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 | 2,510 | 2,571 | 2,345 | 2,134 | 2,351 | 2,449 | 2,450 | 2,134 | 2,614 | 2,567 | 2,718 | 2,333 | 2,855 |
| Expenses | 2,317 | 2,369 | 2,186 | 1,986 | 2,125 | 2,225 | 2,230 | 1,987 | 2,345 | 2,354 | 2,477 | 2,194 | 2,615 |
| Operating Profit | 193 | 201 | 159 | 148 | 226 | 223 | 220 | 147 | 270 | 213 | 242 | 139 | 240 |
| OPM % | 7.7% | 7.8% | 6.8% | 6.9% | 9.6% | 9.1% | 9.0% | 6.9% | 10.3% | 8.3% | 8.9% | 6.0% | 8.4% |
| Other Income | 32 | 20 | 21 | 20 | 25 | 25 | 22 | 25 | 24 | 18 | −5 | 78 | 27 |
| Interest | 29 | 28 | 25 | 25 | 30 | 40 | 34 | 29 | 35 | 40 | 35 | 29 | 30 |
| Depreciation | 53 | 53 | 53 | 56 | 55 | 58 | 57 | 56 | 58 | 57 | 56 | 58 | 57 |
| Profit before tax | 142 | 141 | 102 | 87 | 166 | 150 | 151 | 87 | 200 | 135 | 146 | 130 | 181 |
| Net Profit | 107 | 104 | 83 | 65 | 132 | 96 | 110 | 66 | 149 | 84 | 110 | 102 | 128 |
| EPS (₹) | 5.48 | 5.48 | 4.78 | 2.97 | 7.03 | 5.84 | 5.80 | 3.68 | 8.35 | 4.81 | 5.97 | 5.45 | 6.99 |
| 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 | 3,312 | 3,750 | 4,911 | 5,186 | 5,918 | 6,964 | 6,267 | 8,306 | 9,374 | 9,561 | 9,383 | 10,233 | 10,474 |
| Expenses | 3,043 | 3,579 | 4,471 | 4,741 | 5,462 | 6,475 | 5,703 | 7,637 | 8,851 | 8,856 | 8,562 | 9,369 | 9,640 |
| Operating Profit | 269 | 171 | 440 | 445 | 456 | 489 | 564 | 669 | 523 | 704 | 821 | 864 | 834 |
| OPM % | 8.1% | 4.6% | 9.0% | 8.6% | 7.7% | 7.0% | 9.0% | 8.1% | 5.6% | 7.4% | 8.7% | 8.4% | 8.0% |
| Other Income | 104 | 315 | 95 | 58 | 154 | 49 | 90 | 109 | 139 | 90 | 93 | 116 | 119 |
| Interest | 65 | 98 | 86 | 45 | 34 | 42 | 46 | 63 | 99 | 108 | 133 | 138 | 133 |
| Depreciation | 37 | 52 | 75 | 86 | 98 | 148 | 154 | 173 | 185 | 214 | 226 | 229 | 228 |
| Profit before tax | 271 | 336 | 375 | 372 | 477 | 349 | 453 | 542 | 378 | 473 | 554 | 612 | 593 |
| Net Profit | 210 | 261 | 273 | 251 | 349 | 301 | 348 | 419 | 295 | 359 | 403 | 445 | 425 |
| EPS (₹) | 22.69 | 28.19 | 13.44 | 11.94 | 17.13 | 15.94 | 16.33 | 20.96 | 15.71 | 18.71 | 22.35 | 24.58 | 23.22 |
| 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 | 93 | 93 | 185 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | — |
| Reserves | 548 | 690 | 824 | 1,219 | 1,457 | 1,646 | 1,859 | 2,076 | 2,145 | 2,324 | 2,189 | 1,840 | — |
| Borrowings | 685 | 1,372 | 664 | 410 | 398 | 651 | 1,007 | 1,599 | 1,433 | 1,416 | 1,396 | 1,574 | — |
| Other Liabilities | 417 | 957 | 1,535 | 1,714 | 2,183 | 2,183 | 1,721 | 1,689 | 1,673 | 1,734 | 1,729 | 2,555 | — |
| Total Liabilities | 1,742 | 3,111 | 3,208 | 3,535 | 4,230 | 4,672 | 4,779 | 5,556 | 5,444 | 5,667 | 5,505 | 6,161 | — |
| Fixed Assets | 693 | 1,507 | 1,473 | 1,492 | 2,051 | 2,178 | 2,298 | 2,407 | 2,568 | 2,806 | 2,912 | 2,803 | — |
| CWIP | 138 | 64 | 50 | 190 | 94 | 153 | 141 | 90 | 204 | 192 | 64 | 201 | — |
| Investments | 37 | 59 | 175 | 195 | 117 | 129 | 124 | 160 | 158 | 177 | 139 | 115 | — |
| Other Assets | 873 | 1,481 | 1,509 | 1,657 | 1,969 | 2,211 | 2,216 | 2,900 | 2,513 | 2,492 | 2,391 | 3,042 | — |
| Total Assets | 1,742 | 3,111 | 3,208 | 3,535 | 4,230 | 4,672 | 4,779 | 5,556 | 5,444 | 5,667 | 5,505 | 6,161 | — |
| 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 | 109 | 168 | 897 | 354 | 448 | 240 | −2 | −120 | 874 | 678 | 969 | 1,281 |
| Cash from Investing Activity | −131 | −428 | −63 | −253 | −233 | −255 | −187 | −208 | −284 | −327 | −82 | −150 |
| Cash from Financing Activity | −79 | 278 | −812 | −125 | −217 | 36 | 189 | 311 | −594 | −328 | −901 | −869 |
| Net Cash Flow | −101 | 18 | 22 | −24 | −2 | 21 | 0 | −17 | −5 | 23 | −13 | 262 |
| 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 % | 24.0 | 17.0 | 19.0 | 20.0 | 18.0 | 15.0 | 16.0 | 16.0 | 10.0 | 14.0 | 17.0 | 19.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 20.9 |
| EPS (₹) | 22.69 | 28.19 | 13.44 | 11.94 | 17.13 | 15.94 | 16.33 | 20.96 | 15.71 | 18.71 | 22.35 | 24.58 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 106.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 25.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.75 |
| NPM % | 6.1 | 6.4 | 5.5 | 4.8 | 5.7 | 4.3 | 5.5 | 5.0 | 3.1 | 3.7 | 4.3 | 4.3 |
| OPM % | 8.0 | 4.6 | 9.0 | 9.0 | 8.0 | 7.0 | 9.0 | 8.0 | 6.0 | 7.0 | 9.0 | 8.0 |
| D/E | 1.07 | 1.75 | 0.66 | 0.29 | 0.24 | 0.35 | 0.49 | 0.71 | 0.61 | 0.56 | 0.59 | 0.77 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 5.9 |