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 | 912 | 937 | 856 | 741 | 785 | 805 | 801 | 807 | 795 | 902 | 884 | 944 | 925 |
| Expenses | 782 | 795 | 742 | 651 | 697 | 712 | 706 | 723 | 694 | 781 | 779 | 868 | 831 |
| Operating Profit | 130 | 142 | 114 | 90 | 89 | 93 | 96 | 83 | 101 | 122 | 105 | 75 | 94 |
| OPM % | 14.3% | 15.2% | 13.3% | 12.1% | 11.3% | 11.6% | 12.0% | 10.3% | 12.7% | 13.5% | 11.9% | 7.9% | 10.2% |
| Other Income | 9 | 9 | −8 | 11 | 10 | −1 | 26 | −52 | 9 | 9 | −48 | 9 | 10 |
| Interest | 20 | 22 | 23 | 30 | 25 | 26 | 25 | 27 | 43 | 30 | 34 | 16 | 23 |
| Depreciation | 38 | 36 | 36 | 39 | 35 | 36 | 35 | 38 | 36 | 36 | 41 | 42 | 41 |
| Profit before tax | 80 | 93 | 47 | 31 | 38 | 30 | 62 | −34 | 32 | 64 | −17 | 26 | 40 |
| Net Profit | 50 | 67 | 28 | 25 | 22 | 15 | 40 | −28 | 10 | 39 | −11 | 15 | 22 |
| EPS (₹) | 11.27 | 15.19 | 6.43 | 6.15 | 5.16 | 3.39 | 9.23 | −5.99 | 2.48 | 9.22 | −2.30 | 3.82 | 5.32 |
| 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 | 308 | 292 | 353 | 406 | 503 | 591 | 1,001 | 2,541 | 3,178 | 3,446 | 3,199 | 3,524 | 3,654 |
| Expenses | 272 | 257 | 306 | 344 | 426 | 479 | 862 | 2,257 | 2,746 | 2,971 | 2,838 | 3,121 | 3,259 |
| Operating Profit | 36 | 35 | 48 | 62 | 77 | 112 | 139 | 284 | 431 | 476 | 361 | 403 | 395 |
| OPM % | 11.7% | 12.0% | 13.6% | 15.3% | 15.3% | 19.0% | 13.9% | 11.2% | 13.6% | 13.8% | 11.3% | 11.4% | 10.8% |
| Other Income | 3 | 4 | 6 | 9 | 8 | 5 | −10 | 7 | 30 | 20 | −17 | −20 | −20 |
| Interest | 1 | 1 | 1 | 1 | 1 | 3 | 10 | 25 | 67 | 95 | 103 | 123 | 103 |
| Depreciation | 10 | 8 | 8 | 10 | 11 | 21 | 50 | 133 | 119 | 150 | 144 | 158 | 160 |
| Profit before tax | 28 | 30 | 44 | 61 | 73 | 92 | 68 | 133 | 275 | 251 | 96 | 102 | 113 |
| Net Profit | 19 | 20 | 31 | 43 | 51 | 71 | 64 | 75 | 214 | 171 | 49 | 52 | 65 |
| EPS (₹) | 4.30 | 4.58 | 7.09 | 9.72 | 11.52 | 16.20 | 16.73 | 19.37 | 37.06 | 39.03 | 11.78 | 12.86 | 16.06 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 9 | 9 | 9 | 9 | — |
| Reserves | 148 | 164 | 191 | 225 | 266 | 326 | 403 | 524 | 795 | 955 | 1,014 | 1,196 | — |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 34 | 633 | 636 | 973 | 906 | 850 | 1,041 | — |
| Other Liabilities | 84 | 89 | 125 | 161 | 165 | 166 | 1,342 | 1,554 | 1,566 | 1,292 | 1,217 | 1,743 | — |
| Total Liabilities | 234 | 256 | 318 | 389 | 434 | 530 | 2,381 | 2,717 | 3,343 | 3,162 | 3,090 | 3,989 | — |
| Fixed Assets | 46 | 53 | 61 | 71 | 78 | 134 | 1,043 | 1,002 | 1,213 | 1,251 | 1,165 | 1,497 | — |
| CWIP | 5 | 4 | 2 | 7 | 5 | 2 | 4 | 13 | 13 | 27 | 12 | 20 | — |
| Investments | 12 | 14 | 46 | 51 | 48 | 36 | 1 | 0 | 0 | 0 | 0 | 3 | — |
| Other Assets | 171 | 184 | 209 | 260 | 303 | 358 | 1,332 | 1,703 | 2,116 | 1,884 | 1,913 | 2,468 | — |
| Total Assets | 234 | 256 | 318 | 389 | 434 | 530 | 2,381 | 2,717 | 3,343 | 3,162 | 3,090 | 3,989 | — |
| 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 | 30 | 25 | 22 | 68 | 27 | 27 | 157 | 236 | 185 | 284 | 378 | 389 |
| Cash from Investing Activity | −17 | −17 | −21 | −24 | −8 | −50 | −66 | −134 | −294 | −32 | −52 | −154 |
| Cash from Financing Activity | −6 | −6 | −6 | −8 | −10 | −5 | 105 | −55 | 130 | −244 | −201 | −44 |
| Net Cash Flow | 8 | 2 | −5 | 35 | 9 | −28 | 196 | 47 | 21 | 8 | 125 | 191 |
| 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 % | 20.0 | 19.0 | 22.0 | 29.0 | 29.0 | 31.0 | 15.0 | 13.0 | 22.0 | 19.0 | 13.0 | 14.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 6.7 |
| EPS (₹) | 4.30 | 4.58 | 7.09 | 9.72 | 11.52 | 16.20 | 16.73 | 19.37 | 37.06 | 39.03 | 11.78 | 12.86 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 268.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 53.7 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.13 |
| NPM % | 6.1 | 6.8 | 8.6 | 10.4 | 10.0 | 11.9 | 6.5 | 2.9 | 6.7 | 4.9 | 1.5 | 1.5 |
| OPM % | 12.0 | 12.0 | 13.0 | 15.0 | 15.0 | 19.0 | 14.0 | 11.0 | 14.0 | 14.0 | 11.0 | 11.0 |
| D/E | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 1.56 | 1.21 | 1.21 | 0.94 | 0.83 | 0.86 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 5.6 |