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 | 1,437 | 1,264 | 1,113 | 1,236 | 1,027 | 1,022 | 940 | 1,198 | 1,025 | 1,117 | 1,114 | 1,229 | 1,019 |
| Expenses | 1,428 | 1,260 | 1,067 | 1,199 | 1,051 | 1,185 | 1,130 | 1,200 | 942 | 1,036 | 1,035 | 1,076 | 864 |
| Operating Profit | 8 | 4 | 46 | 37 | −25 | −163 | −190 | −2 | 83 | 81 | 79 | 153 | 156 |
| OPM % | 0.6% | 0.3% | 4.1% | 3.0% | −2.4% | −15.9% | −20.2% | −0.2% | 8.1% | 7.3% | 7.1% | 12.4% | 15.3% |
| Other Income | 7 | 8 | 56 | 34 | 256 | −64 | 396 | 110 | −115 | 23 | 15 | 15 | −22 |
| Interest | 58 | 60 | 59 | 64 | 82 | 73 | 73 | 38 | 27 | 25 | 24 | 23 | 26 |
| Depreciation | 54 | 55 | 57 | 57 | 56 | 55 | 55 | 75 | 74 | 74 | 75 | 76 | 72 |
| Profit before tax | −97 | −103 | −14 | −49 | 93 | −355 | 77 | −5 | −132 | 4 | −5 | 69 | 36 |
| Net Profit | −87 | −80 | 1 | −61 | 58 | −339 | 119 | 18 | −133 | 9 | −3 | 60 | 27 |
| EPS (₹) | −2.82 | −2.58 | 0.02 | −1.95 | 1.89 | −10.94 | 3.95 | 0.47 | −4.29 | 0.28 | −0.09 | 1.92 | 0.87 |
| 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 | 5,057 | 4,879 | 5,158 | 5,267 | 5,770 | 5,186 | 4,511 | 4,858 | 5,608 | 4,998 | 4,141 | 4,485 | 4,479 |
| Expenses | 4,294 | 4,006 | 4,267 | 4,548 | 5,131 | 4,588 | 3,715 | 4,373 | 5,749 | 4,912 | 4,491 | 4,090 | 4,010 |
| Operating Profit | 763 | 873 | 891 | 720 | 639 | 599 | 796 | 486 | −141 | 86 | −350 | 395 | 469 |
| OPM % | 15.1% | 17.9% | 17.3% | 13.7% | 11.1% | 11.6% | 17.6% | 10.0% | −2.5% | 1.7% | −8.5% | 8.8% | 10.5% |
| Other Income | 22 | 21 | 17 | 14 | 26 | 24 | 32 | 23 | 224 | 99 | 654 | −62 | 31 |
| Interest | 478 | 440 | 380 | 365 | 350 | 343 | 271 | 198 | 242 | 240 | 266 | 99 | 99 |
| Depreciation | 303 | 291 | 276 | 279 | 265 | 256 | 247 | 226 | 219 | 220 | 239 | 299 | 297 |
| Profit before tax | 4 | 164 | 252 | 90 | 50 | 24 | 311 | 85 | −378 | −275 | −202 | −65 | 104 |
| Net Profit | −1 | 119 | 159 | 69 | 26 | 51 | 209 | 87 | −125 | −227 | −144 | −67 | 92 |
| EPS (₹) | −0.11 | 3.80 | 5.41 | 2.11 | 0.68 | 1.62 | 6.67 | 2.53 | −4.09 | −7.34 | −4.64 | −2.17 | 2.98 |
| 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 | 307 | 308 | 308 | 308 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | — |
| Reserves | 3,073 | 4,742 | 4,867 | 4,961 | 4,936 | 5,188 | 5,388 | 5,637 | 5,466 | 5,265 | 9,884 | 9,814 | — |
| Borrowings | 3,502 | 3,296 | 3,100 | 3,197 | 3,356 | 3,593 | 3,052 | 3,091 | 2,945 | 2,633 | 1,165 | 1,305 | — |
| Other Liabilities | 1,805 | 2,345 | 2,674 | 2,479 | 2,696 | 2,579 | 2,340 | 3,005 | 2,746 | 2,493 | 2,518 | 1,974 | — |
| Total Liabilities | 8,687 | 10,692 | 10,950 | 10,946 | 11,297 | 11,670 | 11,090 | 12,043 | 11,467 | 10,701 | 13,877 | 13,403 | — |
| Fixed Assets | 4,599 | 7,488 | 7,260 | 7,146 | 7,072 | 7,206 | 7,065 | 7,101 | 6,803 | 6,874 | 11,638 | 11,187 | — |
| CWIP | 98 | 99 | 134 | 176 | 196 | 235 | 300 | 386 | 313 | 190 | 177 | 344 | — |
| Investments | 440 | 357 | 358 | 358 | 371 | 382 | 381 | 408 | 334 | 319 | 120 | 83 | — |
| Other Assets | 3,550 | 2,748 | 3,198 | 3,265 | 3,659 | 3,847 | 3,344 | 4,147 | 4,016 | 3,318 | 1,942 | 1,788 | — |
| Total Assets | 8,687 | 10,692 | 10,950 | 10,946 | 11,297 | 11,670 | 11,090 | 12,043 | 11,467 | 10,701 | 13,877 | 13,403 | — |
| 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 | 645 | 964 | 765 | 556 | 377 | 387 | 1,046 | 439 | −19 | 344 | −256 | −27 |
| Cash from Investing Activity | −124 | −220 | −158 | −306 | −202 | −282 | −189 | −250 | 435 | 248 | 2,014 | −103 |
| Cash from Financing Activity | −520 | −757 | −605 | −235 | −180 | −110 | −860 | −183 | −397 | −572 | −1,738 | 40 |
| Net Cash Flow | 1 | −14 | 2 | 16 | −5 | −6 | −3 | 6 | 19 | 19 | 19 | −89 |
| 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 | 8.0 | 8.0 | 5.0 | 5.0 | 4.0 | 7.0 | 3.0 | −4.0 | −1.0 | −5.0 | 1.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 0.4 |
| EPS (₹) | −0.11 | 3.80 | 5.41 | 2.11 | 0.68 | 1.62 | 6.67 | 2.53 | −4.09 | −7.34 | −4.64 | −2.17 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 327.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 68.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −0.0 | 2.4 | 3.1 | 1.3 | 0.4 | 1.0 | 4.6 | 1.8 | −2.1 | −4.5 | −3.0 | −1.5 |
| OPM % | 15.0 | 18.0 | 17.0 | 14.0 | 11.0 | 12.0 | 18.0 | 10.0 | −2.5 | 1.7 | −8.0 | 9.0 |
| D/E | 1.04 | 0.65 | 0.60 | 0.61 | 0.64 | 0.65 | 0.54 | 0.52 | 0.51 | 0.47 | 0.11 | 0.13 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 0.9 |