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 | 1,701 | 1,905 | 2,286 | 2,256 | 2,105 | 2,234 | 2,436 | 2,594 | 2,236 | 2,488 | 2,570 | 2,711 | 2,427 |
| Expenses | 1,643 | 1,877 | 2,243 | 2,672 | 2,004 | 2,145 | 2,318 | 2,804 | 2,077 | 2,353 | 2,408 | 3,008 | 2,313 |
| Operating Profit | 58 | 28 | 43 | −415 | 101 | 89 | 118 | −209 | 159 | 135 | 162 | −297 | 114 |
| OPM % | 3.4% | 1.5% | 1.9% | −18.4% | 4.8% | 4.0% | 4.8% | −8.1% | 7.1% | 5.4% | 6.3% | −11.0% | 4.7% |
| Other Income | 0 | 0 | 0 | 468 | 0 | 0 | 0 | 325 | 1 | 1 | 1 | 470 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 58 | 28 | 43 | 53 | 101 | 89 | 119 | 116 | 161 | 136 | 163 | 173 | 115 |
| Net Profit | 58 | 28 | 43 | 53 | 101 | 89 | 119 | 116 | 138 | 117 | 140 | 149 | 86 |
| EPS (₹) | 0.67 | 0.32 | 0.49 | 0.60 | 1.10 | 0.97 | 1.29 | 1.25 | 1.50 | 1.26 | 1.52 | 1.62 | 0.93 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|
| Sales | 2,252 | 3,841 | 5,885 | 8,147 | 9,370 | 10,005 | 10,196 |
| Expenses | 2,366 | 4,124 | 5,835 | 8,416 | 9,250 | 9,825 | 10,082 |
| Operating Profit | −114 | −283 | 50 | −269 | 120 | 180 | 114 |
| OPM % | −5.1% | −7.4% | 0.8% | −3.3% | 1.3% | 1.8% | 1.1% |
| Other Income | 0 | 0 | 0 | 468 | 325 | 472 | 472 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 9 | 12 | 15 | 18 | 20 | 21 | 0 |
| Profit before tax | −123 | −296 | 36 | 182 | 425 | 632 | 586 |
| Net Profit | −123 | −296 | 36 | 182 | 425 | 544 | 492 |
| EPS (₹) | −1.49 | −3.44 | 0.41 | 2.08 | 4.60 | 5.89 | 5.33 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 825 | 859 | 874 | 875 | 923 | 924 | — |
| Reserves | 402 | 1,119 | 1,565 | 1,844 | 3,365 | 3,738 | — |
| Borrowings | 0 | 0 | 0 | 350 | 350 | 350 | — |
| Other Liabilities | 4,777 | 8,070 | 11,050 | 13,889 | 16,823 | 19,940 | — |
| Total Liabilities | 6,004 | 10,048 | 13,490 | 16,958 | 21,461 | 24,952 | — |
| Fixed Assets | 22 | 125 | 161 | 173 | 215 | 265 | — |
| CWIP | 81 | 24 | 1 | 2 | 1 | 3 | — |
| Investments | 5,430 | 9,247 | 12,389 | 15,395 | 19,409 | 22,591 | — |
| Other Assets | 471 | 652 | 938 | 1,388 | 1,835 | 2,093 | — |
| Total Assets | 6,004 | 10,048 | 13,490 | 16,958 | 21,461 | 24,952 | — |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 1,563 | 2,479 | 2,250 | 1,720 | 1,604 | 2,026 |
| Cash from Investing Activity | −1,637 | −3,487 | −2,514 | −1,986 | −2,837 | −2,019 |
| Cash from Financing Activity | 159 | 995 | 397 | 342 | 1,092 | −28 |
| Net Cash Flow | 86 | −13 | 133 | 77 | −141 | −22 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| ROCE % | — | −18.0 | 2.0 | 5.0 | 11.0 | 13.0 |
| ROE % | — | — | — | — | — | 12.2 |
| EPS (₹) | −1.49 | −3.44 | 0.41 | 2.08 | 4.60 | 5.89 |
| Book Value (₹) | — | — | — | — | — | 50.4 |
| Face Value (₹) | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | 47.6 |
| Div Yield % | — | — | — | — | — | 0.00 |
| NPM % | −5.5 | −7.7 | 0.6 | 2.1 | 4.4 | 5.2 |
| OPM % | −5.0 | −7.0 | 0.9 | −3.3 | 1.3 | 1.8 |
| D/E | 0.00 | 0.00 | 0.00 | 0.13 | 0.08 | 0.08 |
| P/B | — | — | — | — | — | 5.0 |