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 | 320 | 607 | 454 | 605 | 388 | 617 | 459 | 414 | 407 | 735 | 456 | 470 | 327 |
| Expenses | 290 | −74 | 230 | 269 | 210 | 353 | 211 | −80 | 215 | 243 | 326 | 314 | 138 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 4 | 5 | 14 | 107 | 17 | 167 | −2 | 1 | 36 | 17 | 6 | −4 | 31 |
| Interest | 144 | 145 | 146 | 136 | 135 | 135 | 131 | 134 | 104 | 107 | 103 | 102 | 104 |
| Depreciation | 18 | 21 | 21 | 21 | 20 | 22 | 21 | 21 | 21 | 21 | 21 | 23 | 20 |
| Profit before tax | −128 | 520 | 71 | 287 | 40 | 275 | 94 | 340 | 103 | 381 | 13 | 27 | 96 |
| Net Profit | −129 | 174 | 39 | 157 | −88 | 185 | −9 | 260 | 62 | 317 | 21 | 34 | 60 |
| EPS (₹) | −0.64 | 0.44 | 0.08 | 0.61 | −0.41 | 0.32 | −0.12 | 0.84 | 0.15 | 0.53 | −0.06 | 0.05 | 0.12 |
| 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 | 3,864 | 4,465 | 3,582 | 4,322 | 2,821 | 2,880 | 2,082 | 1,556 | 1,699 | 1,988 | 2,021 | 2,077 | 1,988 |
| Expenses | 1,010 | 1,509 | 1,850 | 1,714 | 1,962 | 1,463 | 2,961 | 2,108 | 986 | 715 | 694 | 1,097 | 1,021 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 82 | 168 | 99 | 38 | 311 | 21 | 14 | 39 | 28 | 130 | 40 | 46 | 50 |
| Interest | 2,173 | 2,599 | 2,380 | 2,144 | 1,803 | 1,451 | 1,147 | 943 | 642 | 571 | 535 | 416 | 416 |
| Depreciation | −11 | 24 | 61 | 63 | 63 | 81 | 72 | 66 | 74 | 81 | 83 | 86 | 85 |
| Profit before tax | 775 | 501 | −609 | 439 | −696 | −94 | −2,085 | −1,523 | 26 | 751 | 749 | 524 | 517 |
| Net Profit | 575 | 394 | −308 | 418 | −476 | −223 | −1,912 | −1,761 | −120 | 241 | 349 | 435 | 433 |
| EPS (₹) | 3.23 | 2.18 | −2.27 | 2.26 | −2.88 | −1.36 | −10.24 | −8.71 | −0.95 | 0.47 | 0.63 | 0.67 | 0.64 |
| 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 | 1,662 | 1,662 | 1,662 | 1,696 | 1,696 | 1,696 | 1,896 | 2,103 | 2,196 | 2,490 | 2,694 | 2,694 | — |
| Reserves | 5,561 | 5,639 | 5,208 | 4,193 | 3,661 | 3,553 | 1,842 | 715 | 1,571 | 2,045 | 5,996 | 6,250 | — |
| Other Liabilities | 2,980 | 3,247 | 3,493 | 4,244 | 4,291 | 4,623 | 5,585 | 5,574 | 7,152 | 9,016 | 13,319 | 14,103 | — |
| Total Liabilities | 36,970 | 39,146 | 34,282 | 30,798 | 26,042 | 22,439 | 20,364 | 15,487 | 16,939 | 18,918 | 25,724 | 26,570 | — |
| Fixed Assets | 1,935 | 1,860 | 1,823 | 1,721 | 1,701 | 1,720 | 1,762 | 1,741 | 1,764 | 1,734 | 1,700 | 1,486 | — |
| CWIP | 4 | 6 | 3 | 2 | 1 | 4 | 9 | 16 | 11 | 13 | 23 | 0 | — |
| Investments | 6,330 | 6,860 | 5,150 | 7,363 | 5,580 | 3,963 | 5,504 | 6,541 | 7,700 | 8,678 | 15,323 | 15,081 | — |
| Other Assets | 28,700 | 30,420 | 27,306 | 21,712 | 18,760 | 16,752 | 13,089 | 7,190 | 7,464 | 8,493 | 8,678 | 10,004 | — |
| Total Assets | 36,970 | 39,146 | 34,282 | 30,798 | 26,042 | 22,439 | 20,364 | 15,487 | 16,939 | 18,918 | 25,724 | 26,570 | — |
| Borrowing | 26,767 | 28,598 | 23,919 | 20,665 | 16,394 | 12,566 | 11,041 | 7,095 | 6,020 | 5,367 | 3,714 | 3,523 | — |
| 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 | 263 | −5 | 802 | −972 | 444 | 635 | −438 | −257 | −336 | 12 | −984 | 280 |
| Cash from Investing Activity | 7 | 77 | −8 | 195 | −23 | −33 | −103 | −30 | −59 | −155 | −70 | 25 |
| Cash from Financing Activity | −409 | −316 | −29 | 43 | −234 | 196 | 193 | 73 | 465 | 404 | 415 | −149 |
| Net Cash Flow | −138 | −245 | 765 | −734 | 186 | 798 | −348 | −213 | 70 | 261 | −638 | 156 |
| 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 % | — | — | — | — | — | — | — | — | — | — | — | 4.9 |
| ROE % | 7.0 | 4.0 | −6.0 | 6.0 | −12.0 | −4.0 | −43.0 | −56.0 | −6.0 | 2.0 | 3.0 | 2.0 |
| EPS (₹) | 3.23 | 2.18 | −2.27 | 2.26 | −2.88 | −1.36 | −10.24 | −8.71 | −0.95 | 0.47 | 0.63 | 0.67 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 33.2 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 101.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 14.6 | 8.5 | −8.4 | 9.6 | −15.2 | −7.7 | −91.2 | −110.4 | −6.9 | 11.4 | 16.9 | 20.5 |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — |
| D/E | 3.71 | 3.92 | 3.48 | 3.51 | 3.06 | 2.39 | 2.95 | 2.52 | 1.60 | 1.18 | 0.43 | 0.39 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.0 |