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 | 391 | 407 | 410 | 417 | 464 | 522 | 531 | 545 | 550 | 574 | 588 | 604 | 629 |
| Expenses | 302 | 324 | 329 | 334 | 379 | 430 | 437 | 461 | 456 | 475 | 480 | 500 | 511 |
| Operating Profit | 89 | 83 | 81 | 83 | 85 | 92 | 94 | 84 | 94 | 99 | 107 | 104 | 118 |
| OPM % | 22.8% | 20.4% | 19.8% | 19.9% | 18.3% | 17.6% | 17.7% | 15.4% | 17.1% | 17.2% | 18.2% | 17.2% | 18.8% |
| Other Income | 14 | 22 | 25 | 38 | 25 | 27 | 23 | 14 | 30 | 22 | −6 | 21 | 24 |
| Interest | 10 | 11 | 11 | 10 | 20 | 28 | 27 | 25 | 25 | 25 | 25 | 23 | 28 |
| Depreciation | 14 | 15 | 15 | 15 | 22 | 23 | 21 | 23 | 22 | 22 | 22 | 22 | 23 |
| Profit before tax | 79 | 79 | 81 | 96 | 68 | 68 | 69 | 50 | 77 | 73 | 54 | 80 | 90 |
| Net Profit | 58 | 58 | 60 | 72 | 51 | 50 | 50 | 34 | 57 | 54 | 40 | 61 | 68 |
| EPS (₹) | 3.97 | 3.84 | 3.92 | 4.73 | 3.35 | 3.25 | 3.29 | 2.23 | 3.75 | 3.55 | 2.65 | 4.02 | 4.44 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 590 | 698 | 773 | 1,094 | 1,429 | 1,625 | 2,061 | 2,315 | 2,394 |
| Expenses | 535 | 601 | 582 | 836 | 1,070 | 1,289 | 1,706 | 1,912 | 1,967 |
| Operating Profit | 55 | 97 | 191 | 258 | 359 | 336 | 354 | 403 | 427 |
| OPM % | 9.3% | 13.9% | 24.7% | 23.6% | 25.1% | 20.7% | 17.2% | 17.4% | 17.8% |
| Other Income | −1 | 5 | 24 | 31 | 15 | 99 | 89 | 66 | 60 |
| Interest | 16 | 8 | 7 | 10 | 22 | 42 | 99 | 97 | 101 |
| Depreciation | 25 | 20 | 23 | 33 | 42 | 58 | 89 | 88 | 88 |
| Profit before tax | 13 | 74 | 186 | 246 | 310 | 335 | 255 | 284 | 298 |
| Net Profit | 14 | 72 | 162 | 181 | 231 | 248 | 185 | 213 | 223 |
| EPS (₹) | 3.82 | 14.52 | 11.06 | 12.34 | 15.73 | 16.31 | 12.13 | 13.96 | 14.66 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6 | 9 | 28 | 29 | 29 | 30 | 30 | 30 | — |
| Reserves | −94 | 220 | 518 | 637 | 810 | 1,450 | 1,545 | 1,659 | — |
| Borrowings | 144 | 150 | 193 | 250 | 534 | 512 | 1,244 | 1,494 | — |
| Other Liabilities | 358 | 129 | 176 | 205 | 256 | 242 | 505 | 402 | — |
| Total Liabilities | 414 | 508 | 915 | 1,120 | 1,628 | 2,235 | 3,323 | 3,586 | — |
| Fixed Assets | 61 | 38 | 128 | 158 | 432 | 413 | 1,211 | 1,172 | — |
| CWIP | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 2 | — |
| Investments | 98 | 83 | 391 | 472 | 13 | 0 | 350 | 504 | — |
| Other Assets | 254 | 387 | 395 | 491 | 1,181 | 1,822 | 1,761 | 1,909 | — |
| Total Assets | 414 | 508 | 915 | 1,120 | 1,628 | 2,235 | 3,323 | 3,586 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 58 | 112 | 144 | 168 | 207 | 213 | 236 | 261 |
| Cash from Investing Activity | 1 | −72 | −271 | −96 | −348 | −537 | −731 | −117 |
| Cash from Financing Activity | −59 | −13 | 169 | −91 | 72 | 363 | 499 | −144 |
| Net Cash Flow | 0 | 27 | 42 | −19 | −68 | 39 | 4 | 1 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 43.0 | 35.0 | 32.0 | 30.0 | 22.0 | 15.0 | 13.0 |
| ROE % | — | — | — | — | — | — | — | 13.8 |
| EPS (₹) | 3.82 | 14.52 | 11.06 | 12.34 | 15.73 | 16.31 | 12.13 | 13.96 |
| Book Value (₹) | — | — | — | — | — | — | — | 111.0 |
| Face Value (₹) | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | 19.9 |
| Div Yield % | — | — | — | — | — | — | — | 2.09 |
| NPM % | 2.4 | 10.2 | 20.3 | 16.1 | 16.0 | 14.4 | 8.6 | 8.9 |
| OPM % | 9.0 | 14.0 | 25.0 | 24.0 | 25.0 | 21.0 | 17.0 | 17.0 |
| D/E | — | 0.66 | 0.35 | 0.38 | 0.64 | 0.35 | 0.79 | 0.88 |
| P/B | — | — | — | — | — | — | — | 2.8 |