Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,722 | 1,249 | 1,233 | 1,663 | 1,097 | 1,062 | 600 | 1,449 | 949 | 1,053 | 1,043 | 1,629 | 1,568 |
| Expenses | 1,523 | 1,065 | 1,086 | 1,531 | 1,054 | 1,025 | 656 | 1,414 | 918 | 968 | 1,019 | 1,590 | 1,611 |
| Operating Profit | 199 | 184 | 147 | 132 | 43 | 37 | −57 | 35 | 32 | 85 | 24 | 39 | −43 |
| OPM % | 11.6% | 14.7% | 11.9% | 7.9% | 3.9% | 3.5% | −9.5% | 2.4% | 3.4% | 8.1% | 2.3% | 2.4% | −2.7% |
| Other Income | 36 | 52 | −7 | 39 | 54 | −129 | 60 | 48 | 57 | 76 | 52 | 51 | 39 |
| Interest | 62 | 61 | 63 | 61 | 62 | 61 | 62 | 61 | 62 | 60 | 62 | 62 | 62 |
| Depreciation | 7 | 9 | 5 | 5 | 5 | 11 | 5 | 6 | 12 | 13 | 7 | 8 | 9 |
| Profit before tax | 166 | 165 | 72 | 105 | 30 | −164 | −64 | 15 | 15 | 88 | 7 | 21 | −74 |
| Net Profit | 166 | 165 | 72 | 105 | 30 | −61 | −49 | 11 | 8 | 71 | 4 | 21 | −68 |
| EPS (₹) | 2.56 | 2.56 | 1.11 | 1.63 | 0.47 | −0.95 | −0.75 | 0.17 | 0.12 | 1.09 | 0.07 | 0.32 | −1.05 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,981 | 1,746 | 1,867 | 1,927 | 1,955 | 2,770 | 3,259 | 4,425 | 6,198 | 5,051 | 4,051 | — | 5,293 |
| Expenses | 2,155 | 1,966 | 1,821 | 1,759 | 1,945 | 2,491 | 2,708 | 3,829 | 5,443 | 4,693 | 3,956 | — | 5,188 |
| Operating Profit | −174 | −220 | 45 | 168 | 10 | 279 | 551 | 596 | 755 | 358 | 95 | — | 105 |
| OPM % | −8.8% | −12.6% | 2.4% | 8.7% | 0.5% | 10.1% | 16.9% | 13.5% | 12.2% | 7.1% | 2.3% | — | 2.0% |
| Other Income | 27 | 41 | 18 | 42 | 457 | 1,004 | 68 | 22 | 136 | −42 | 241 | — | 219 |
| Interest | 201 | 257 | 305 | 321 | 281 | 289 | 245 | 244 | 248 | 247 | 246 | — | 246 |
| Depreciation | 25 | 23 | 21 | 17 | 23 | 18 | 23 | 27 | 30 | 27 | 37 | — | 36 |
| Profit before tax | −373 | −459 | −263 | −129 | 163 | 976 | 350 | 346 | 613 | 42 | 54 | — | 42 |
| Net Profit | −373 | −459 | −263 | −129 | 163 | 976 | 350 | 346 | 613 | 128 | 41 | — | 28 |
| EPS (₹) | −5.76 | −7.09 | −4.06 | −1.99 | 2.51 | 15.08 | 5.42 | 5.35 | 9.47 | 1.98 | 0.64 | — | 0.43 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 647 | 647 | 647 | 647 | 647 | 647 | 647 | 647 | 647 | 647 | 647 | 647 | — |
| Reserves | −1,499 | −1,957 | −2,159 | −2,286 | −2,119 | −1,138 | −827 | 15 | 627 | 711 | 724 | 728 | — |
| Borrowings | 1,119 | 1,856 | 2,402 | 2,278 | 2,274 | 1,821 | 1,822 | 1,838 | 1,842 | 1,810 | 1,805 | 3,837 | — |
| Other Liabilities | 1,451 | 1,174 | 715 | 1,215 | 1,547 | 1,316 | 1,756 | 2,276 | 2,379 | 2,682 | 2,860 | 1,466 | — |
| Total Liabilities | 1,718 | 1,720 | 1,605 | 1,854 | 2,348 | 2,646 | 3,399 | 4,775 | 5,494 | 5,850 | 6,036 | 6,677 | — |
| Fixed Assets | 330 | 314 | 297 | 295 | 296 | 299 | 286 | 816 | 814 | 827 | 951 | 948 | — |
| CWIP | 25 | 22 | 25 | 18 | 18 | 39 | 55 | 43 | 105 | 224 | 216 | 243 | — |
| Investments | 4 | 4 | 46 | 59 | 69 | 78 | 86 | 98 | 113 | 130 | 158 | 158 | — |
| Other Assets | 1,359 | 1,381 | 1,238 | 1,482 | 1,966 | 2,229 | 2,972 | 3,819 | 4,463 | 4,669 | 4,710 | 5,328 | — |
| Total Assets | 1,718 | 1,720 | 1,605 | 1,854 | 2,348 | 2,646 | 3,399 | 4,775 | 5,494 | 5,850 | 6,036 | 6,677 | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 192 | −237 | 31 | 224 | −410 | 256 | 1,021 | 152 | 638 | 280 | 140 |
| Cash from Investing Activity | −9 | −4 | 75 | −3 | 416 | 289 | −854 | −158 | −765 | 213 | −282 |
| Cash from Financing Activity | −181 | 224 | −94 | −207 | −45 | −504 | −36 | 8 | −5 | −107 | −75 |
| Net Cash Flow | 2 | −17 | 12 | 14 | −40 | 42 | 130 | 3 | −132 | 386 | −217 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | −55.0 | 6.0 | 25.0 | 1.0 | 27.0 | 40.0 | 33.0 | 30.0 | 17.0 | 9.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | 1.6 |
| EPS (₹) | −5.76 | −7.09 | −4.06 | −1.99 | 2.51 | 15.08 | 5.42 | 5.35 | 9.47 | 1.98 | 0.64 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | 21.2 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | 3,187.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −18.6 | −25.7 | −14.0 | −6.6 | 6.8 | 25.9 | 10.5 | 7.8 | 9.7 | 2.6 | 1.0 |
| OPM % | −9.0 | −13.0 | 2.4 | 9.0 | 0.5 | 10.0 | 17.0 | 13.0 | 12.0 | 7.0 | 2.3 |
| D/E | — | — | — | — | — | — | — | 2.78 | 1.45 | 1.33 | 1.32 |
| P/B | — | — | — | — | — | — | — | — | — | — | 34.4 |