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 | 261 | 259 | 260 | 420 | 414 | 487 | 604 | 937 | 942 | 1,149 | 1,122 | 1,537 | 1,365 |
| Expenses | 233 | 233 | 246 | 366 | 351 | 406 | 511 | 740 | 743 | 915 | 910 | 1,270 | 1,105 |
| Operating Profit | 28 | 26 | 13 | 54 | 63 | 81 | 93 | 196 | 199 | 234 | 212 | 267 | 260 |
| OPM % | 10.7% | 10.0% | 5.0% | 12.9% | 15.2% | 16.6% | 15.4% | 20.9% | 21.1% | 20.4% | 18.9% | 17.4% | 19.0% |
| Other Income | 19 | 49 | 12 | 16 | 26 | 62 | 13 | 22 | 22 | 11 | 14 | 24 | 42 |
| Interest | 12 | 13 | 14 | 18 | 21 | 29 | 27 | 40 | 36 | 41 | 42 | 43 | 50 |
| Depreciation | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 16 | 11 | 12 | 14 | 18 | 20 |
| Profit before tax | 30 | 58 | 6 | 46 | 63 | 109 | 72 | 163 | 174 | 192 | 171 | 231 | 233 |
| Net Profit | 23 | 49 | −10 | 24 | 48 | 83 | 57 | 123 | 137 | 143 | 140 | 172 | 197 |
| EPS (₹) | 0.89 | 1.91 | −0.38 | 0.80 | 1.59 | 2.73 | 1.86 | 4.06 | 4.52 | 4.70 | 4.61 | 5.65 | 6.46 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 858 | 642 | 835 | 1,055 | 1,060 | 609 | 685 | 808 | 1,201 | 2,442 | 4,751 | 5,173 |
| Expenses | 734 | 556 | 741 | 943 | 903 | 505 | 625 | 730 | 1,065 | 1,972 | 3,786 | 4,200 |
| Operating Profit | 124 | 87 | 94 | 113 | 157 | 103 | 60 | 79 | 136 | 470 | 965 | 973 |
| OPM % | 14.5% | 13.6% | 11.3% | 10.7% | 14.8% | 16.9% | 8.8% | 9.8% | 11.3% | 19.2% | 20.3% | 18.8% |
| Other Income | 28 | 30 | 54 | 10 | 14 | 44 | 59 | 14 | 80 | 88 | 19 | 92 |
| Interest | 29 | 25 | 23 | 34 | 33 | 24 | 26 | 29 | 58 | 116 | 161 | 175 |
| Depreciation | 14 | 15 | 17 | 19 | 22 | 22 | 20 | 19 | 21 | 35 | 55 | 64 |
| Profit before tax | 109 | 77 | 108 | 70 | 117 | 101 | 73 | 45 | 137 | 407 | 768 | 826 |
| Net Profit | 89 | 65 | 85 | 48 | 73 | 69 | 57 | 29 | 87 | 311 | 592 | 652 |
| EPS (₹) | 3.47 | 2.51 | 3.29 | 1.86 | 2.82 | 2.67 | 2.23 | 1.12 | 2.85 | 10.25 | 19.47 | 21.42 |
| 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 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 28 | 28 | 28 | — |
| Reserves | 591 | 647 | 724 | 761 | 815 | 882 | 934 | 957 | 1,543 | 1,840 | 2,190 | — |
| Borrowings | 233 | 221 | 240 | 276 | 257 | 207 | 271 | 347 | 588 | 1,366 | 2,302 | — |
| Other Liabilities | 171 | 156 | 334 | 316 | 297 | 254 | 284 | 334 | 608 | 1,113 | 1,823 | — |
| Total Liabilities | 1,018 | 1,047 | 1,320 | 1,376 | 1,392 | 1,366 | 1,512 | 1,662 | 2,767 | 4,346 | 6,343 | — |
| Fixed Assets | 138 | 164 | 167 | 178 | 173 | 163 | 156 | 157 | 193 | 285 | 487 | — |
| CWIP | 2 | 0 | 2 | 2 | 1 | 0 | 2 | 7 | 15 | 41 | 64 | — |
| Investments | 101 | 204 | 234 | 242 | 207 | 259 | 314 | 340 | 209 | 209 | 169 | — |
| Other Assets | 776 | 679 | 918 | 955 | 1,011 | 944 | 1,041 | 1,159 | 2,350 | 3,812 | 5,623 | — |
| Total Assets | 1,018 | 1,047 | 1,320 | 1,376 | 1,392 | 1,366 | 1,512 | 1,662 | 2,767 | 4,346 | 6,343 | — |
| 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 | 89 | 157 | 6 | 50 | 134 | 108 | 28 | 86 | −152 | −443 | −219 |
| Cash from Investing Activity | 79 | −115 | −5 | −49 | −13 | −39 | −108 | −79 | −431 | −142 | −459 |
| Cash from Financing Activity | −82 | −74 | −23 | −22 | −83 | −53 | −15 | 86 | 523 | 350 | 205 |
| Net Cash Flow | 85 | −33 | −22 | −20 | 38 | 16 | −95 | 93 | −60 | −235 | −473 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 12.0 | 14.0 | 10.0 | 14.0 | 11.0 | 8.0 | 6.0 | 11.0 | 19.0 | 25.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | 30.9 |
| EPS (₹) | 3.47 | 2.51 | 3.29 | 1.86 | 2.82 | 2.67 | 2.23 | 1.12 | 2.85 | 10.25 | 19.47 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | 72.9 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | 13.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | 0.17 |
| NPM % | 10.0 | 9.7 | 9.6 | 4.5 | 6.8 | 10.6 | 7.7 | 3.5 | 6.8 | 12.3 | 12.4 |
| OPM % | 14.0 | 13.0 | 11.0 | 11.0 | 15.0 | 17.0 | 9.0 | 10.0 | 11.0 | 19.0 | 20.0 |
| D/E | 0.38 | 0.33 | 0.32 | 0.35 | 0.31 | 0.23 | 0.28 | 0.35 | 0.37 | 0.73 | 1.04 |
| P/B | — | — | — | — | — | — | — | — | — | — | 4.1 |