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 | 371 | 381 | 399 | 565 | 494 | 518 | 328 | 731 | 516 | 718 | 687 | 1,156 | 936 |
| Expenses | 278 | 260 | 293 | 339 | 305 | 366 | 220 | 465 | 304 | 436 | 347 | 528 | 429 |
| Operating Profit | 93 | 121 | 107 | 226 | 188 | 152 | 108 | 267 | 212 | 282 | 340 | 628 | 508 |
| OPM % | 25.1% | 31.8% | 26.8% | 40.0% | 38.1% | 29.3% | 32.9% | 36.5% | 41.1% | 39.3% | 49.5% | 54.3% | 54.3% |
| Other Income | 14 | 11 | 10 | 20 | 7 | 32 | 16 | 46 | 10 | 11 | −78 | 33 | 17 |
| Interest | 4 | 4 | 4 | 4 | 3 | 1 | 1 | 2 | 2 | 0 | 2 | 1 | 3 |
| Depreciation | 41 | 46 | 30 | 59 | 38 | 48 | 38 | 52 | 41 | 44 | 48 | 67 | 50 |
| Profit before tax | 62 | 83 | 82 | 184 | 154 | 135 | 84 | 259 | 179 | 249 | 213 | 592 | 472 |
| Net Profit | 47 | 61 | 63 | 124 | 113 | 102 | 63 | 187 | 134 | 184 | 156 | 444 | 352 |
| EPS (₹) | 0.49 | 0.63 | 0.65 | 1.29 | 1.17 | 1.05 | 0.65 | 1.94 | 1.39 | 1.90 | 1.62 | 4.59 | 3.64 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,816 | 832 | 1,787 | 1,822 | 1,677 | 1,717 | 2,071 | 3,078 | 3,498 |
| Expenses | 1,310 | 1,074 | 1,375 | 1,310 | 1,185 | 1,170 | 1,333 | 1,615 | 1,740 |
| Operating Profit | 506 | −242 | 411 | 512 | 492 | 547 | 738 | 1,463 | 1,758 |
| OPM % | 27.9% | −29.1% | 23.0% | 28.1% | 29.3% | 31.9% | 35.6% | 47.5% | 50.3% |
| Other Income | 37 | 57 | 35 | 50 | 96 | 55 | 77 | −24 | −17 |
| Interest | 60 | 62 | 64 | 30 | 17 | 17 | 8 | 6 | 6 |
| Depreciation | 253 | 291 | 295 | 150 | 175 | 175 | 176 | 200 | 209 |
| Profit before tax | 230 | −538 | 87 | 382 | 396 | 411 | 632 | 1,233 | 1,525 |
| Net Profit | 145 | −569 | 110 | 374 | 295 | 295 | 465 | 919 | 1,137 |
| EPS (₹) | 1.57 | −6.16 | 1.19 | 3.87 | 3.06 | 3.05 | 4.81 | 9.50 | 11.75 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 463 | 463 | 463 | 484 | 484 | 484 | 484 | 484 | — |
| Reserves | 1,174 | 497 | 627 | 1,428 | 1,599 | 1,802 | 2,177 | 2,859 | — |
| Borrowings | 1,070 | 1,564 | 1,137 | 409 | 156 | 223 | 167 | 111 | — |
| Other Liabilities | 636 | 802 | 819 | 844 | 956 | 971 | 880 | 1,179 | — |
| Total Liabilities | 3,343 | 3,326 | 3,046 | 3,164 | 3,194 | 3,479 | 3,708 | 4,632 | — |
| Fixed Assets | 317 | 337 | 322 | 282 | 1,326 | 1,430 | 1,731 | 1,922 | — |
| CWIP | 1,022 | 1,232 | 1,179 | 683 | 731 | 917 | 766 | 741 | — |
| Investments | 0 | 0 | 1 | 1 | 10 | 29 | 27 | 25 | — |
| Other Assets | 2,005 | 1,757 | 1,544 | 2,199 | 1,127 | 1,102 | 1,183 | 1,944 | — |
| Total Assets | 3,343 | 3,326 | 3,046 | 3,164 | 3,194 | 3,479 | 3,708 | 4,632 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 252 | 86 | 832 | 1,052 | 674 | 341 | 544 | 1,474 |
| Cash from Investing Activity | −587 | −430 | −364 | −404 | −337 | −525 | −402 | −434 |
| Cash from Financing Activity | 445 | 42 | 133 | −251 | −339 | −39 | −152 | −299 |
| Net Cash Flow | 110 | −302 | 601 | 397 | −3 | −222 | −10 | 741 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | −18.0 | 6.0 | 18.0 | 18.0 | 18.0 | 24.0 | 42.0 |
| ROE % | — | — | — | — | — | — | — | 32.9 |
| EPS (₹) | 1.57 | −6.16 | 1.19 | 3.87 | 3.06 | 3.05 | 4.81 | 9.50 |
| Book Value (₹) | — | — | — | — | — | — | — | 34.6 |
| Face Value (₹) | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | 37.6 |
| Div Yield % | — | — | — | — | — | — | — | 0.61 |
| NPM % | 7.8 | −64.0 | 6.0 | 20.0 | 16.6 | 16.6 | 21.6 | 30.1 |
| OPM % | 28.0 | −29.0 | 23.0 | 28.0 | 29.0 | 32.0 | 36.0 | 48.0 |
| D/E | 0.65 | 1.63 | 1.04 | 0.21 | 0.07 | 0.10 | 0.06 | 0.03 |
| P/B | — | — | — | — | — | — | — | 13.6 |