| 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 | 766 | 383 | 564 | 750 | 818 | 593 | 653 | 786 | 733 | 528 | 579 | 814 | 907 |
| Expenses | 519 | 332 | 444 | 562 | 607 | 453 | 562 | 593 | 563 | 458 | 478 | 710 | 716 |
| Operating Profit | 247 | 51 | 121 | 189 | 211 | 140 | 92 | 194 | 169 | 69 | 101 | 104 | 191 |
| OPM % | 32.2% | 13.3% | 21.5% | 25.2% | 25.8% | 23.6% | 14.1% | 24.7% | 23.1% | 13.1% | 17.4% | 12.8% | 21.1% |
| Other Income | 64 | 77 | 60 | 72 | 60 | 62 | 114 | 118 | 78 | 583 | 101 | 185 | 77 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 5 | 7 |
| Depreciation | 19 | 18 | 20 | 22 | 21 | 21 | 26 | 27 | 22 | 22 | 22 | 49 | 33 |
| Profit before tax | 291 | 109 | 160 | 238 | 249 | 181 | 179 | 285 | 224 | 629 | 179 | 235 | 228 |
| Net Profit | 219 | 75 | 117 | 187 | 184 | 128 | 148 | 226 | 164 | 466 | 133 | 194 | 163 |
| EPS (₹) | 6.88 | 2.35 | 3.67 | 5.89 | 5.79 | 4.02 | 4.64 | 7.11 | 5.15 | 14.65 | 4.18 | 6.10 | 5.14 |
| 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 | 1,434 | 1,179 | 1,537 | 2,051 | 1,880 | 1,449 | 1,329 | 2,732 | 3,498 | 2,463 | 2,534 | 2,523 | 2,827 |
| Expenses | 909 | 890 | 1,119 | 1,583 | 1,324 | 1,323 | 1,335 | 2,011 | 2,161 | 1,853 | 1,896 | 2,080 | 2,363 |
| Operating Profit | 525 | 289 | 418 | 468 | 556 | 126 | −6 | 721 | 1,337 | 609 | 638 | 443 | 465 |
| OPM % | 36.6% | 24.5% | 27.2% | 22.8% | 29.6% | 8.7% | −0.5% | 26.4% | 38.2% | 24.7% | 25.2% | 17.6% | 16.4% |
| Other Income | 253 | 156 | 181 | 121 | −70 | 173 | −241 | 158 | 396 | 271 | 349 | 947 | 945 |
| Interest | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 2 | 7 | 13 |
| Depreciation | 138 | 131 | 151 | 119 | 96 | 92 | 94 | 98 | 81 | 80 | 95 | 115 | 126 |
| Profit before tax | 637 | 313 | 447 | 469 | 388 | 205 | −343 | 778 | 1,649 | 798 | 889 | 1,268 | 1,271 |
| Net Profit | 501 | 219 | 325 | 347 | 220 | 146 | −36 | 446 | 1,204 | 597 | 680 | 957 | 956 |
| EPS (₹) | 15.75 | 6.89 | 10.22 | 10.90 | 6.91 | 4.61 | −1.12 | 14.02 | 37.88 | 18.78 | 21.38 | 30.08 | 30.07 |
| 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 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | — |
| Reserves | 3,180 | 3,633 | 3,937 | 4,288 | 4,254 | 4,032 | 4,003 | 4,758 | 5,722 | 6,036 | 6,378 | 7,009 | — |
| Borrowings | 679 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 126 | 317 | — |
| Other Liabilities | 1,045 | 1,012 | 1,120 | 1,044 | 894 | 967 | 905 | 1,064 | 1,166 | 1,266 | 1,183 | 1,595 | — |
| Total Liabilities | 4,966 | 4,709 | 5,121 | 5,395 | 5,211 | 5,063 | 4,973 | 5,886 | 6,953 | 7,369 | 7,751 | 8,984 | — |
| Fixed Assets | 1,771 | 1,719 | 2,075 | 2,147 | 2,131 | 2,058 | 1,585 | 1,510 | 1,454 | 1,551 | 1,553 | 2,007 | — |
| CWIP | 958 | 31 | 21 | 11 | 1 | 4 | 6 | 23 | 28 | 292 | 775 | 1,248 | — |
| Investments | 121 | 644 | 657 | 782 | 429 | 264 | 299 | 596 | 491 | 566 | 484 | 464 | — |
| Other Assets | 2,117 | 2,314 | 2,368 | 2,456 | 2,651 | 2,737 | 3,083 | 3,756 | 4,979 | 4,960 | 4,938 | 5,266 | — |
| Total Assets | 4,966 | 4,709 | 5,121 | 5,395 | 5,211 | 5,063 | 4,973 | 5,886 | 6,953 | 7,369 | 7,751 | 8,984 | — |
| 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 | 287 | 101 | 204 | 452 | 241 | 142 | 1 | 147 | 481 | 933 | 110 | 1,066 | 744 |
| Cash from Investing Activity | −190 | −13 | −67 | −350 | −138 | 23 | 84 | 87 | −674 | −787 | 254 | −814 | −614 |
| Cash from Financing Activity | −111 | −111 | −115 | −115 | −97 | −134 | −77 | −63 | −7 | −137 | −365 | −183 | −154 |
| Net Cash Flow | −15 | −23 | 22 | −13 | 6 | 31 | 8 | 170 | −199 | 8 | 0 | 68 | −25 |
| 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 % | 23.0 | 16.0 | 8.0 | 12.0 | 11.0 | 14.0 | 5.0 | 1.0 | 18.0 | 31.0 | 13.0 | 14.0 | 11.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 4.2 |
| EPS (₹) | 13.81 | 15.75 | 6.89 | 10.22 | 10.90 | 6.91 | 4.61 | −1.12 | 14.02 | 37.88 | 18.78 | 21.38 | 30.07 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 222.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 26.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 2.02 |
| NPM % | 34.2 | 29.7 | 16.4 | 18.9 | 16.0 | 12.2 | 9.0 | −3.3 | 15.4 | 30.9 | 21.8 | 23.6 | 27.6 |
| OPM % | 48.0 | 37.0 | 24.0 | 27.0 | 23.0 | 30.0 | 9.0 | −0.5 | 26.0 | 38.0 | 25.0 | 25.0 | 18.0 |
| D/E | 0.00 | 0.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.04 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 2.1 |