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 | 913 | 971 | 921 | 1,002 | 977 | 991 | 1,029 | 1,075 | 1,105 | 1,083 | 1,044 | 1,125 | 1,245 |
| Expenses | 882 | 955 | 941 | 998 | 923 | 945 | 951 | 974 | 1,010 | 1,009 | 948 | 1,015 | 1,023 |
| Operating Profit | 31 | 16 | −20 | 4 | 54 | 46 | 78 | 101 | 95 | 74 | 96 | 110 | 222 |
| OPM % | 3.4% | 1.6% | −2.2% | 0.4% | 5.5% | 4.6% | 7.6% | 9.4% | 8.6% | 6.8% | 9.2% | 9.8% | 17.8% |
| Other Income | 12 | 71 | 5 | 3 | 3 | 49 | 15 | 24 | 8 | 59 | 30 | 25 | 9 |
| Interest | 10 | 11 | 11 | 12 | 11 | 11 | 10 | 18 | 14 | 16 | 18 | 15 | 16 |
| Depreciation | 89 | 95 | 96 | 97 | 97 | 100 | 98 | 97 | 102 | 104 | 104 | 104 | 103 |
| Profit before tax | −57 | −18 | −123 | −102 | −50 | −16 | −15 | 10 | −12 | 14 | 4 | 15 | 112 |
| Net Profit | −57 | −18 | −115 | −46 | −45 | −18 | −11 | 9 | −14 | 16 | −20 | 15 | 55 |
| EPS (₹) | −7.78 | −2.50 | −15.68 | −6.29 | −6.06 | −2.48 | −1.53 | 1.20 | −1.88 | 2.23 | −2.72 | 2.04 | 7.49 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,995 | 2,070 | 2,455 | 3,161 | 2,725 | 2,429 | 3,759 | 4,516 | 3,807 | 4,073 | 4,358 | 4,498 |
| Expenses | 1,660 | 1,622 | 1,669 | 2,046 | 2,148 | 2,072 | 2,774 | 3,568 | 3,775 | 3,793 | 3,975 | 3,996 |
| Operating Profit | 335 | 448 | 786 | 1,115 | 577 | 357 | 984 | 949 | 32 | 279 | 383 | 501 |
| OPM % | 16.8% | 21.6% | 32.0% | 35.3% | 21.2% | 14.7% | 26.2% | 21.0% | 0.8% | 6.8% | 8.8% | 11.1% |
| Other Income | 45 | 56 | 106 | 62 | 90 | 67 | 46 | 42 | 90 | 92 | 115 | 124 |
| Interest | 10 | 13 | 15 | 21 | 14 | 15 | 6 | 19 | 45 | 51 | 63 | 66 |
| Depreciation | 107 | 111 | 127 | 140 | 162 | 174 | 198 | 276 | 377 | 392 | 414 | 416 |
| Profit before tax | 262 | 381 | 749 | 1,016 | 491 | 235 | 826 | 695 | −300 | −71 | 21 | 144 |
| Net Profit | 220 | 307 | 534 | 690 | 332 | 166 | 560 | 410 | −237 | −65 | −2 | 66 |
| EPS (₹) | 29.90 | 41.85 | 72.78 | 93.98 | 45.22 | 22.57 | 76.22 | 55.78 | −32.25 | −8.87 | −0.33 | 9.04 |
| 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 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | — |
| Reserves | 2,854 | 3,282 | 3,748 | 4,222 | 4,522 | 5,301 | 5,826 | 6,066 | 6,002 | 5,596 | 5,117 | — |
| Borrowings | 295 | 353 | 291 | 247 | 205 | 498 | 594 | 597 | 544 | 561 | 575 | — |
| Other Liabilities | 671 | 726 | 859 | 988 | 1,090 | 1,282 | 1,484 | 1,599 | 1,404 | 1,756 | 1,766 | — |
| Total Liabilities | 3,894 | 4,435 | 4,970 | 5,531 | 5,891 | 7,154 | 7,977 | 8,335 | 8,023 | 7,987 | 7,533 | — |
| Fixed Assets | 1,821 | 2,073 | 2,104 | 2,300 | 2,610 | 2,587 | 2,702 | 4,250 | 4,617 | 4,584 | 4,343 | — |
| CWIP | 83 | 151 | 252 | 307 | 445 | 1,109 | 1,787 | 544 | 95 | 79 | 122 | — |
| Investments | 854 | 1,016 | 1,145 | 1,065 | 1,242 | 2,092 | 2,110 | 1,831 | 2,093 | 1,976 | 1,633 | — |
| Other Assets | 1,136 | 1,196 | 1,469 | 1,858 | 1,594 | 1,366 | 1,379 | 1,710 | 1,218 | 1,348 | 1,434 | — |
| Total Assets | 3,894 | 4,435 | 4,970 | 5,531 | 5,891 | 7,154 | 7,977 | 8,335 | 8,023 | 7,987 | 7,533 | — |
| 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 | 201 | 502 | 514 | 838 | 630 | 421 | 735 | 960 | 67 | 381 | 406 |
| Cash from Investing Activity | −352 | −467 | −395 | −581 | −634 | −334 | −804 | −662 | −90 | −264 | −225 |
| Cash from Financing Activity | 84 | 13 | −116 | −136 | −146 | 226 | 12 | −140 | −277 | −145 | −150 |
| Net Cash Flow | −67 | 49 | 3 | 122 | −150 | 313 | −58 | 158 | −301 | −28 | 31 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 11.0 | 18.0 | 24.0 | 11.0 | 5.0 | 13.0 | 11.0 | −4.0 | 0.0 | 1.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | −0.1 |
| EPS (₹) | 29.90 | 41.85 | 72.78 | 93.98 | 45.22 | 22.57 | 76.22 | 55.78 | −32.25 | −8.87 | −0.33 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | 707.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | 67.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | 2.92 |
| NPM % | 10.8 | 14.4 | 20.9 | 21.4 | 11.8 | 6.7 | 14.7 | 9.0 | −6.1 | −1.6 | −0.0 |
| OPM % | 17.0 | 22.0 | 32.0 | 35.0 | 21.0 | 15.0 | 26.0 | 21.0 | 0.8 | 7.0 | 9.0 |
| D/E | 0.10 | 0.11 | 0.08 | 0.06 | 0.04 | 0.09 | 0.10 | 0.10 | 0.09 | 0.10 | 0.11 |
| P/B | — | — | — | — | — | — | — | — | — | — | 0.9 |