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 | 747 | 793 | 690 | 720 | 728 | 643 | 523 | 666 | 665 | 729 | 642 | 816 | 842 |
| Expenses | 838 | 823 | 703 | 730 | 615 | 533 | 531 | 627 | 622 | 686 | 600 | 955 | 698 |
| Operating Profit | −91 | −30 | −13 | −10 | 113 | 110 | −8 | 39 | 43 | 43 | 42 | −139 | 144 |
| OPM % | −12.2% | −3.8% | −1.9% | −1.4% | 15.5% | 17.1% | −1.5% | 5.9% | 6.5% | 5.9% | 6.5% | −17.0% | 17.1% |
| Other Income | 78 | 1,045 | 63 | 72 | 194 | 168 | 19 | 57 | 150 | 89 | 81 | 55 | 97 |
| Interest | 6 | 4 | 4 | 3 | 3 | 4 | 2 | 2 | 2 | 3 | 2 | 18 | 4 |
| Depreciation | 18 | 19 | 21 | 22 | 20 | 22 | 23 | 25 | 24 | 24 | 24 | 23 | 23 |
| Profit before tax | −37 | 992 | 25 | 37 | 284 | 252 | −14 | 69 | 167 | 105 | 97 | −125 | 214 |
| Net Profit | −30 | 802 | 17 | 16 | 236 | 194 | −21 | 49 | 133 | 76 | 67 | −105 | 171 |
| EPS (₹) | −1.54 | 41.15 | 0.92 | 0.82 | 12.13 | 9.98 | −1.02 | 2.56 | 6.86 | 3.94 | 3.48 | −5.32 | 8.80 |
| 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 | 1,711 | 1,532 | 1,468 | 3,266 | 7,858 | 3,094 | 1,958 | 3,027 | 3,181 | 2,950 | 2,560 | 2,852 | 3,029 |
| Expenses | 1,574 | 1,398 | 1,428 | 1,821 | 2,838 | 3,180 | 2,173 | 2,568 | 2,869 | 3,093 | 2,307 | 2,650 | 2,939 |
| Operating Profit | 137 | 135 | 40 | 1,445 | 5,020 | −86 | −215 | 458 | 312 | −143 | 253 | 202 | 90 |
| OPM % | 8.0% | 8.8% | 2.7% | 44.2% | 63.9% | −2.8% | −11.0% | 15.1% | 9.8% | −4.8% | 9.9% | 7.1% | 3.0% |
| Other Income | 29 | 49 | 86 | 88 | 155 | 174 | 316 | 294 | 80 | 1,258 | 438 | 162 | 322 |
| Interest | 16 | 9 | 8 | 8 | 12 | 18 | 6 | 5 | 13 | 17 | 11 | 25 | 27 |
| Depreciation | 44 | 49 | 46 | 52 | 62 | 51 | 52 | 55 | 57 | 80 | 90 | 95 | 94 |
| Profit before tax | 107 | 125 | 72 | 1,473 | 5,101 | 19 | 43 | 693 | 322 | 1,017 | 591 | 244 | 291 |
| Net Profit | 58 | 83 | 70 | 1,032 | 3,396 | 45 | −32 | 505 | 199 | 805 | 458 | 171 | 209 |
| EPS (₹) | 2.95 | 4.24 | 3.61 | 52.82 | 173.80 | 2.30 | −1.64 | 25.83 | 10.20 | 41.36 | 23.65 | 8.97 | 10.90 |
| 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 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | — |
| Reserves | 1,707 | 1,749 | 1,818 | 2,693 | 5,312 | 4,515 | 4,503 | 4,908 | 4,925 | 5,572 | 5,827 | 5,820 | — |
| Borrowings | 367 | 302 | 259 | 272 | 360 | 416 | 225 | 436 | 432 | 177 | 173 | 368 | — |
| Other Liabilities | 482 | 417 | 444 | 727 | 1,191 | 608 | 760 | 915 | 1,112 | 1,002 | 1,188 | 1,350 | — |
| Total Liabilities | 2,595 | 2,507 | 2,560 | 3,731 | 6,902 | 5,578 | 5,527 | 6,297 | 6,508 | 6,790 | 7,227 | 7,577 | — |
| Fixed Assets | 640 | 591 | 667 | 702 | 664 | 637 | 640 | 691 | 789 | 948 | 1,094 | 1,153 | — |
| CWIP | 10 | 65 | 32 | 8 | 17 | 35 | 80 | 142 | 127 | 145 | 65 | 61 | — |
| Investments | 369 | 475 | 631 | 1,208 | 2,590 | 2,067 | 2,804 | 2,494 | 2,322 | 3,569 | 4,024 | 4,063 | — |
| Other Assets | 1,576 | 1,375 | 1,230 | 1,813 | 3,631 | 2,839 | 2,003 | 2,971 | 3,270 | 2,128 | 2,044 | 2,300 | — |
| Total Assets | 2,595 | 2,507 | 2,560 | 3,731 | 6,902 | 5,578 | 5,527 | 6,297 | 6,508 | 6,790 | 7,227 | 7,577 | — |
| 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 | 580 | 171 | 268 | 260 | 760 | 2,323 | 253 | 584 | −488 | −160 | 680 | 500 | 83 |
| Cash from Investing Activity | −113 | 4 | −88 | −226 | −552 | −1,287 | 549 | −519 | 222 | 328 | −239 | −202 | −123 |
| Cash from Financing Activity | −453 | −173 | −192 | −39 | −179 | −676 | −839 | −199 | 105 | −213 | −427 | −226 | −46 |
| Net Cash Flow | 14 | 1 | −11 | −5 | 29 | 360 | −37 | −134 | −162 | −45 | 14 | 72 | −86 |
| 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 % | 9.0 | 5.0 | 6.0 | 4.0 | 58.0 | 119.0 | 1.0 | 1.0 | 14.0 | 7.0 | 1.0 | 10.0 | 5.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 3.1 |
| EPS (₹) | 6.65 | 2.95 | 4.24 | 3.61 | 52.82 | 173.80 | 2.30 | −1.64 | 25.83 | 10.20 | 41.36 | 23.65 | 8.97 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 300.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 71.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.87 |
| NPM % | 6.5 | 3.3 | 5.2 | 4.5 | 30.8 | 42.4 | 1.4 | −1.4 | 15.2 | 6.1 | 19.1 | 15.3 | 5.7 |
| OPM % | 12.0 | 8.0 | 9.0 | 2.7 | 44.0 | 64.0 | −2.8 | −11.0 | 15.0 | 10.0 | −4.9 | 10.0 | 7.0 |
| D/E | 0.26 | 0.21 | 0.17 | 0.14 | 0.10 | 0.07 | 0.09 | 0.05 | 0.09 | 0.09 | 0.03 | 0.03 | 0.06 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 2.7 |