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 | 461 | 487 | 470 | 495 | 526 | 554 | 559 | 585 | 613 | 647 | 633 | 652 | 695 |
| Expenses | 386 | 402 | 391 | 403 | 435 | 451 | 470 | 480 | 505 | 524 | 524 | 527 | 573 |
| Operating Profit | 74 | 85 | 79 | 92 | 91 | 102 | 88 | 106 | 108 | 123 | 110 | 125 | 122 |
| OPM % | 16.1% | 17.5% | 16.8% | 18.6% | 17.3% | 18.4% | 15.7% | 18.1% | 17.6% | 19.0% | 17.4% | 19.2% | 17.6% |
| Other Income | 3 | 3 | 6 | 9 | 9 | 11 | 6 | 10 | 8 | 3 | −10 | −18 | 13 |
| Interest | 26 | 27 | 29 | 27 | 34 | 36 | 41 | 44 | 45 | 44 | 45 | 43 | 40 |
| Depreciation | 41 | 43 | 44 | 46 | 47 | 50 | 57 | 58 | 58 | 63 | 61 | 63 | 70 |
| Profit before tax | 11 | 18 | 11 | 28 | 19 | 28 | −3 | 14 | 12 | 20 | −6 | 1 | 25 |
| Net Profit | 4 | 11 | 3 | 23 | 14 | 21 | 8 | 7 | 6 | 21 | −8 | 4 | 16 |
| EPS (₹) | 0.52 | 0.92 | 0.39 | 1.44 | 0.82 | 1.22 | 0.47 | 0.50 | 0.32 | 1.09 | −0.63 | 0.15 | 0.92 |
| 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 | 519 | 584 | 700 | 829 | 976 | 1,092 | 1,009 | 1,395 | 1,691 | 1,908 | 2,218 | 2,538 | 2,627 |
| Expenses | 443 | 499 | 595 | 713 | 864 | 936 | 887 | 1,161 | 1,394 | 1,581 | 1,835 | 2,080 | 2,147 |
| Operating Profit | 76 | 85 | 105 | 116 | 112 | 157 | 122 | 234 | 297 | 327 | 384 | 459 | 480 |
| OPM % | 14.6% | 14.6% | 15.0% | 14.0% | 11.5% | 14.4% | 12.1% | 16.8% | 17.6% | 17.1% | 17.3% | 18.1% | 18.3% |
| Other Income | 0 | −2 | 10 | 25 | 10 | 10 | −72 | 110 | 15 | 24 | 39 | −11 | −13 |
| Interest | 34 | 38 | 23 | 42 | 70 | 138 | 119 | 98 | 104 | 109 | 155 | 177 | 171 |
| Depreciation | 39 | 44 | 57 | 71 | 85 | 148 | 159 | 158 | 163 | 174 | 211 | 244 | 257 |
| Profit before tax | 3 | 0 | 35 | 27 | −33 | −119 | −229 | 88 | 45 | 68 | 57 | 27 | 40 |
| Net Profit | 5 | 2 | 23 | 17 | −31 | −125 | −221 | 39 | 18 | 41 | 49 | 23 | 33 |
| EPS (₹) | 0.11 | −0.16 | 2.44 | 2.23 | −2.66 | −11.36 | −14.58 | 3.65 | 1.99 | 3.27 | 3.01 | 0.92 | 1.53 |
| 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 | 70 | 85 | 86 | 87 | 88 | 89 | 125 | 139 | 139 | 139 | 139 | 149 | — |
| Reserves | 210 | 341 | 347 | 428 | 389 | 293 | 572 | 731 | 721 | 686 | 783 | 1,183 | — |
| Borrowings | 349 | 324 | 420 | 464 | 658 | 1,347 | 977 | 915 | 901 | 1,274 | 1,837 | 1,735 | — |
| Other Liabilities | 147 | 294 | 372 | 461 | 515 | 518 | 357 | 433 | 549 | 601 | 780 | 853 | — |
| Total Liabilities | 776 | 1,043 | 1,225 | 1,440 | 1,650 | 2,246 | 2,031 | 2,218 | 2,311 | 2,701 | 3,540 | 3,920 | — |
| Fixed Assets | 528 | 583 | 685 | 828 | 970 | 1,646 | 1,382 | 1,547 | 1,553 | 1,758 | 2,442 | 2,462 | — |
| CWIP | 42 | 121 | 148 | 174 | 153 | 46 | 30 | 22 | 18 | 83 | 25 | 19 | — |
| Investments | 0 | 64 | 11 | 53 | 49 | 34 | 26 | 9 | 10 | 10 | 11 | 14 | — |
| Other Assets | 205 | 275 | 381 | 385 | 478 | 520 | 593 | 641 | 730 | 850 | 1,062 | 1,426 | — |
| Total Assets | 776 | 1,043 | 1,225 | 1,440 | 1,650 | 2,246 | 2,031 | 2,218 | 2,311 | 2,701 | 3,540 | 3,920 | — |
| 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 | 60 | 73 | 91 | 98 | 98 | 130 | 121 | 220 | 252 | 285 | 317 | 347 |
| Cash from Investing Activity | −79 | −204 | −210 | −283 | −238 | −101 | −171 | 125 | −133 | −226 | −488 | −177 |
| Cash from Financing Activity | 22 | 216 | 89 | 161 | 84 | −58 | 112 | −155 | −140 | −64 | −42 | 241 |
| Net Cash Flow | 2 | 85 | −29 | −24 | −56 | −30 | 62 | 190 | −22 | −5 | −213 | 410 |
| 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 % | 7.0 | 6.0 | 7.0 | 6.0 | 3.0 | 1.0 | −1.0 | 5.0 | 8.0 | 9.0 | 9.0 | 8.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 2.5 |
| EPS (₹) | 0.11 | −0.16 | 2.44 | 2.23 | −2.66 | −11.36 | −14.58 | 3.65 | 1.99 | 3.27 | 3.01 | 0.92 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 89.2 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 183.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 1.0 | 0.3 | 3.2 | 2.0 | −3.1 | −11.3 | −23.6 | 2.6 | 1.1 | 2.1 | 2.2 | 0.9 |
| OPM % | 15.0 | 15.0 | 15.0 | 14.0 | 11.0 | 14.0 | 12.0 | 17.0 | 18.0 | 17.0 | 17.0 | 18.0 |
| D/E | 1.25 | 0.76 | 0.97 | 0.90 | 1.38 | 3.53 | 1.40 | 1.05 | 1.05 | 1.54 | 1.99 | 1.30 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 6.6 |