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 | 1,657 | 1,770 | 1,680 | 1,786 | 1,859 | 1,988 | 1,928 | 2,007 | 2,167 | 2,331 | 2,265 | 2,365 | 2,545 |
| Expenses | 1,386 | 1,440 | 1,396 | 1,405 | 1,516 | 1,554 | 1,553 | 1,572 | 1,676 | 1,775 | 1,759 | 1,832 | 2,008 |
| Operating Profit | 272 | 330 | 284 | 381 | 343 | 435 | 375 | 435 | 491 | 556 | 506 | 532 | 537 |
| OPM % | 16.4% | 18.6% | 16.9% | 21.3% | 18.5% | 21.9% | 19.5% | 21.7% | 22.7% | 23.9% | 22.3% | 22.5% | 21.1% |
| Other Income | 10 | 18 | 19 | 17 | 14 | −42 | 47 | −29 | 31 | 50 | −34 | −2 | 28 |
| Interest | 31 | 32 | 33 | 35 | 35 | 36 | 45 | 68 | 70 | 75 | 86 | 84 | 80 |
| Depreciation | 79 | 84 | 87 | 92 | 91 | 95 | 97 | 102 | 101 | 106 | 120 | 122 | 122 |
| Profit before tax | 171 | 233 | 183 | 271 | 230 | 261 | 279 | 237 | 351 | 425 | 266 | 324 | 363 |
| Net Profit | 124 | 184 | 134 | 203 | 174 | 193 | 254 | 188 | 267 | 329 | 197 | 271 | 273 |
| EPS (₹) | 1.48 | 2.30 | 1.78 | 2.37 | 2.20 | 2.34 | 3.28 | 2.44 | 3.45 | 4.26 | 2.57 | 3.52 | 3.53 |
| 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 | 3,966 | 4,199 | 4,574 | 4,561 | 4,469 | 4,632 | 4,030 | 5,718 | 6,298 | 6,893 | 7,783 | 9,128 | 9,506 |
| Expenses | 3,857 | 4,106 | 4,220 | 4,287 | 4,238 | 4,022 | 3,626 | 4,649 | 5,196 | 5,625 | 6,195 | 7,043 | 7,375 |
| Operating Profit | 109 | 92 | 354 | 274 | 231 | 610 | 404 | 1,069 | 1,101 | 1,268 | 1,588 | 2,085 | 2,131 |
| OPM % | 2.7% | 2.2% | 7.7% | 6.0% | 5.2% | 13.2% | 10.0% | 18.7% | 17.5% | 18.4% | 20.4% | 22.8% | 22.4% |
| Other Income | 92 | 299 | 649 | −689 | 228 | 126 | 95 | 367 | 157 | 64 | −11 | 45 | 42 |
| Interest | 152 | 133 | 229 | 258 | 337 | 205 | 166 | 147 | 129 | 131 | 184 | 314 | 325 |
| Depreciation | 235 | 225 | 222 | 239 | 233 | 292 | 291 | 301 | 316 | 342 | 386 | 449 | 470 |
| Profit before tax | −185 | 34 | 552 | −912 | −110 | 239 | 43 | 988 | 814 | 858 | 1,007 | 1,366 | 1,378 |
| Net Profit | −130 | 42 | 479 | −934 | −224 | 91 | −56 | 790 | 633 | 645 | 809 | 1,064 | 1,070 |
| EPS (₹) | −3.10 | 0.40 | 8.14 | −19.46 | −3.96 | 0.77 | −1.45 | 7.35 | 7.80 | 7.93 | 10.26 | 13.80 | 13.88 |
| 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 | 463 | 463 | 518 | 519 | 755 | 755 | 755 | 755 | 755 | 755 | 755 | 755 | — |
| Reserves | 3,585 | 3,998 | 4,626 | 3,543 | 5,846 | 5,906 | 5,365 | 5,423 | 6,487 | 6,908 | 8,162 | 9,141 | — |
| Borrowings | 1,784 | 1,513 | 2,217 | 1,962 | 2,010 | 1,594 | 1,531 | 1,255 | 926 | 1,155 | 2,475 | 3,473 | — |
| Other Liabilities | 1,760 | 1,257 | 2,227 | 2,455 | 2,875 | 2,781 | 3,216 | 4,082 | 3,921 | 4,153 | 1,985 | 2,465 | — |
| Total Liabilities | 7,592 | 7,232 | 9,588 | 8,479 | 11,486 | 11,036 | 10,866 | 11,516 | 12,089 | 12,971 | 13,377 | 15,833 | — |
| Fixed Assets | 4,218 | 3,642 | 5,419 | 4,992 | 8,477 | 8,802 | 8,799 | 9,416 | 9,426 | 9,874 | 10,424 | 12,230 | — |
| CWIP | 228 | 226 | 268 | 226 | 450 | 204 | 165 | 193 | 228 | 542 | 407 | 434 | — |
| Investments | 1,464 | 1,452 | 1,878 | 1,732 | 270 | 175 | 186 | 104 | 210 | 230 | 169 | 243 | — |
| Other Assets | 1,682 | 1,913 | 2,023 | 1,529 | 2,290 | 1,856 | 1,716 | 1,803 | 2,225 | 2,326 | 2,378 | 2,926 | — |
| Total Assets | 7,592 | 7,232 | 9,588 | 8,479 | 11,486 | 11,036 | 10,866 | 11,516 | 12,089 | 12,971 | 13,377 | 15,833 | — |
| Mar 2014 | 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 | 479 | 24 | 195 | 966 | 493 | −179 | 172 | 485 | 865 | 822 | 1,100 | 1,424 | 1,601 |
| Cash from Investing Activity | 2,503 | 213 | 122 | −1,001 | −333 | −3,279 | 63 | −131 | −501 | −372 | −889 | −780 | −1,537 |
| Cash from Financing Activity | −3,217 | −304 | −354 | 259 | −672 | 4,257 | −862 | −143 | −517 | −471 | −86 | −714 | 164 |
| Net Cash Flow | −235 | −66 | −37 | 225 | −513 | 799 | −627 | 212 | −153 | −21 | 125 | −70 | 228 |
| Mar 2014 | 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 % | 0.0 | 0.0 | 3.0 | 11.0 | 3.0 | 6.0 | 4.0 | 2.0 | 10.0 | 10.0 | 10.0 | 12.0 | 13.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 11.2 |
| EPS (₹) | −4.73 | −3.10 | 0.40 | 8.14 | −19.46 | −3.96 | 0.77 | −1.45 | 7.35 | 7.80 | 7.93 | 10.26 | 13.80 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 131.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 55.6 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.13 |
| NPM % | −6.2 | −3.2 | 0.9 | 9.2 | −24.1 | −4.8 | 1.9 | −1.4 | 13.0 | 9.8 | 9.3 | 10.4 | 11.6 |
| OPM % | 2.0 | 2.8 | 2.2 | 8.0 | 6.0 | 5.0 | 13.0 | 10.0 | 19.0 | 17.0 | 18.0 | 20.0 | 23.0 |
| D/E | 0.60 | 0.44 | 0.34 | 0.43 | 0.48 | 0.30 | 0.24 | 0.25 | 0.20 | 0.13 | 0.15 | 0.28 | 0.35 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 6.0 |