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 | 2,301 | 2,478 | 2,649 | 2,854 | 2,621 | 2,556 | 2,443 | 2,591 | 2,953 | 3,305 | 3,427 | 3,692 | 3,919 |
| Expenses | 822 | 877 | 948 | 1,255 | 1,109 | 1,105 | 1,307 | 1,065 | 1,267 | 1,323 | 1,280 | 1,194 | 1,211 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 69 | 57 | 46 | 68 | 12 | −582 | 6 | 3 | 6 | 4 | 5 | 7 | 3 |
| Interest | 888 | 932 | 985 | 1,063 | 1,042 | 963 | 996 | 1,169 | 1,289 | 1,382 | 1,437 | 1,610 | 1,719 |
| Depreciation | 42 | 43 | 45 | 50 | 46 | 46 | 46 | 51 | 47 | 47 | 53 | 64 | 63 |
| Profit before tax | 618 | 684 | 716 | 554 | 436 | −140 | 101 | 309 | 356 | 557 | 663 | 833 | 929 |
| Net Profit | 473 | 526 | 545 | 431 | 338 | −93 | 82 | 251 | 274 | 418 | 501 | 623 | 713 |
| EPS (₹) | 10.06 | 11.20 | 11.58 | 8.81 | 6.79 | −3.72 | 0.96 | 4.89 | 5.49 | 8.86 | 10.92 | 13.80 | 15.87 |
| 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 | 3,551 | 3,952 | 3,163 | 6,405 | 4,978 | 4,847 | 5,968 | 6,991 | 8,444 | 10,472 | 10,233 | 13,366 | 14,344 |
| Expenses | 1,319 | 1,362 | 689 | 2,221 | 1,435 | 1,682 | 2,239 | 2,355 | 2,936 | 3,842 | 4,559 | 5,018 | 5,008 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | −4 | 8 | 375 | 61 | 212 | 79 | 20 | 32 | 2 | 18 | −583 | 7 | 19 |
| Interest | 1,445 | 1,690 | 1,786 | 2,730 | 2,593 | 2,413 | 2,638 | 3,011 | 3,245 | 3,896 | 4,196 | 5,736 | 6,148 |
| Depreciation | 59 | 66 | 16 | 67 | 32 | 106 | 106 | 122 | 153 | 181 | 189 | 211 | 226 |
| Profit before tax | 724 | 843 | 1,048 | 1,448 | 1,130 | 725 | 1,005 | 1,536 | 2,113 | 2,572 | 707 | 2,409 | 2,981 |
| Net Profit | 476 | 555 | 822 | 1,021 | 796 | 503 | 761 | 1,188 | 1,608 | 1,974 | 578 | 1,817 | 2,256 |
| EPS (₹) | 12.98 | 14.53 | 19.42 | 22.42 | 22.40 | 11.94 | 18.06 | 28.16 | 35.49 | 41.60 | 8.92 | 39.05 | 49.45 |
| 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 | 62 | 63 | 64 | 64 | 64 | 76 | 76 | 76 | 76 | 76 | 85 | 85 | — |
| Reserves | 2,496 | 3,289 | 4,318 | 4,679 | 4,290 | 4,684 | 5,312 | 6,388 | 8,916 | 10,561 | 12,327 | 13,835 | — |
| Other Liabilities | 2,221 | 3,566 | 5,049 | 5,426 | 2,368 | 1,617 | 2,696 | 3,360 | 3,993 | 4,630 | 4,164 | 5,891 | — |
| Total Liabilities | 19,418 | 22,866 | 33,761 | 44,495 | 33,239 | 34,373 | 40,667 | 45,910 | 53,002 | 62,403 | 67,644 | 88,987 | — |
| Fixed Assets | 500 | 533 | 656 | 871 | 369 | 607 | 675 | 775 | 862 | 905 | 1,487 | 1,514 | — |
| CWIP | 10 | 6 | 71 | 110 | 7 | 2 | 7 | 6 | 28 | 52 | 23 | 6 | — |
| Investments | 1,283 | 1,867 | 4,153 | 2,150 | 212 | 770 | 32 | 1,192 | 3,511 | 4,059 | 4,438 | 6,092 | — |
| Other Assets | 17,624 | 20,461 | 28,881 | 41,365 | 32,651 | 32,994 | 39,954 | 43,937 | 48,602 | 57,387 | 61,696 | 81,375 | — |
| Total Assets | 19,418 | 22,866 | 33,761 | 44,495 | 33,239 | 34,373 | 40,667 | 45,910 | 53,002 | 62,403 | 67,644 | 88,987 | — |
| Borrowing | 14,639 | 15,948 | 24,330 | 34,326 | 26,517 | 27,996 | 32,583 | 36,086 | 40,017 | 47,136 | 51,068 | 69,176 | — |
| 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 | −2,126 | −54 | −4,329 | −10,483 | 422 | 1,101 | −3,587 | 1,784 | −5,225 | −8,716 | −4,781 | −13,976 |
| Cash from Investing Activity | −361 | −671 | −2,602 | −374 | 562 | −919 | 236 | −996 | −2,716 | 468 | −1,149 | −2,606 |
| Cash from Financing Activity | 2,904 | 525 | 9,094 | 8,468 | 20 | 109 | 4,428 | 2,781 | 5,361 | 7,088 | 5,526 | 17,843 |
| Net Cash Flow | 417 | −200 | 2,162 | −2,389 | 1,004 | 290 | 1,077 | 3,569 | −2,580 | −1,160 | −403 | 1,262 |
| 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 % | — | — | — | — | — | — | — | — | — | — | — | 10.9 |
| ROE % | 19.0 | 17.0 | 18.0 | 17.0 | 16.0 | 11.0 | 15.0 | 20.0 | 19.0 | 18.0 | 5.0 | 13.0 |
| EPS (₹) | 12.98 | 14.53 | 19.42 | 22.42 | 22.40 | 11.94 | 18.06 | 28.16 | 35.49 | 41.60 | 8.92 | 39.05 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 327.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 12.1 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.67 |
| NPM % | 13.4 | 14.0 | 23.2 | 15.8 | 15.3 | 10.2 | 12.7 | 16.9 | 19.0 | 18.8 | 6.0 | 13.6 |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — |
| D/E | 5.72 | 4.76 | 5.55 | 7.24 | 6.09 | 5.88 | 6.05 | 5.58 | 4.45 | 4.43 | 4.11 | 4.97 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.8 |