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 | 52,991 | 54,169 | 52,808 | 55,994 | 57,013 | 58,203 | 58,390 | 64,890 | 64,232 | 66,058 | 66,521 | 78,133 | 84,825 |
| Expenses | 47,277 | 48,557 | 46,943 | 49,314 | 49,510 | 50,320 | 50,807 | 56,054 | 56,326 | 57,092 | 58,530 | 68,119 | 70,893 |
| Operating Profit | 5,714 | 5,612 | 5,865 | 6,680 | 7,503 | 7,883 | 7,583 | 8,836 | 7,906 | 8,966 | 7,991 | 10,014 | 13,932 |
| OPM % | 10.8% | 10.4% | 11.1% | 11.9% | 13.2% | 13.5% | 13.0% | 13.6% | 12.3% | 13.6% | 12.0% | 12.8% | 16.4% |
| Other Income | 381 | 496 | 281 | 362 | 96 | 561 | 469 | 706 | 604 | 532 | −2,061 | −3,146 | −1,236 |
| Interest | 992 | 1,034 | 944 | 888 | 859 | 869 | 817 | 874 | 754 | 803 | 881 | 1,042 | 966 |
| Depreciation | 1,786 | 1,843 | 1,874 | 2,018 | 1,892 | 1,932 | 1,939 | 2,118 | 2,080 | 2,155 | 2,220 | 2,375 | 2,337 |
| Profit before tax | 3,317 | 3,231 | 3,328 | 4,136 | 4,848 | 5,643 | 5,296 | 6,550 | 5,676 | 6,540 | 2,829 | 3,451 | 9,393 |
| Net Profit | 2,454 | 2,196 | 2,331 | 3,174 | 3,074 | 3,909 | 3,735 | 5,284 | 4,004 | 4,741 | 2,049 | 2,597 | 7,013 |
| EPS (₹) | 10.92 | 9.77 | 10.37 | 14.12 | 13.68 | 17.39 | 16.62 | 23.51 | 17.82 | 21.10 | 9.12 | 11.56 | 31.21 |
| 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 | 1,04,281 | 98,759 | 1,00,184 | 1,15,183 | 1,30,542 | 1,18,144 | 1,32,008 | 1,95,059 | 2,23,202 | 2,15,962 | 2,38,496 | 2,74,944 | 2,95,537 |
| Expenses | 95,437 | 90,981 | 87,867 | 1,01,488 | 1,15,031 | 1,03,838 | 1,14,449 | 1,66,712 | 2,00,536 | 1,92,090 | 2,06,691 | 2,40,064 | 2,54,634 |
| Operating Profit | 8,844 | 7,778 | 12,317 | 13,695 | 15,511 | 14,306 | 17,559 | 28,347 | 22,666 | 23,872 | 31,805 | 34,880 | 40,903 |
| OPM % | 8.5% | 7.9% | 12.3% | 11.9% | 11.9% | 12.1% | 13.3% | 14.5% | 10.2% | 11.1% | 13.3% | 12.7% | 13.8% |
| Other Income | −832 | 1,500 | 1,198 | 2,879 | 1,127 | 906 | −987 | 1,253 | 1,307 | 1,519 | 1,832 | −4,074 | −5,911 |
| Interest | 4,178 | 5,134 | 5,742 | 3,911 | 3,778 | 4,197 | 3,738 | 3,768 | 3,646 | 3,858 | 3,419 | 3,480 | 3,692 |
| Depreciation | 3,493 | 4,347 | 4,457 | 4,506 | 4,777 | 5,091 | 6,628 | 6,729 | 7,086 | 7,521 | 7,881 | 8,830 | 9,087 |
| Profit before tax | 340 | −203 | 3,315 | 8,157 | 8,083 | 5,924 | 6,206 | 19,103 | 13,241 | 14,012 | 22,337 | 18,496 | 22,213 |
| Net Profit | 259 | −702 | 1,882 | 6,083 | 5,495 | 3,767 | 3,483 | 13,730 | 10,097 | 10,155 | 16,002 | 13,391 | 16,400 |
| EPS (₹) | 4.14 | −1.21 | 8.47 | 27.10 | 24.48 | 16.77 | 15.50 | 61.10 | 44.93 | 45.19 | 71.20 | 59.59 | 72.99 |
| 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 | 207 | 207 | 223 | 223 | 222 | 222 | 222 | 222 | 222 | 222 | 222 | 222 | — |
| Reserves | 38,122 | 40,402 | 45,836 | 54,629 | 57,279 | 58,095 | 66,311 | 77,969 | 94,584 | 1,05,924 | 1,23,487 | 1,36,361 | — |
| Borrowings | 68,468 | 67,552 | 63,817 | 52,074 | 52,415 | 68,399 | 67,206 | 64,486 | 60,291 | 56,356 | 65,642 | 99,165 | — |
| Other Liabilities | 34,950 | 32,986 | 36,268 | 40,088 | 42,056 | 41,902 | 55,083 | 79,178 | 68,392 | 68,221 | 74,949 | 1,08,933 | — |
| Total Liabilities | 1,41,746 | 1,41,146 | 1,46,144 | 1,47,014 | 1,51,972 | 1,68,618 | 1,88,822 | 2,21,855 | 2,23,489 | 2,30,723 | 2,64,300 | 3,44,681 | — |
| Fixed Assets | 71,959 | 85,648 | 84,687 | 85,088 | 85,860 | 89,195 | 1,00,269 | 1,06,874 | 1,10,626 | 1,11,810 | 1,16,556 | 1,30,251 | — |
| CWIP | 14,111 | 4,214 | 1,814 | 2,063 | 4,097 | 7,721 | 10,202 | 4,945 | 7,700 | 14,867 | 27,397 | 49,526 | — |
| Investments | 12,346 | 12,463 | 15,157 | 10,781 | 9,012 | 9,411 | 17,133 | 14,119 | 14,116 | 15,444 | 24,158 | 24,958 | — |
| Other Assets | 43,330 | 38,821 | 44,486 | 49,081 | 53,003 | 62,291 | 61,218 | 95,917 | 91,047 | 88,602 | 96,189 | 1,39,946 | — |
| Total Assets | 1,41,746 | 1,41,146 | 1,46,144 | 1,47,014 | 1,51,972 | 1,68,618 | 1,88,822 | 2,21,855 | 2,23,489 | 2,30,723 | 2,64,300 | 3,44,681 | — |
| 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 | 7,956 | 7,143 | 11,688 | 12,687 | 10,898 | 11,977 | 12,665 | 17,232 | 16,838 | 19,208 | 24,056 | 24,410 | 10,250 |
| Cash from Investing Activity | −8,095 | −3,873 | −3,220 | −2,876 | 5,333 | −5,456 | −7,101 | −25,280 | −6,773 | −7,559 | −14,267 | −24,609 | −25,783 |
| Cash from Financing Activity | 1,493 | −2,437 | −8,862 | −5,552 | −16,412 | −5,466 | 6,610 | −4,882 | −6,765 | −10,450 | −10,817 | −1,816 | 20,087 |
| Net Cash Flow | 1,353 | 833 | −394 | 4,259 | −181 | 1,055 | 12,174 | −12,930 | 3,300 | 1,199 | −1,028 | −2,015 | 4,554 |
| 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 % | 5.0 | 6.0 | 4.0 | 8.0 | 10.0 | 11.0 | 9.0 | 9.0 | 17.0 | 11.0 | 11.0 | 15.0 | 13.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 13.0 |
| EPS (₹) | 10.53 | 4.14 | −1.21 | 8.47 | 27.10 | 24.48 | 16.77 | 15.50 | 61.10 | 44.93 | 45.19 | 71.20 | 59.59 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 608.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 9.7 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.56 |
| NPM % | 2.5 | 0.3 | −0.7 | 1.9 | 5.2 | 4.2 | 3.2 | 2.7 | 7.0 | 4.5 | 4.7 | 6.7 | 4.9 |
| OPM % | 9.0 | 8.0 | 8.0 | 12.0 | 12.0 | 12.0 | 12.0 | 13.0 | 15.0 | 10.0 | 11.0 | 13.0 | 13.0 |
| D/E | 1.59 | 1.79 | 1.66 | 1.39 | 0.95 | 0.91 | 1.17 | 1.01 | 0.82 | 0.64 | 0.53 | 0.53 | 0.73 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 1.5 |