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 | 409 | 507 | 559 | 686 | 640 | 645 | 583 | 537 | 617 | 572 | 586 | 644 | 631 |
| Expenses | 271 | 348 | 318 | 350 | 340 | 379 | 337 | 351 | 396 | 359 | 396 | 421 | 406 |
| Operating Profit | 138 | 159 | 240 | 337 | 300 | 266 | 245 | 186 | 221 | 213 | 190 | 224 | 226 |
| OPM % | 33.7% | 31.4% | 42.9% | 49.1% | 46.9% | 41.2% | 42.0% | 34.6% | 35.8% | 37.2% | 32.4% | 34.8% | 35.8% |
| Other Income | 2 | 27 | 23 | 18 | 4 | 58 | 64 | 36 | 63 | −25 | 134 | 10 | 90 |
| Interest | 21 | 30 | 43 | 54 | 44 | 48 | 45 | 43 | 40 | 53 | 53 | 63 | 60 |
| Depreciation | 16 | 16 | 18 | 63 | 12 | 13 | 14 | 16 | 16 | 15 | 17 | 17 | 17 |
| Profit before tax | 102 | 140 | 203 | 237 | 248 | 264 | 250 | 163 | 228 | 120 | 254 | 155 | 239 |
| Net Profit | 75 | 108 | 151 | 181 | 182 | 205 | 197 | 128 | 176 | 85 | 188 | 115 | 184 |
| EPS (₹) | 2.45 | 3.52 | 4.88 | 5.84 | 5.91 | 6.64 | 6.36 | 4.13 | 5.66 | 2.72 | 6.01 | 3.68 | 5.87 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 933 | 870 | 758 | 841 | 1,295 | 1,361 | 2,217 | 2,520 | 2,508 | 2,434 |
| Expenses | 491 | 461 | 432 | 487 | 749 | 886 | 1,284 | 1,405 | 1,569 | 1,581 |
| Operating Profit | 441 | 409 | 326 | 354 | 546 | 475 | 933 | 1,115 | 940 | 853 |
| OPM % | 47.3% | 47.0% | 43.0% | 42.1% | 42.2% | 34.9% | 42.1% | 44.2% | 37.5% | 35.0% |
| Other Income | 14 | 6 | 134 | 27 | 22 | 10 | 14 | 47 | 95 | 210 |
| Interest | 145 | 115 | 103 | 50 | 102 | 77 | 150 | 183 | 213 | 229 |
| Depreciation | 37 | 42 | 55 | 46 | 63 | 67 | 114 | 55 | 65 | 65 |
| Profit before tax | 274 | 258 | 301 | 285 | 402 | 341 | 683 | 925 | 756 | 768 |
| Net Profit | 181 | 171 | 234 | 220 | 306 | 250 | 513 | 713 | 564 | 572 |
| EPS (₹) | 96.47 | 91.58 | 7.32 | 7.27 | 10.07 | 8.19 | 16.64 | 22.98 | 18.02 | 18.28 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0 | 0 | 64 | 61 | 61 | 61 | 62 | 62 | 62 | — |
| Reserves | 560 | 667 | 816 | 907 | 1,121 | 1,289 | 1,725 | 2,445 | 3,003 | — |
| Borrowings | 1,097 | 759 | 459 | 292 | 607 | 486 | 1,154 | 937 | 1,821 | — |
| Other Liabilities | 1,205 | 1,624 | 1,095 | 2,285 | 4,252 | 3,401 | 4,934 | 4,511 | 4,671 | — |
| Total Liabilities | 2,862 | 3,050 | 2,434 | 3,544 | 6,041 | 5,237 | 7,875 | 7,956 | 9,558 | — |
| Fixed Assets | 512 | 393 | 402 | 403 | 482 | 440 | 379 | 388 | 295 | — |
| CWIP | 84 | 86 | 130 | 132 | 3 | 1 | 1 | 2 | 1 | — |
| Investments | 159 | 140 | 231 | 74 | 228 | 90 | 159 | 486 | 390 | — |
| Other Assets | 2,107 | 2,431 | 1,671 | 2,936 | 5,329 | 4,707 | 7,335 | 7,080 | 8,872 | — |
| Total Assets | 2,862 | 3,050 | 2,434 | 3,544 | 6,041 | 5,237 | 7,875 | 7,956 | 9,558 | — |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −110 | 587 | 352 | 152 | 795 | −793 | −118 | 871 | −1,070 |
| Cash from Investing Activity | −118 | 0 | 21 | 148 | −86 | 163 | −74 | −177 | 314 |
| Cash from Financing Activity | 462 | −494 | −514 | −361 | 108 | −296 | 430 | −490 | 568 |
| Net Cash Flow | 234 | 93 | −141 | −62 | 817 | −925 | 239 | 204 | −187 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 24.0 | 22.0 | 25.0 | 32.0 | 23.0 | 35.0 | 33.0 | 21.0 |
| ROE % | — | — | — | — | — | — | — | — | 16.2 |
| EPS (₹) | 96.47 | 91.58 | 7.32 | 7.27 | 10.07 | 8.19 | 16.64 | 22.98 | 18.02 |
| Book Value (₹) | — | — | — | — | — | — | — | — | 98.4 |
| Face Value (₹) | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | 19.0 |
| Div Yield % | — | — | — | — | — | — | — | — | 0.87 |
| NPM % | 19.1 | 19.5 | 26.2 | 25.3 | 23.2 | 18.2 | 23.0 | 27.8 | 21.7 |
| OPM % | 47.0 | 47.0 | 43.0 | 42.0 | 42.0 | 35.0 | 42.0 | 44.0 | 37.0 |
| D/E | 1.96 | 1.14 | 0.52 | 0.30 | 0.51 | 0.36 | 0.65 | 0.37 | 0.59 |
| P/B | — | — | — | — | — | — | — | — | 3.5 |