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 | 1,036 | 950 | 1,063 | 1,177 | 1,160 | 943 | 1,118 | 1,072 | 1,128 | 1,013 | 1,074 | 1,205 | 1,146 |
| Expenses | 966 | 863 | 956 | 994 | 945 | 845 | 919 | 889 | 881 | 881 | 920 | 1,020 | 961 |
| Operating Profit | 71 | 86 | 107 | 184 | 215 | 98 | 199 | 183 | 247 | 132 | 154 | 184 | 185 |
| OPM % | 6.9% | 9.1% | 10.1% | 15.6% | 18.5% | 10.4% | 17.8% | 17.1% | 21.9% | 13.0% | 14.3% | 15.3% | 16.1% |
| Other Income | 1 | 2 | 1 | 3 | 1 | 2 | 1 | 12 | 7 | 13 | 15 | 25 | 18 |
| Interest | 6 | 7 | 8 | 8 | 6 | 5 | 5 | 5 | 6 | 9 | 13 | 14 | 8 |
| Depreciation | 25 | 28 | 29 | 34 | 30 | 30 | 29 | 31 | 32 | 33 | 32 | 34 | 30 |
| Profit before tax | 41 | 54 | 71 | 145 | 179 | 65 | 165 | 159 | 216 | 103 | 123 | 162 | 165 |
| Net Profit | 31 | 47 | 52 | 95 | 122 | 49 | 114 | 116 | 174 | 89 | 100 | 123 | 124 |
| EPS (₹) | 1.27 | 1.96 | 2.15 | 3.95 | 5.05 | 2.03 | 4.71 | 4.82 | 7.20 | 3.69 | 4.16 | 5.09 | 5.13 |
| 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 | 720 | 670 | 616 | 824 | 1,064 | 865 | 1,007 | 3,017 | 4,057 | 4,227 | 4,293 | 4,419 | 4,437 |
| Expenses | 656 | 604 | 565 | 738 | 938 | 833 | 896 | 2,721 | 3,693 | 3,779 | 3,598 | 3,702 | 3,782 |
| Operating Profit | 65 | 66 | 52 | 86 | 125 | 32 | 111 | 296 | 364 | 448 | 694 | 717 | 655 |
| OPM % | 9.0% | 9.9% | 8.4% | 10.4% | 11.7% | 3.7% | 11.0% | 9.8% | 9.0% | 10.6% | 16.2% | 16.2% | 14.8% |
| Other Income | 1 | 3 | 1 | 5 | 5 | 1 | 2 | 54 | 3 | 7 | 16 | 59 | 71 |
| Interest | 12 | 7 | 6 | 7 | 6 | 6 | 10 | 20 | 27 | 28 | 22 | 42 | 44 |
| Depreciation | 17 | 18 | 17 | 15 | 14 | 14 | 16 | 92 | 100 | 116 | 120 | 130 | 129 |
| Profit before tax | 37 | 44 | 30 | 69 | 110 | 13 | 88 | 237 | 240 | 311 | 568 | 604 | 552 |
| Net Profit | 34 | 46 | 38 | 63 | 104 | 22 | 81 | 176 | 141 | 225 | 401 | 484 | 436 |
| EPS (₹) | 4.17 | 5.62 | 4.65 | 7.71 | 12.83 | 2.76 | 10.01 | 21.62 | 5.84 | 9.34 | 16.61 | 20.07 | 18.07 |
| 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 | 81 | 81 | 81 | 81 | 81 | 81 | 81 | 81 | 241 | 241 | 241 | 241 | — |
| Reserves | 200 | 289 | 340 | 452 | 554 | 574 | 656 | 2,002 | 1,984 | 2,209 | 2,601 | 3,075 | — |
| Borrowings | 91 | 62 | 74 | 56 | 51 | 123 | 114 | 387 | 538 | 462 | 378 | 548 | — |
| Other Liabilities | 52 | 59 | 31 | 94 | 31 | 54 | 79 | 219 | 186 | 223 | 328 | 406 | — |
| Total Liabilities | 424 | 492 | 527 | 683 | 718 | 832 | 930 | 2,689 | 2,949 | 3,136 | 3,548 | 4,270 | — |
| Fixed Assets | 212 | 205 | 230 | 219 | 208 | 198 | 463 | 1,452 | 1,623 | 1,894 | 1,807 | 1,856 | — |
| CWIP | 5 | 18 | 13 | 29 | 127 | 241 | 5 | 359 | 316 | 122 | 318 | 349 | — |
| Investments | 43 | 90 | 101 | 164 | 196 | 211 | 236 | 1 | 2 | 52 | 40 | 25 | — |
| Other Assets | 165 | 178 | 183 | 271 | 186 | 182 | 226 | 876 | 1,009 | 1,068 | 1,383 | 2,040 | — |
| Total Assets | 424 | 492 | 527 | 683 | 718 | 832 | 930 | 2,689 | 2,949 | 3,136 | 3,548 | 4,270 | — |
| 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 | 70 | 56 | 42 | 122 | 76 | 57 | 92 | 234 | 96 | 344 | 579 | 602 |
| Cash from Investing Activity | −20 | −22 | −52 | −97 | −69 | −122 | −75 | −209 | −225 | −248 | −460 | −627 |
| Cash from Financing Activity | −48 | −36 | 7 | −23 | −10 | 65 | −17 | −19 | 126 | −102 | −114 | 121 |
| Net Cash Flow | 2 | −1 | −2 | 2 | −3 | 0 | 1 | 6 | −3 | −5 | 5 | 96 |
| 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 % | — | 13.0 | 8.0 | 14.0 | 18.0 | 3.0 | 12.0 | 16.0 | 10.0 | 12.0 | 19.0 | 18.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 15.6 |
| EPS (₹) | 4.17 | 5.62 | 4.65 | 7.71 | 12.83 | 2.76 | 10.01 | 21.62 | 5.84 | 9.34 | 16.61 | 20.07 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 137.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 27.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.40 |
| NPM % | 4.7 | 6.8 | 6.2 | 7.6 | 9.7 | 2.5 | 8.0 | 5.7 | 3.5 | 5.3 | 9.3 | 10.8 |
| OPM % | 9.0 | 10.0 | 8.0 | 10.0 | 12.0 | 3.7 | 11.0 | 10.0 | 9.0 | 11.0 | 16.0 | 16.0 |
| D/E | 0.32 | 0.17 | 0.18 | 0.11 | 0.08 | 0.19 | 0.15 | 0.19 | 0.24 | 0.19 | 0.13 | 0.17 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 3.7 |