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 | 2,063 | 3,119 | 2,008 | 1,965 | 2,163 | 2,635 | 2,814 | 1,922 | 2,184 | 3,187 | 2,941 | 2,633 | 3,583 |
| Expenses | 1,921 | 2,881 | 1,900 | 1,939 | 2,053 | 2,352 | 2,656 | 1,842 | 1,992 | 2,851 | 2,763 | 2,550 | 3,350 |
| Operating Profit | 142 | 237 | 108 | 26 | 110 | 284 | 158 | 80 | 193 | 337 | 178 | 83 | 233 |
| OPM % | 6.9% | 7.6% | 5.4% | 1.3% | 5.1% | 10.8% | 5.6% | 4.2% | 8.8% | 10.6% | 6.1% | 3.2% | 6.5% |
| Other Income | 51 | 197 | 83 | 54 | 52 | 154 | 60 | 61 | 47 | 144 | 57 | 39 | 37 |
| Interest | 2 | 2 | 1 | 7 | 2 | 2 | 2 | 4 | 8 | 2 | 1 | 4 | 10 |
| Depreciation | 45 | 46 | 46 | 47 | 47 | 48 | 49 | 48 | 48 | 51 | 50 | 53 | 54 |
| Profit before tax | 146 | 387 | 144 | 26 | 113 | 387 | 168 | 89 | 184 | 428 | 183 | 65 | 205 |
| Net Profit | 112 | 309 | 118 | 24 | 87 | 298 | 134 | 72 | 139 | 324 | 158 | 52 | 159 |
| EPS (₹) | 2.82 | 7.75 | 2.96 | 0.62 | 2.19 | 7.48 | 3.36 | 1.80 | 3.48 | 8.13 | 3.97 | 1.31 | 3.98 |
| 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 | 5,311 | 6,108 | 5,265 | 6,266 | 8,491 | 7,798 | 7,634 | 9,085 | 11,369 | 9,155 | 9,534 | 10,946 | 12,344 |
| Expenses | 4,719 | 5,451 | 4,775 | 5,701 | 7,742 | 7,477 | 7,063 | 7,764 | 9,781 | 8,641 | 8,898 | 10,155 | 11,514 |
| Operating Profit | 592 | 657 | 489 | 565 | 749 | 321 | 571 | 1,321 | 1,588 | 514 | 636 | 790 | 830 |
| OPM % | 11.1% | 10.8% | 9.3% | 9.0% | 8.8% | 4.1% | 7.5% | 14.5% | 14.0% | 5.6% | 6.7% | 7.2% | 6.7% |
| Other Income | 101 | 65 | 61 | 99 | 107 | 105 | 184 | 183 | 152 | 385 | 323 | 287 | 277 |
| Interest | 18 | 31 | 65 | 51 | 61 | 115 | 43 | 10 | 15 | 11 | 10 | 14 | 17 |
| Depreciation | 101 | 97 | 104 | 119 | 126 | 171 | 177 | 179 | 182 | 183 | 192 | 202 | 208 |
| Profit before tax | 575 | 594 | 382 | 493 | 669 | 141 | 535 | 1,315 | 1,543 | 704 | 756 | 861 | 882 |
| Net Profit | 409 | 416 | 424 | 474 | 493 | 110 | 450 | 899 | 1,266 | 564 | 591 | 673 | 693 |
| EPS (₹) | 10.28 | 10.44 | 10.65 | 11.89 | 12.38 | 2.75 | 11.30 | 22.55 | 31.77 | 14.16 | 14.83 | 16.88 | 17.39 |
| 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 | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 80 | — |
| Reserves | 4,426 | 5,465 | 6,539 | 7,224 | 7,241 | 6,782 | 9,160 | 11,693 | 11,960 | 12,647 | 12,059 | 12,187 | — |
| Borrowings | 744 | 1,288 | 805 | 1,093 | 1,069 | 1,559 | 37 | 6 | 2 | 5 | 2 | 27 | — |
| Other Liabilities | 1,250 | 1,558 | 1,666 | 1,918 | 2,074 | 1,702 | 1,887 | 2,347 | 1,867 | 2,319 | 2,229 | 2,096 | — |
| Total Liabilities | 6,500 | 8,390 | 9,091 | 10,315 | 10,464 | 10,123 | 11,164 | 14,125 | 13,909 | 15,051 | 14,369 | 14,390 | — |
| Fixed Assets | 1,958 | 1,656 | 2,022 | 2,108 | 2,821 | 2,902 | 2,804 | 2,680 | 2,580 | 2,549 | 2,504 | 3,331 | — |
| CWIP | 261 | 405 | 273 | 763 | 187 | 107 | 117 | 158 | 200 | 236 | 690 | 192 | — |
| Investments | 898 | 1,740 | 2,530 | 2,790 | 2,376 | 2,087 | 4,331 | 6,314 | 5,329 | 6,015 | 5,055 | 4,610 | — |
| Other Assets | 3,383 | 4,590 | 4,266 | 4,654 | 5,079 | 5,026 | 3,912 | 4,973 | 5,801 | 6,251 | 6,119 | 6,257 | — |
| Total Assets | 6,500 | 8,390 | 9,091 | 10,315 | 10,464 | 10,123 | 11,164 | 14,125 | 13,909 | 15,051 | 14,369 | 14,390 | — |
| 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 | 260 | −243 | 911 | 358 | 508 | −8 | 1,783 | 237 | 924 | −268 | 83 | 136 |
| Cash from Investing Activity | −134 | −173 | −238 | −484 | −281 | −266 | −23 | −18 | −39 | 106 | −172 | −46 |
| Cash from Financing Activity | −155 | 412 | −656 | 134 | −242 | 267 | −1,559 | −126 | −114 | −403 | −159 | −184 |
| Net Cash Flow | −30 | −4 | 17 | 7 | −15 | −7 | 201 | 92 | 770 | −566 | −247 | −94 |
| 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 % | 12.0 | 10.0 | 6.0 | 7.0 | 9.0 | 3.0 | 6.0 | 13.0 | 13.0 | 6.0 | 6.0 | 7.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 5.5 |
| EPS (₹) | 10.28 | 10.44 | 10.65 | 11.89 | 12.38 | 2.75 | 11.30 | 22.55 | 31.77 | 14.16 | 14.83 | 16.88 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 308.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 8.5 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 3.39 |
| NPM % | 7.6 | 6.7 | 8.0 | 7.4 | 5.7 | 1.4 | 5.8 | 9.7 | 11.0 | 5.9 | 6.0 | 6.0 |
| OPM % | 11.0 | 11.0 | 9.0 | 9.0 | 9.0 | 4.1 | 7.0 | 15.0 | 14.0 | 6.0 | 7.0 | 7.0 |
| D/E | 0.17 | 0.23 | 0.12 | 0.15 | 0.15 | 0.23 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 0.5 |