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 | 2,416 | 2,848 | 3,288 | 3,562 | 4,206 | 4,799 | 5,405 | 5,833 | 7,167 | 13,590 | 16,315 | 17,292 | 20,211 |
| Expenses | 2,464 | 2,895 | 3,237 | 3,476 | 4,029 | 4,573 | 5,243 | 5,761 | 7,052 | 13,351 | 15,947 | 16,806 | 19,617 |
| Operating Profit | −48 | −47 | 51 | 86 | 177 | 226 | 162 | 72 | 115 | 239 | 368 | 486 | 594 |
| OPM % | −2.0% | −1.7% | 1.6% | 2.4% | 4.2% | 4.7% | 3.0% | 1.2% | 1.6% | 1.8% | 2.3% | 2.8% | 2.9% |
| Other Income | 181 | 212 | 219 | 235 | 236 | 221 | 252 | 368 | 354 | 352 | 348 | 342 | 375 |
| Interest | 18 | 16 | 18 | 20 | 25 | 30 | 43 | 56 | 67 | 86 | 107 | 132 | 151 |
| Depreciation | 130 | 128 | 128 | 140 | 149 | 180 | 247 | 287 | 314 | 376 | 439 | 468 | 546 |
| Profit before tax | −15 | 21 | 124 | 161 | 239 | 237 | 124 | 97 | 88 | 129 | 170 | 228 | 272 |
| Net Profit | 2 | 36 | 138 | 175 | 253 | 176 | 59 | 39 | 25 | 65 | 102 | 174 | 92 |
| EPS (₹) | 0.00 | 0.04 | 0.16 | 0.20 | 0.29 | 0.20 | 0.06 | 0.04 | 0.03 | 0.07 | 0.11 | 0.18 | 0.10 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 466 | 1,313 | 2,605 | 1,994 | 4,192 | 7,079 | 12,114 | 20,243 | 54,364 | 67,408 |
| Expenses | 558 | 3,556 | 4,909 | 2,461 | 6,043 | 8,290 | 12,071 | 19,606 | 53,156 | 65,721 |
| Operating Profit | −92 | −2,243 | −2,305 | −467 | −1,851 | −1,211 | 43 | 637 | 1,208 | 1,687 |
| OPM % | −19.7% | −170.8% | −88.5% | −23.4% | −44.2% | −17.1% | 0.4% | 3.1% | 2.2% | 2.5% |
| Other Income | 21 | 1,285 | 16 | −200 | 793 | 682 | 846 | 1,077 | 1,396 | 1,417 |
| Interest | 6 | 9 | 13 | 10 | 12 | 49 | 72 | 154 | 392 | 476 |
| Depreciation | 29 | 43 | 84 | 138 | 150 | 437 | 526 | 863 | 1,597 | 1,829 |
| Profit before tax | −107 | −1,010 | −2,386 | −815 | −1,220 | −1,015 | 291 | 697 | 615 | 799 |
| Net Profit | −107 | −1,010 | −2,386 | −816 | −1,222 | −971 | 351 | 527 | 366 | 433 |
| EPS (₹) | −3,070.18 | −28,574.18 | −70,096.54 | −23,123.76 | −1.54 | −1.14 | 0.40 | 0.55 | 0.38 | 0.46 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0 | 0 | 0 | 0 | 764 | 836 | 868 | 907 | 919 | — |
| Reserves | 1,036 | 2,356 | 457 | 7,644 | 15,741 | 18,624 | 19,545 | 29,410 | 30,061 | — |
| Borrowings | 186 | 348 | 326 | 527 | 70 | 507 | 749 | 2,045 | 4,592 | — |
| Other Liabilities | 152 | 709 | 2,117 | 532 | 751 | 1,632 | 2,194 | 3,261 | 5,150 | — |
| Total Liabilities | 1,374 | 3,413 | 2,900 | 8,704 | 17,327 | 21,599 | 23,356 | 35,623 | 40,722 | — |
| Fixed Assets | 190 | 389 | 1,591 | 1,539 | 1,404 | 6,344 | 6,448 | 9,532 | 12,675 | — |
| CWIP | 1 | 1 | 1 | 0 | 1 | 7 | 18 | 51 | 136 | — |
| Investments | 829 | 2,145 | 324 | 2,205 | 4,718 | 6,765 | 11,645 | 13,192 | 14,833 | — |
| Other Assets | 354 | 879 | 985 | 4,959 | 11,204 | 8,483 | 5,245 | 12,848 | 13,078 | — |
| Total Assets | 1,374 | 3,413 | 2,900 | 8,704 | 17,327 | 21,599 | 23,356 | 35,623 | 40,722 | — |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | — | — | −2,144 | −1,018 | −693 | −844 | 646 | 308 | 632 |
| Cash from Investing Activity | — | — | 1,740 | −5,245 | −7,971 | 797 | −348 | −7,993 | 540 |
| Cash from Financing Activity | — | — | 359 | 6,402 | 8,750 | −127 | −207 | 8,042 | −842 |
| Net Cash Flow | — | — | −45 | 139 | 86 | −174 | 91 | 357 | 330 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | −115.0 | −135.0 | −12.0 | −13.0 | −6.0 | 1.0 | 3.0 | 2.0 |
| ROE % | — | — | — | — | — | — | — | — | 0.4 |
| EPS (₹) | −3,070.18 | −28,574.18 | −70,096.54 | −23,123.76 | −1.54 | −1.14 | 0.40 | 0.55 | 0.38 |
| Book Value (₹) | — | — | — | — | — | — | — | — | 32.1 |
| Face Value (₹) | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | 721.0 |
| Div Yield % | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −22.0 | −38.9 | −91.0 | −45.5 | −24.5 | −12.5 | 2.7 | 2.5 | 0.7 |
| OPM % | −20.0 | −171.0 | −88.0 | −23.0 | −44.0 | −17.0 | 0.3 | 3.1 | 2.2 |
| D/E | 0.18 | 0.15 | 0.71 | 0.07 | 0.00 | 0.03 | 0.04 | 0.07 | 0.15 |
| P/B | — | — | — | — | — | — | — | — | 10.1 |