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 | 702 | 693 | 685 | 701 | 662 | 692 | 643 | 567 | 642 | 719 | 703 | 763 | 960 |
| Expenses | 529 | 542 | 526 | 596 | 501 | 521 | 515 | 497 | 516 | 580 | 539 | 604 | 679 |
| Operating Profit | 173 | 150 | 159 | 105 | 161 | 170 | 128 | 71 | 125 | 138 | 164 | 159 | 281 |
| OPM % | 24.6% | 21.6% | 23.2% | 15.0% | 24.3% | 24.6% | 19.9% | 12.5% | 19.5% | 19.2% | 23.3% | 20.8% | 29.3% |
| Other Income | 10 | 12 | 10 | 11 | 13 | 19 | 17 | 17 | 22 | 16 | 22 | 6 | 13 |
| Interest | 8 | 13 | 8 | 5 | 4 | 6 | 8 | 10 | 7 | 8 | 9 | 11 | 12 |
| Depreciation | 25 | 26 | 15 | 13 | 14 | 13 | 14 | 14 | 15 | 15 | 15 | 18 | 23 |
| Profit before tax | 149 | 123 | 146 | 98 | 157 | 170 | 123 | 64 | 126 | 131 | 161 | 136 | 258 |
| Net Profit | 111 | 89 | 109 | 36 | 113 | 125 | 93 | 47 | 93 | 98 | 131 | 103 | 193 |
| EPS (₹) | 20.46 | 16.53 | 20.14 | 6.54 | 20.95 | 23.17 | 17.30 | 8.77 | 17.11 | 18.07 | 24.33 | 19.13 | 35.65 |
| 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 | 1,345 | 1,211 | 1,672 | 1,766 | 1,634 | 1,612 | 1,844 | 2,603 | 2,676 | 2,780 | 2,565 | 2,826 | 3,145 |
| Expenses | 1,104 | 1,088 | 1,159 | 1,333 | 1,361 | 1,523 | 1,507 | 1,793 | 2,188 | 2,193 | 2,034 | 2,238 | 2,402 |
| Operating Profit | 241 | 123 | 513 | 432 | 272 | 89 | 338 | 810 | 488 | 587 | 531 | 588 | 743 |
| OPM % | 17.9% | 10.2% | 30.7% | 24.5% | 16.6% | 5.5% | 18.3% | 31.1% | 18.2% | 21.1% | 20.7% | 20.8% | 23.6% |
| Other Income | 13 | −1 | 48 | 27 | −62 | 21 | 50 | 17 | 9 | 42 | 66 | 65 | 56 |
| Interest | 106 | 81 | 83 | 75 | 94 | 97 | 55 | 59 | 66 | 35 | 28 | 36 | 41 |
| Depreciation | 122 | 114 | 109 | 101 | 98 | 104 | 104 | 110 | 107 | 78 | 55 | 63 | 72 |
| Profit before tax | 26 | −73 | 369 | 283 | 19 | −91 | 228 | 658 | 324 | 516 | 514 | 554 | 687 |
| Net Profit | 4 | −44 | 249 | 187 | −1 | −66 | 167 | 508 | 226 | 344 | 379 | 425 | 525 |
| EPS (₹) | 0.71 | −8.47 | 46.10 | 34.46 | −0.19 | −12.31 | 30.84 | 94.01 | 41.75 | 63.68 | 70.19 | 78.64 | 97.18 |
| 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 | 26 | 26 | 27 | 27 | 27 | 27 | 27 | 54 | 54 | 54 | 54 | 54 | — |
| Reserves | 855 | 807 | 1,037 | 1,189 | 1,143 | 1,057 | 1,215 | 1,661 | 1,819 | 2,051 | 2,294 | 2,664 | — |
| Borrowings | 1,128 | 1,060 | 910 | 822 | 766 | 713 | 679 | 490 | 341 | 237 | 389 | 958 | — |
| Other Liabilities | 539 | 501 | 530 | 614 | 719 | 617 | 620 | 616 | 440 | 571 | 441 | 641 | — |
| Total Liabilities | 2,548 | 2,394 | 2,504 | 2,652 | 2,655 | 2,414 | 2,541 | 2,821 | 2,654 | 2,913 | 3,177 | 4,317 | — |
| Fixed Assets | 1,372 | 1,330 | 1,275 | 1,256 | 1,177 | 1,216 | 1,155 | 1,111 | 990 | 997 | 1,050 | 1,571 | — |
| CWIP | 193 | 226 | 236 | 273 | 304 | 264 | 248 | 267 | 70 | 78 | 75 | 794 | — |
| Investments | 0 | 35 | 161 | 148 | 69 | 33 | 120 | 155 | 264 | 372 | 909 | 383 | — |
| Other Assets | 983 | 803 | 832 | 974 | 1,104 | 901 | 1,019 | 1,290 | 1,330 | 1,466 | 1,144 | 1,568 | — |
| Total Assets | 2,548 | 2,394 | 2,504 | 2,652 | 2,655 | 2,414 | 2,541 | 2,821 | 2,654 | 2,913 | 3,177 | 4,317 | — |
| 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 | 174 | 218 | 485 | 290 | 217 | 221 | 207 | 390 | 151 | 460 | 585 | 318 |
| Cash from Investing Activity | −43 | −101 | −162 | −88 | −31 | −49 | −106 | −106 | 140 | −209 | −562 | −753 |
| Cash from Financing Activity | −113 | −161 | −322 | −191 | −187 | −182 | −99 | −284 | −291 | −207 | −68 | 462 |
| Net Cash Flow | 18 | −44 | 2 | 10 | −2 | −11 | 2 | 0 | 1 | 44 | −44 | 27 |
| 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 % | 7.0 | 1.0 | 23.0 | 17.0 | 9.0 | 0.0 | 14.0 | 34.0 | 18.0 | 24.0 | 21.0 | 18.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 16.8 |
| EPS (₹) | 0.71 | −8.47 | 46.10 | 34.46 | −0.19 | −12.31 | 30.84 | 94.01 | 41.75 | 63.68 | 70.19 | 78.64 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 504.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 12.2 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.06 |
| NPM % | 0.3 | −3.6 | 14.5 | 10.4 | −0.1 | −4.0 | 8.8 | 19.4 | 8.4 | 12.2 | 14.4 | 14.7 |
| OPM % | 18.0 | 10.0 | 31.0 | 24.0 | 17.0 | 6.0 | 18.0 | 31.0 | 18.0 | 21.0 | 21.0 | 21.0 |
| D/E | 1.28 | 1.27 | 0.86 | 0.68 | 0.65 | 0.66 | 0.55 | 0.29 | 0.18 | 0.11 | 0.17 | 0.35 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.4 |