Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Sales | 707 | 758 | 760 | 798 | 854 | 886 | 912 |
| Expenses | 622 | 635 | 680 | 724 | 744 | 713 | 793 |
| Operating Profit | 86 | 122 | 80 | 75 | 110 | 173 | 120 |
| OPM % | 12.2% | 16.1% | 10.5% | 9.4% | 12.9% | 19.5% | 13.2% |
| Other Income | 50 | 8 | 14 | 16 | 2 | 20 | 26 |
| Interest | 10 | 11 | 12 | 12 | 11 | 13 | 9 |
| Depreciation | 24 | 34 | 30 | 34 | 36 | 37 | 40 |
| Profit before tax | 102 | 86 | 53 | 46 | 65 | 143 | 97 |
| Net Profit | 92 | 56 | 38 | 33 | 100 | 116 | 72 |
| EPS (₹) | 6.95 | 4.09 | 2.74 | 2.50 | 7.44 | 6.85 | 4.31 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 768 | 873 | 1,295 | 1,985 | 2,196 | 2,765 | 3,300 | 3,452 |
| Expenses | 782 | 772 | 1,379 | 2,102 | 2,139 | 2,445 | 2,862 | 2,975 |
| Operating Profit | −14 | 101 | −84 | −116 | 57 | 320 | 438 | 477 |
| OPM % | −1.8% | 11.6% | −6.5% | −5.8% | 2.6% | 11.6% | 13.3% | 13.8% |
| Other Income | 22 | 19 | 19 | 553 | 40 | 78 | 52 | 64 |
| Interest | 20 | 17 | 14 | 45 | 44 | 58 | 47 | 44 |
| Depreciation | 47 | 52 | 69 | 78 | 83 | 102 | 136 | 146 |
| Profit before tax | −60 | 51 | −148 | 313 | −30 | 238 | 307 | 351 |
| Net Profit | −77 | 36 | −148 | 194 | −55 | 221 | 287 | 321 |
| EPS (₹) | −6.36 | 3.09 | −11.44 | 14.85 | −4.16 | 16.45 | 16.68 | 21.10 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 3 | 3 | 3 | 3 | 17 | — |
| Reserves | 270 | 309 | 1,100 | 1,360 | 1,403 | 1,750 | 3,168 | — |
| Borrowings | 346 | 315 | 301 | 326 | 364 | 430 | 418 | — |
| Other Liabilities | 334 | 378 | 441 | 520 | 575 | 619 | 735 | — |
| Total Liabilities | 952 | 1,004 | 1,845 | 2,209 | 2,344 | 2,802 | 4,338 | — |
| Fixed Assets | 202 | 172 | 552 | 558 | 626 | 687 | 765 | — |
| CWIP | 16 | 20 | 30 | 449 | 6 | 14 | 36 | — |
| Investments | 23 | 96 | 404 | 292 | 879 | 994 | 1,238 | — |
| Other Assets | 711 | 717 | 860 | 910 | 833 | 1,107 | 2,300 | — |
| Total Assets | 952 | 1,004 | 1,845 | 2,209 | 2,344 | 2,802 | 4,338 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −40 | 81 | −117 | −31 | 160 | 397 | 409 |
| Cash from Investing Activity | 7 | −53 | −797 | 118 | −146 | −191 | −1,405 |
| Cash from Financing Activity | 42 | −17 | 724 | −57 | −145 | −22 | 938 |
| Net Cash Flow | 9 | 10 | −190 | 30 | −132 | 184 | −58 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | 9.0 | −12.0 | −9.0 | 0.0 | 14.0 | 13.0 |
| ROE % | — | — | — | — | — | — | 12.0 |
| EPS (₹) | −6.36 | 3.09 | −11.44 | 14.85 | −4.16 | 16.45 | 16.68 |
| Book Value (₹) | — | — | — | — | — | — | 185.0 |
| Face Value (₹) | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | 37.0 |
| Div Yield % | — | — | — | — | — | — | 0.00 |
| NPM % | −9.7 | 4.0 | −11.3 | 7.6 | −2.5 | 7.8 | 8.6 |
| OPM % | −1.9 | 12.0 | −6.0 | −6.0 | 2.6 | 12.0 | 13.0 |
| D/E | 1.27 | 1.01 | 0.27 | 0.24 | 0.26 | 0.25 | 0.13 |
| P/B | — | — | — | — | — | — | 3.8 |