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 | 608 | 636 | 673 | 673 | 676 | 687 | 720 | 756 | 761 | 804 | 942 | 1,003 | 1,063 |
| Expenses | 511 | 515 | 524 | 534 | 548 | 561 | 589 | 608 | 606 | 664 | 783 | 840 | 889 |
| Operating Profit | 97 | 121 | 149 | 139 | 129 | 126 | 132 | 148 | 155 | 141 | 160 | 164 | 174 |
| OPM % | 16.0% | 19.0% | 22.1% | 20.7% | 19.1% | 18.3% | 18.3% | 19.6% | 20.4% | 17.5% | 17.0% | 16.4% | 16.4% |
| Other Income | 28 | 12 | 13 | 26 | 22 | 21 | 38 | 26 | 22 | 20 | 19 | −10 | 29 |
| Interest | 13 | 12 | 12 | 12 | 12 | 4 | 3 | 3 | 4 | 4 | 5 | 7 | 6 |
| Depreciation | 20 | 20 | 18 | 18 | 20 | 19 | 20 | 21 | 22 | 23 | 40 | 42 | 44 |
| Profit before tax | 92 | 101 | 132 | 134 | 120 | 124 | 146 | 149 | 152 | 133 | 135 | 105 | 153 |
| Net Profit | 68 | 75 | 99 | 95 | 88 | 92 | 110 | 118 | 116 | 102 | 103 | 80 | 116 |
| EPS (₹) | 3.08 | 3.38 | 4.45 | 4.26 | 3.67 | 3.83 | 4.58 | 4.90 | 4.85 | 4.25 | 4.28 | 3.31 | 4.82 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 553 | 643 | 966 | 1,665 | 2,306 | 2,590 | 2,839 | 3,510 | 3,813 |
| Expenses | 511 | 499 | 736 | 1,378 | 1,910 | 2,084 | 2,292 | 2,892 | 3,175 |
| Operating Profit | 42 | 144 | 230 | 287 | 396 | 505 | 548 | 619 | 638 |
| OPM % | 7.6% | 22.4% | 23.8% | 17.2% | 17.2% | 19.5% | 19.3% | 17.6% | 16.7% |
| Other Income | 7 | −102 | −3 | −21 | 58 | 79 | 94 | 52 | 59 |
| Interest | 6 | 9 | 7 | 6 | 31 | 49 | 22 | 19 | 22 |
| Depreciation | 17 | 19 | 26 | 33 | 60 | 76 | 80 | 126 | 149 |
| Profit before tax | 26 | 14 | 195 | 226 | 363 | 459 | 539 | 525 | 526 |
| Net Profit | 14 | −12 | 149 | 163 | 266 | 337 | 407 | 401 | 401 |
| EPS (₹) | 89.98 | −40.20 | 951.96 | 937.73 | 11.99 | 15.14 | 16.95 | 16.65 | 16.66 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0 | 0 | 0 | 0 | 44 | 44 | 48 | 48 | — |
| Reserves | 73 | −105 | 324 | 764 | 1,020 | 1,385 | 2,568 | 3,091 | — |
| Borrowings | 147 | 483 | 51 | 66 | 502 | 490 | 102 | 144 | — |
| Other Liabilities | 108 | 222 | 220 | 524 | 638 | 627 | 609 | 1,337 | — |
| Total Liabilities | 329 | 600 | 596 | 1,353 | 2,204 | 2,546 | 3,326 | 4,620 | — |
| Fixed Assets | 104 | 119 | 86 | 138 | 664 | 646 | 678 | 1,812 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 12 | — |
| Investments | 0 | 13 | 0 | 120 | 614 | 796 | 1,290 | 1,100 | — |
| Other Assets | 225 | 468 | 510 | 1,096 | 926 | 1,103 | 1,355 | 1,697 | — |
| Total Assets | 329 | 600 | 596 | 1,353 | 2,204 | 2,546 | 3,326 | 4,620 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 65 | 22 | 172 | 297 | 130 | 508 | 442 | 651 |
| Cash from Investing Activity | −18 | −16 | −81 | −158 | −896 | −326 | −677 | −508 |
| Cash from Financing Activity | −21 | 136 | −132 | 233 | 333 | −66 | 288 | −83 |
| Net Cash Flow | 25 | 143 | −40 | 373 | −433 | 115 | 52 | 60 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 37.0 | 55.0 | 46.0 | 33.0 | 29.0 | 25.0 | 19.0 |
| ROE % | — | — | — | — | — | — | — | 14.4 |
| EPS (₹) | 89.98 | −40.20 | 951.96 | 937.73 | 11.99 | 15.14 | 16.95 | 16.65 |
| Book Value (₹) | — | — | — | — | — | — | — | 130.0 |
| Face Value (₹) | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | 33.6 |
| Div Yield % | — | — | — | — | — | — | — | 0.39 |
| NPM % | 2.5 | −2.2 | 15.5 | 9.9 | 11.3 | 12.6 | 13.9 | 11.3 |
| OPM % | 8.0 | 22.0 | 24.0 | 17.0 | 17.0 | 20.0 | 19.0 | 18.0 |
| D/E | 2.01 | — | 0.16 | 0.09 | 0.47 | 0.34 | 0.04 | 0.05 |
| P/B | — | — | — | — | — | — | — | 4.5 |