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 | 1,685 | 1,919 | 1,869 | 2,004 | 2,012 | 1,828 | 1,780 | 1,701 | 1,558 | 1,396 | 1,472 | 1,493 | 1,426 |
| Expenses | 1,525 | 1,619 | 1,463 | 1,693 | 1,658 | 1,560 | 1,525 | 1,541 | 1,387 | 1,303 | 1,438 | 1,431 | 1,326 |
| Operating Profit | 160 | 300 | 406 | 311 | 354 | 268 | 255 | 160 | 170 | 93 | 34 | 62 | 100 |
| OPM % | 9.5% | 15.6% | 21.7% | 15.5% | 17.6% | 14.7% | 14.3% | 9.4% | 10.9% | 6.7% | 2.3% | 4.2% | 7.0% |
| Other Income | 27 | 18 | 23 | 34 | 24 | 21 | 39 | 39 | 28 | 95 | 16 | 37 | 39 |
| Interest | 57 | 57 | 53 | 52 | 41 | 40 | 45 | 35 | 36 | 38 | 37 | 32 | 27 |
| Depreciation | 30 | 30 | 30 | 34 | 32 | 36 | 37 | 37 | 41 | 43 | 45 | 44 | 43 |
| Profit before tax | 100 | 231 | 346 | 260 | 305 | 212 | 213 | 126 | 121 | 107 | −32 | 23 | 69 |
| Net Profit | 75 | 175 | 263 | 227 | 226 | 155 | 160 | 168 | 89 | 78 | −22 | 16 | 48 |
| EPS (₹) | 1.26 | 2.94 | 4.43 | 3.67 | 3.65 | 2.51 | 2.59 | 2.72 | 1.44 | 1.27 | −0.35 | 0.26 | 0.78 |
| 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 | 2,402 | 2,204 | 2,079 | 2,263 | 2,699 | 2,711 | 3,474 | 5,281 | 7,276 | 7,478 | 7,320 | 5,918 | 5,786 |
| Expenses | 2,091 | 1,911 | 1,791 | 2,006 | 2,295 | 2,320 | 3,038 | 4,586 | 6,530 | 6,274 | 6,270 | 5,559 | 5,497 |
| Operating Profit | 311 | 293 | 288 | 257 | 404 | 391 | 436 | 695 | 746 | 1,204 | 1,050 | 359 | 289 |
| OPM % | 12.9% | 13.3% | 13.9% | 11.4% | 15.0% | 14.4% | 12.6% | 13.2% | 10.3% | 16.1% | 14.3% | 6.1% | 5.0% |
| Other Income | 59 | 7 | 100 | 80 | −137 | 8 | −194 | 59 | 77 | 76 | 109 | 176 | 187 |
| Interest | 157 | 180 | 210 | 210 | 235 | 228 | 208 | 195 | 286 | 219 | 161 | 144 | 135 |
| Depreciation | 71 | 67 | 67 | 62 | 59 | 57 | 90 | 115 | 121 | 125 | 142 | 173 | 175 |
| Profit before tax | 144 | 52 | 111 | 65 | −26 | 114 | −56 | 444 | 415 | 937 | 856 | 219 | 166 |
| Net Profit | −116 | −27 | 144 | 124 | 39 | 161 | −91 | 348 | 316 | 740 | 710 | 161 | 121 |
| EPS (₹) | −3.25 | −0.77 | 4.04 | 3.47 | 0.94 | 3.72 | −2.11 | 5.84 | 5.31 | 11.97 | 11.48 | 2.61 | 1.96 |
| 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 | 36 | 36 | 36 | 36 | 41 | 43 | 59 | 59 | 59 | 62 | 62 | 62 | — |
| Reserves | 2,034 | 2,455 | 2,349 | 2,443 | 2,595 | 2,837 | 3,667 | 4,044 | 4,323 | 5,051 | 5,720 | 5,862 | — |
| Borrowings | 2,572 | 2,185 | 2,057 | 1,697 | 1,761 | 1,736 | 2,138 | 2,967 | 2,667 | 2,335 | 2,125 | 1,561 | — |
| Other Liabilities | 575 | 1,032 | 1,078 | 1,225 | 1,025 | 977 | 1,289 | 1,554 | 1,469 | 1,661 | 1,788 | 1,977 | — |
| Total Liabilities | 5,218 | 5,708 | 5,519 | 5,401 | 5,421 | 5,593 | 7,152 | 8,624 | 8,519 | 9,108 | 9,695 | 9,461 | — |
| Fixed Assets | 1,154 | 1,780 | 1,707 | 1,678 | 1,633 | 1,703 | 2,633 | 2,763 | 2,731 | 2,928 | 3,102 | 3,212 | — |
| CWIP | 1,286 | 1,278 | 1,210 | 1,202 | 1,237 | 1,166 | 1,337 | 1,208 | 1,302 | 1,229 | 1,249 | 1,186 | — |
| Investments | 766 | 786 | 590 | 637 | 684 | 747 | 202 | 457 | 161 | 204 | 145 | 578 | — |
| Other Assets | 2,012 | 1,863 | 2,013 | 1,884 | 1,868 | 1,977 | 2,980 | 4,196 | 4,324 | 4,747 | 5,200 | 4,486 | — |
| Total Assets | 5,218 | 5,708 | 5,519 | 5,401 | 5,421 | 5,593 | 7,152 | 8,624 | 8,519 | 9,108 | 9,695 | 9,461 | — |
| 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 | 443 | 533 | 421 | 450 | −46 | 225 | 444 | −279 | 452 | 803 | 480 | 1,147 |
| Cash from Investing Activity | −216 | 71 | 72 | −69 | 33 | −20 | 129 | −329 | 168 | −37 | −138 | −119 |
| Cash from Financing Activity | −236 | −592 | −332 | −574 | −5 | −220 | −419 | 609 | −604 | −718 | −454 | −900 |
| Net Cash Flow | −8 | 12 | 162 | −193 | −18 | −16 | 154 | 1 | 17 | 49 | −112 | 127 |
| 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 % | 6.0 | 5.0 | 6.0 | 6.0 | 9.0 | 8.0 | 8.0 | 10.0 | 10.0 | 16.0 | 13.0 | 5.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 3.0 |
| EPS (₹) | −3.25 | −0.77 | 4.04 | 3.47 | 0.94 | 3.72 | −2.11 | 5.84 | 5.31 | 11.97 | 11.48 | 2.61 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 95.8 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 29.2 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.20 |
| NPM % | −4.7 | −1.2 | 6.6 | 5.3 | 1.5 | 5.9 | −2.8 | 6.5 | 4.3 | 9.8 | 9.6 | 2.6 |
| OPM % | 13.0 | 13.0 | 14.0 | 11.0 | 15.0 | 14.0 | 13.0 | 13.0 | 10.0 | 16.0 | 14.0 | 6.0 |
| D/E | 1.24 | 0.88 | 0.86 | 0.68 | 0.67 | 0.60 | 0.57 | 0.72 | 0.61 | 0.46 | 0.37 | 0.26 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 0.8 |