Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Sales | 402 | 528 | 1,072 | 1,028 | 1,131 | 1,152 | 1,739 | 1,556 |
| Expenses | 310 | 326 | 711 | 677 | 732 | 739 | 1,168 | 1,007 |
| Operating Profit | 93 | 202 | 361 | 350 | 399 | 413 | 571 | 548 |
| OPM % | 23.1% | 38.3% | 33.7% | 34.0% | 35.3% | 35.9% | 32.8% | 35.2% |
| Other Income | 11 | 10 | 3 | 14 | 18 | 16 | 5 | 16 |
| Interest | 17 | 37 | 46 | 53 | 55 | 33 | 13 | 11 |
| Depreciation | 23 | 54 | 66 | 72 | 71 | 74 | 79 | 84 |
| Profit before tax | 64 | 122 | 253 | 240 | 292 | 322 | 484 | 470 |
| Net Profit | 35 | 99 | 207 | 188 | 238 | 264 | 392 | 380 |
| EPS (₹) | 32.54 | 91.92 | 38.39 | 3.16 | 4.01 | 3.81 | 5.67 | 5.49 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 555 | 424 | 555 | 618 | 952 | 2,336 | 5,050 | 5,578 |
| Expenses | 451 | 312 | 451 | 562 | 832 | 1,614 | 3,316 | 3,646 |
| Operating Profit | 105 | 113 | 104 | 56 | 120 | 722 | 1,734 | 1,932 |
| OPM % | 18.9% | 26.7% | 18.7% | 9.1% | 12.6% | 30.9% | 34.3% | 34.6% |
| Other Income | 9 | 2 | 12 | 26 | 3 | 25 | 54 | 56 |
| Interest | 65 | 62 | 49 | 28 | 34 | 108 | 155 | 113 |
| Depreciation | 39 | 52 | 42 | 43 | 42 | 156 | 296 | 308 |
| Profit before tax | 9 | 1 | 25 | 12 | 48 | 483 | 1,338 | 1,567 |
| Net Profit | 14 | 9 | 13 | 9 | 29 | 369 | 1,082 | 1,274 |
| EPS (₹) | 12.61 | 8.63 | 12.62 | 8.28 | 26.78 | 68.39 | 15.62 | 18.98 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 138 | — |
| Reserves | 159 | 168 | 170 | 130 | 158 | 526 | 3,556 | — |
| Borrowings | 570 | 603 | 482 | 524 | 1,447 | 2,065 | 360 | — |
| Other Liabilities | 134 | 93 | 178 | 173 | 558 | 1,312 | 1,718 | — |
| Total Liabilities | 873 | 874 | 842 | 838 | 2,173 | 3,914 | 5,772 | — |
| Fixed Assets | 593 | 562 | 493 | 323 | 291 | 2,046 | 2,634 | — |
| CWIP | 1 | 6 | 14 | 93 | 646 | 13 | 10 | — |
| Investments | 1 | 1 | 1 | 0 | 0 | 257 | 57 | — |
| Other Assets | 279 | 305 | 334 | 421 | 1,237 | 1,598 | 3,072 | — |
| Total Assets | 873 | 874 | 842 | 838 | 2,173 | 3,914 | 5,772 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 181 | 75 | 129 | 59 | 234 | 625 | 200 |
| Cash from Investing Activity | −16 | −24 | 20 | −131 | −1,000 | −986 | −306 |
| Cash from Financing Activity | −219 | −54 | −84 | 80 | 894 | 397 | 130 |
| Net Cash Flow | −55 | −2 | 65 | 8 | 129 | 36 | 24 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | 8.0 | 9.0 | 6.0 | 7.0 | 28.0 | 45.0 |
| ROE % | — | — | — | — | — | — | 50.7 |
| EPS (₹) | 12.61 | 8.63 | 12.62 | 8.28 | 26.78 | 68.39 | 15.62 |
| Book Value (₹) | — | — | — | — | — | — | 53.4 |
| Face Value (₹) | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | 16.3 |
| Div Yield % | — | — | — | — | — | — | 0.33 |
| NPM % | 2.5 | 2.1 | 2.3 | 1.4 | 3.0 | 15.6 | 21.2 |
| OPM % | 19.0 | 27.0 | 19.0 | 9.0 | 13.0 | 31.0 | 34.0 |
| D/E | 3.35 | 3.37 | 2.66 | 3.72 | 8.56 | 3.85 | 0.10 |
| P/B | — | — | — | — | — | — | 5.6 |