |
| Fixed Assets | 523 | 898 | 861 | 834 | 799 | 799 | 758 | 739 | 754 | 769 | 914 | 930 | — |
| CWIP | 4 | 8 | 2 | 1 | 5 | 0 | 0 | 1 | 0 | 1 | 7 | 23 | — |
| Investments | 15 | 49 | 49 | 51 | 54 | 53 | 53 | 54 | 77 | 286 | 496 | 743 | — |
| Other Assets | 1,422 | 1,248 | 1,175 | 1,270 | 1,307 | 1,277 | 1,176 | 921 | 899 | 1,067 | 1,313 | 1,538 | — |
| Total Assets | 1,964 | 2,203 | 2,087 | 2,156 | 2,165 | 2,129 | 1,988 | 1,715 | 1,730 | 2,123 | 2,729 | 3,234 | — |
| 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 | 177 | 12 | 188 | 70 | 87 | 222 | 248 | 223 | 309 | 365 | 425 | 314 |
| Cash from Investing Activity | 0 | 7 | −7 | −51 | 40 | −25 | −19 | 15 | −166 | −279 | −309 | −182 |
| Cash from Financing Activity | −168 | −5 | −134 | −64 | −118 | −176 | −210 | −250 | −145 | −58 | −67 | −122 |
| Net Cash Flow | 9 | 14 | 47 | −44 | 9 | 21 | 19 | −12 | −2 | 27 | 49 | 10 |
| 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 % | 10.0 | 10.0 | 10.0 | 6.0 | 10.0 | 7.0 | 11.0 | 17.0 | 25.0 | 31.0 | 28.0 | 21.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 16.4 |
| EPS (₹) | 0.75 | 1.72 | 0.48 | 0.33 | 3.12 | 4.00 | 2.57 | 6.26 | 10.58 | 15.85 | 18.50 | 15.20 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 103.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 30.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.48 |
| NPM % | 1.3 | 2.8 | 0.9 | 0.6 | 5.4 | 8.2 | 5.5 | 11.5 | 15.3 | 17.9 | 18.1 | 14.1 |
| OPM % | 13.0 | 14.0 | 15.0 | 11.0 | 11.0 | 13.0 | 18.0 | 21.0 | 22.0 | 24.0 | 25.0 | 22.0 |
| D/E | 1.03 | 0.89 | 0.82 | 0.83 | 0.71 | 0.57 | 0.36 | 0.14 | 0.04 | 0.04 | 0.09 | 0.12 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 4.0 |