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 | 515 | 500 | 552 | 812 | 932 | 929 | 988 | 1,015 | 956 | 984 | 979 | 1,069 | 1,154 |
| Expenses | 454 | 453 | 489 | 728 | 857 | 859 | 884 | 893 | 858 | 920 | 902 | 952 | 1,041 |
| Operating Profit | 60 | 47 | 62 | 84 | 75 | 70 | 104 | 123 | 97 | 65 | 77 | 117 | 112 |
| OPM % | 11.7% | 9.4% | 11.2% | 10.3% | 8.0% | 7.5% | 10.5% | 12.1% | 10.1% | 6.6% | 7.9% | 10.9% | 9.7% |
| Other Income | 8 | 9 | 8 | 6 | 8 | 13 | 13 | 20 | 21 | 19 | 20 | 18 | 27 |
| Interest | 6 | 6 | 5 | 20 | 19 | 18 | 19 | 21 | 22 | 22 | 24 | 26 | 31 |
| Depreciation | 19 | 21 | 22 | 27 | 28 | 29 | 30 | 42 | 39 | 43 | 46 | 39 | 46 |
| Profit before tax | 43 | 29 | 44 | 43 | 36 | 36 | 67 | 79 | 57 | 19 | 26 | 70 | 63 |
| Net Profit | 33 | 24 | 30 | 44 | 27 | 28 | 50 | 53 | 41 | 8 | 15 | 36 | 44 |
| EPS (₹) | 5.37 | 3.91 | 5.02 | 6.99 | 3.82 | 3.94 | 7.04 | 7.40 | 5.67 | 1.10 | 1.99 | 4.91 | 6.05 |
| 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 | 1,090 | 1,143 | 930 | 1,031 | 1,175 | 1,371 | 1,211 | 1,790 | 2,222 | 2,379 | 3,864 | 3,988 | 4,185 |
| Expenses | 1,065 | 1,106 | 962 | 1,055 | 1,113 | 1,285 | 1,109 | 1,585 | 1,951 | 2,125 | 3,493 | 3,631 | 3,815 |
| Operating Profit | 25 | 37 | −32 | −23 | 62 | 86 | 101 | 206 | 271 | 254 | 371 | 357 | 371 |
| OPM % | 2.3% | 3.2% | −3.4% | −2.2% | 5.3% | 6.3% | 8.3% | 11.5% | 12.2% | 10.7% | 9.6% | 9.0% | 8.9% |
| Other Income | 91 | 78 | 42 | 47 | 15 | 36 | 12 | 11 | 31 | 30 | 53 | 77 | 84 |
| Interest | 47 | 40 | 36 | 37 | 33 | 37 | 34 | 40 | 26 | 36 | 77 | 95 | 103 |
| Depreciation | 33 | 22 | 18 | 16 | 19 | 55 | 53 | 59 | 72 | 89 | 128 | 167 | 173 |
| Profit before tax | 36 | 53 | −45 | −30 | 25 | 30 | 27 | 117 | 204 | 159 | 218 | 172 | 178 |
| Net Profit | 35 | 61 | −47 | −31 | 26 | 30 | 26 | 117 | 173 | 131 | 159 | 100 | 103 |
| EPS (₹) | 10.03 | 17.63 | −13.53 | −8.87 | 5.97 | 7.10 | 6.18 | 19.85 | 28.55 | 20.66 | 22.18 | 13.67 | 14.05 |
| 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 | 17 | 17 | 17 | 17 | 21 | 21 | 21 | 29 | 30 | 32 | 36 | 37 | — |
| Reserves | 142 | 198 | 152 | 113 | 219 | 205 | 269 | 679 | 856 | 1,260 | 2,045 | 2,124 | — |
| Borrowings | 311 | 343 | 474 | 472 | 381 | 442 | 479 | 193 | 154 | 805 | 845 | 1,273 | — |
| Other Liabilities | 189 | 177 | 157 | 178 | 188 | 256 | 221 | 310 | 301 | 645 | 611 | 921 | — |
| Total Liabilities | 659 | 736 | 801 | 781 | 809 | 925 | 990 | 1,211 | 1,342 | 2,741 | 3,537 | 4,354 | — |
| Fixed Assets | 135 | 96 | 97 | 96 | 107 | 172 | 237 | 288 | 280 | 1,136 | 1,399 | 1,539 | — |
| CWIP | 2 | 2 | 1 | 0 | 1 | 1 | 0 | 11 | 108 | 128 | 17 | 117 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 36 | 37 | 154 | 344 | 159 | 497 | 590 | — |
| Other Assets | 522 | 638 | 702 | 685 | 700 | 716 | 716 | 758 | 610 | 1,318 | 1,624 | 2,108 | — |
| Total Assets | 659 | 736 | 801 | 781 | 809 | 925 | 990 | 1,211 | 1,342 | 2,741 | 3,537 | 4,354 | — |
| 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 | 68 | 83 | 12 | 25 | 51 | 99 | 119 | 117 | 369 | −177 | 57 | 52 |
| Cash from Investing Activity | −16 | −83 | 26 | −14 | 0 | −39 | −32 | −52 | −291 | −537 | −420 | −284 |
| Cash from Financing Activity | −37 | 4 | −54 | −40 | −57 | −45 | −86 | −43 | −75 | 753 | 473 | 203 |
| Net Cash Flow | 15 | 4 | −17 | −28 | −6 | 15 | 0 | 22 | 2 | 40 | 110 | −30 |
| 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 | 9.0 | −1.0 | 1.0 | 10.0 | 7.0 | 8.0 | 18.0 | 21.0 | 11.0 | 11.0 | 8.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 3.1 |
| EPS (₹) | 10.03 | 17.63 | −13.53 | −8.87 | 5.97 | 7.10 | 6.18 | 19.85 | 28.55 | 20.66 | 22.18 | 13.67 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 295.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 47.5 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 3.0 | 5.0 | −4.8 | −2.9 | 2.2 | 2.1 | 2.1 | 6.5 | 7.7 | 5.4 | 4.1 | 2.5 |
| OPM % | 2.3 | 3.3 | −3.4 | −2.3 | 5.0 | 6.0 | 8.0 | 11.0 | 12.0 | 11.0 | 10.0 | 9.0 |
| D/E | 1.96 | 1.60 | 2.80 | 3.63 | 1.59 | 1.96 | 1.65 | 0.27 | 0.17 | 0.62 | 0.41 | 0.59 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.3 |