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 | 936 | 343 | 330 | 1,426 | 739 | 1,093 | 969 | 2,122 | 435 | 740 | 498 | 3,458 | 506 |
| Expenses | 1,085 | 438 | 397 | 1,303 | 926 | 1,064 | 960 | 2,047 | 705 | 1,336 | 695 | 2,936 | 800 |
| Operating Profit | −149 | −95 | −66 | 123 | −187 | 29 | 9 | 75 | −270 | −596 | −197 | 522 | −294 |
| OPM % | −15.9% | −27.7% | −20.0% | 8.6% | −25.3% | 2.7% | 0.9% | 3.5% | −62.1% | −80.5% | −39.6% | 15.1% | −58.1% |
| Other Income | 379 | 262 | 218 | 526 | 960 | 253 | 271 | 559 | 1,186 | 1,210 | 514 | 434 | 839 |
| Interest | 30 | 48 | 43 | 31 | 41 | 45 | 42 | 46 | 33 | 22 | 31 | 52 | 36 |
| Depreciation | 7 | 7 | 14 | 16 | 17 | 18 | 18 | 21 | 22 | 26 | 32 | 36 | 30 |
| Profit before tax | 193 | 111 | 95 | 601 | 716 | 219 | 220 | 567 | 861 | 566 | 255 | 869 | 480 |
| Net Profit | 134 | 73 | 63 | 478 | 519 | 334 | 158 | 378 | 598 | 403 | 194 | 645 | 349 |
| EPS (₹) | 4.49 | 2.40 | 2.24 | 16.95 | 18.70 | 12.06 | 5.40 | 12.68 | 19.92 | 13.45 | 6.48 | 21.58 | 11.62 |
| 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 | 1,843 | 2,123 | 1,583 | 1,604 | 2,817 | 2,441 | 765 | 1,825 | 2,252 | 3,036 | 4,923 | 5,131 | 5,203 |
| Expenses | 1,586 | 1,986 | 1,330 | 1,819 | 2,639 | 2,181 | 1,214 | 1,880 | 2,045 | 3,165 | 4,997 | 5,585 | 5,767 |
| Operating Profit | 257 | 137 | 253 | −216 | 178 | 260 | −449 | −56 | 207 | −130 | −74 | −453 | −564 |
| OPM % | 13.9% | 6.5% | 16.0% | −13.5% | 6.3% | 10.7% | −58.7% | −3.1% | 9.2% | −4.3% | −1.5% | −8.8% | −10.8% |
| Other Income | 83 | 146 | 150 | 499 | 419 | 473 | 568 | 761 | 787 | 1,326 | 2,044 | 3,256 | 2,997 |
| Interest | 5 | 41 | 104 | 150 | 234 | 220 | 185 | 167 | 174 | 152 | 174 | 137 | 140 |
| Depreciation | 10 | 14 | 14 | 16 | 14 | 21 | 20 | 21 | 24 | 45 | 74 | 116 | 124 |
| Profit before tax | 326 | 228 | 284 | 117 | 348 | 493 | −86 | 516 | 795 | 1,000 | 1,723 | 2,551 | 2,170 |
| Net Profit | 236 | 160 | 207 | 87 | 253 | 274 | −189 | 351 | 621 | 747 | 1,389 | 1,841 | 1,592 |
| EPS (₹) | 9.58 | 7.33 | 9.56 | 4.01 | 11.04 | 10.73 | −6.82 | 12.68 | 20.55 | 26.08 | 46.48 | 61.43 | 53.13 |
| 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 | 100 | 108 | 108 | 108 | 115 | 126 | 139 | 139 | 139 | 139 | 151 | 151 | — |
| Reserves | 1,747 | 1,657 | 1,896 | 1,102 | 2,354 | 4,678 | 8,181 | 8,536 | 9,125 | 9,853 | 17,162 | 19,005 | — |
| Borrowings | 3,486 | 3,123 | 3,980 | 3,703 | 3,516 | 3,715 | 4,542 | 5,196 | 6,431 | 10,679 | 12,641 | 15,894 | — |
| Other Liabilities | 2,030 | 1,691 | 1,197 | 3,358 | 2,107 | 1,586 | 3,385 | 3,932 | 7,410 | 15,063 | 25,496 | 46,540 | — |
| Total Liabilities | 7,363 | 6,578 | 7,181 | 8,271 | 8,092 | 10,106 | 16,247 | 17,804 | 23,105 | 35,735 | 55,450 | 81,590 | — |
| Fixed Assets | 117 | 107 | 102 | 113 | 97 | 113 | 174 | 183 | 218 | 997 | 1,271 | 1,708 | — |
| CWIP | 73 | 1 | 0 | 71 | 100 | 163 | 229 | 340 | 653 | 250 | 116 | 172 | — |
| Investments | 0 | 664 | 760 | 1,454 | 2,637 | 3,571 | 5,243 | 4,883 | 2,534 | 3,150 | 5,951 | 5,511 | — |
| Other Assets | 7,173 | 5,807 | 6,319 | 6,633 | 5,259 | 6,259 | 10,600 | 12,397 | 19,700 | 31,337 | 48,112 | 74,199 | — |
| Total Assets | 7,363 | 6,578 | 7,181 | 8,271 | 8,092 | 10,106 | 16,247 | 17,804 | 23,105 | 35,735 | 55,450 | 81,590 | — |
| 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 | −689 | −941 | 490 | −566 | 1,155 | 478 | −232 | −671 | −452 | −2,861 | −693 | −2,242 | −2,003 |
| Cash from Investing Activity | −185 | −96 | 191 | 14 | −973 | −971 | −1,721 | −3,317 | 127 | 2,564 | −1,974 | −4,273 | 664 |
| Cash from Financing Activity | 1,566 | 852 | −554 | 335 | −493 | 970 | 1,974 | 4,259 | 235 | 832 | 3,258 | 6,710 | 938 |
| Net Cash Flow | 692 | −184 | 126 | −217 | −311 | 476 | 22 | 271 | −90 | 536 | 591 | 194 | −402 |
| 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 % | 8.0 | 5.0 | 5.0 | 7.0 | 1.0 | 10.0 | 9.0 | 1.0 | 5.0 | 6.0 | 6.0 | 7.0 | 8.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 8.8 |
| EPS (₹) | 8.00 | 9.58 | 7.33 | 9.56 | 4.01 | 11.04 | 10.73 | −6.82 | 12.68 | 20.55 | 26.08 | 46.48 | 61.43 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 636.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 28.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.65 |
| NPM % | 20.0 | 12.3 | 7.1 | 11.9 | 4.1 | 7.8 | 9.4 | −14.2 | 13.6 | 20.4 | 17.1 | 19.9 | 22.0 |
| OPM % | 24.0 | 14.0 | 6.0 | 16.0 | −13.0 | 6.0 | 11.0 | −59.0 | −3.0 | 9.0 | −4.3 | −1.5 | −9.0 |
| D/E | 1.44 | 1.89 | 1.77 | 1.99 | 3.06 | 1.42 | 0.77 | 0.55 | 0.60 | 0.69 | 1.07 | 0.73 | 0.83 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 2.4 |