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 | 475 | 509 | 487 | 558 | 578 | 612 | 593 | 639 | 659 | 715 | 690 | 751 | 775 |
| Expenses | 414 | 441 | 422 | 483 | 499 | 532 | 516 | 554 | 569 | 616 | 592 | 642 | 672 |
| Operating Profit | 61 | 68 | 65 | 75 | 79 | 81 | 78 | 85 | 89 | 99 | 98 | 110 | 104 |
| OPM % | 12.8% | 13.4% | 13.3% | 13.4% | 13.7% | 13.2% | 13.2% | 13.3% | 13.5% | 13.8% | 14.2% | 14.6% | 13.4% |
| Other Income | 4 | 4 | 5 | 4 | 3 | 4 | 4 | 9 | 6 | 6 | 5 | 4 | 5 |
| Interest | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 |
| Depreciation | 14 | 13 | 15 | 16 | 15 | 16 | 16 | 17 | 17 | 19 | 18 | 18 | 19 |
| Profit before tax | 48 | 58 | 55 | 62 | 66 | 68 | 65 | 77 | 78 | 85 | 84 | 95 | 88 |
| Net Profit | 36 | 43 | 40 | 46 | 49 | 50 | 47 | 59 | 58 | 64 | 63 | 71 | 65 |
| EPS (₹) | 13.50 | 16.53 | 15.40 | 17.56 | 18.58 | 19.06 | 17.86 | 22.36 | 21.85 | 24.19 | 24.08 | 26.99 | 24.65 |
| 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 | 824 | 987 | 1,015 | 1,240 | 1,449 | 1,379 | 1,221 | 1,572 | 1,848 | 2,029 | 2,423 | 2,816 | 2,932 |
| Expenses | 721 | 859 | 897 | 1,099 | 1,292 | 1,223 | 1,087 | 1,378 | 1,599 | 1,760 | 2,100 | 2,420 | 2,522 |
| Operating Profit | 103 | 127 | 118 | 141 | 157 | 157 | 134 | 194 | 249 | 269 | 322 | 396 | 410 |
| OPM % | 12.5% | 12.9% | 11.6% | 11.4% | 10.8% | 11.4% | 11.0% | 12.3% | 13.5% | 13.3% | 13.3% | 14.1% | 14.0% |
| Other Income | 1 | 1 | −9 | 8 | 1 | 1 | 0 | 3 | 11 | 16 | 20 | 21 | 20 |
| Interest | 12 | 16 | 23 | 23 | 22 | 18 | 12 | 9 | 7 | 3 | 2 | 3 | 4 |
| Depreciation | 31 | 33 | 39 | 44 | 49 | 53 | 57 | 59 | 63 | 59 | 64 | 72 | 75 |
| Profit before tax | 61 | 79 | 46 | 82 | 87 | 87 | 65 | 129 | 189 | 223 | 276 | 341 | 352 |
| Net Profit | 42 | 57 | 33 | 53 | 56 | 75 | 47 | 94 | 140 | 166 | 205 | 256 | 263 |
| EPS (₹) | 17.77 | 23.99 | 12.57 | 19.98 | 21.16 | 28.35 | 17.75 | 35.80 | 53.17 | 62.96 | 77.86 | 97.11 | 99.91 |
| 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 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 26 | 26 | 26 | — |
| Reserves | 215 | 261 | 397 | 436 | 464 | 512 | 556 | 629 | 748 | 861 | 1,012 | 1,189 | — |
| Borrowings | 117 | 140 | 225 | 159 | 171 | 127 | 77 | 46 | 24 | 23 | 22 | 66 | — |
| Other Liabilities | 157 | 246 | 234 | 327 | 314 | 269 | 276 | 361 | 268 | 308 | 363 | 420 | — |
| Total Liabilities | 501 | 659 | 870 | 935 | 963 | 920 | 922 | 1,049 | 1,053 | 1,218 | 1,424 | 1,701 | — |
| Fixed Assets | 334 | 416 | 479 | 554 | 564 | 591 | 547 | 508 | 494 | 496 | 553 | 604 | — |
| CWIP | 5 | 12 | 6 | 7 | 11 | 0 | 3 | 1 | 5 | 5 | 20 | 15 | — |
| Investments | 0 | 0 | 86 | 19 | 25 | 21 | 21 | 77 | 0 | 0 | 0 | 0 | — |
| Other Assets | 162 | 231 | 298 | 355 | 362 | 308 | 351 | 463 | 554 | 717 | 850 | 1,082 | — |
| Total Assets | 501 | 659 | 870 | 935 | 963 | 920 | 922 | 1,049 | 1,053 | 1,218 | 1,424 | 1,701 | — |
| 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 | 82 | 122 | 46 | 125 | 121 | 207 | 136 | 92 | 131 | 135 | 233 | 161 |
| Cash from Investing Activity | −59 | −108 | −198 | −44 | −80 | −46 | −15 | −74 | 39 | −69 | −86 | −96 |
| Cash from Financing Activity | −22 | −13 | 173 | −102 | −38 | −118 | −57 | −61 | −55 | −43 | −55 | −84 |
| Net Cash Flow | 1 | 1 | 21 | −21 | 2 | 43 | 63 | −42 | 115 | 23 | 92 | −19 |
| 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 % | 22.0 | 25.0 | 16.0 | 16.0 | 17.0 | 16.0 | 12.0 | 21.0 | 27.0 | 27.0 | 28.0 | 29.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 22.6 |
| EPS (₹) | 17.77 | 23.99 | 12.57 | 19.98 | 21.16 | 28.35 | 17.75 | 35.80 | 53.17 | 62.96 | 77.86 | 97.11 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 462.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 17.5 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 2.29 |
| NPM % | 5.1 | 5.8 | 3.3 | 4.2 | 3.9 | 5.4 | 3.8 | 6.0 | 7.5 | 8.1 | 8.4 | 9.0 |
| OPM % | 12.0 | 13.0 | 12.0 | 11.0 | 11.0 | 11.0 | 11.0 | 12.0 | 13.0 | 13.0 | 13.0 | 14.0 |
| D/E | 0.52 | 0.51 | 0.55 | 0.35 | 0.36 | 0.24 | 0.14 | 0.07 | 0.03 | 0.03 | 0.02 | 0.05 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 3.8 |