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 | 689 | 775 | 904 | 926 | 969 | 961 | 975 | 863 | 1,040 | 1,092 | 1,102 | 976 | 1,130 |
| Expenses | 589 | 679 | 802 | 822 | 843 | 845 | 852 | 717 | 891 | 935 | 927 | 810 | 961 |
| Operating Profit | 100 | 96 | 102 | 105 | 126 | 116 | 124 | 146 | 150 | 158 | 175 | 166 | 170 |
| OPM % | 14.5% | 12.4% | 11.3% | 11.3% | 13.0% | 12.1% | 12.7% | 16.9% | 14.4% | 14.5% | 15.9% | 17.0% | 15.0% |
| Other Income | 12 | 12 | 9 | 10 | 14 | 15 | 19 | 13 | 20 | 14 | 3 | 14 | 21 |
| Interest | 28 | 29 | 31 | 33 | 36 | 40 | 44 | 45 | 45 | 49 | 47 | 26 | 25 |
| Depreciation | 21 | 28 | 26 | 26 | 28 | 28 | 27 | 33 | 34 | 38 | 41 | 41 | 42 |
| Profit before tax | 64 | 50 | 54 | 56 | 76 | 63 | 71 | 82 | 91 | 84 | 91 | 112 | 123 |
| Net Profit | 51 | 38 | 42 | 42 | 60 | 50 | 57 | 64 | 73 | 65 | 68 | 87 | 97 |
| EPS (₹) | 8.25 | 6.13 | 6.71 | 6.81 | 9.74 | 8.02 | 9.16 | 10.33 | 11.81 | 10.51 | 10.09 | 12.97 | 14.45 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2,579 | 2,324 | 2,500 | 3,034 | 3,357 | 2,735 | 2,317 | 2,868 | 2,651 | 3,294 | 3,768 | 4,211 | 4,301 |
| Expenses | 2,455 | 2,149 | 2,263 | 2,712 | 2,941 | 2,433 | 2,026 | 2,599 | 2,346 | 2,879 | 3,257 | 3,562 | 3,632 |
| Operating Profit | 124 | 175 | 237 | 322 | 416 | 303 | 291 | 269 | 305 | 415 | 511 | 649 | 669 |
| OPM % | 4.8% | 7.5% | 9.5% | 10.6% | 12.4% | 11.1% | 12.6% | 9.4% | 11.5% | 12.6% | 13.6% | 15.4% | 15.6% |
| Other Income | −16 | −47 | 7 | 23 | 17 | 24 | 15 | 260 | 54 | 30 | 61 | 50 | 51 |
| Interest | 163 | 139 | 127 | 125 | 143 | 97 | 83 | 70 | 100 | 121 | 164 | 167 | 148 |
| Depreciation | 89 | 69 | 72 | 73 | 76 | 78 | 80 | 80 | 94 | 101 | 115 | 155 | 163 |
| Profit before tax | −144 | −81 | 45 | 147 | 213 | 153 | 143 | 379 | 165 | 223 | 292 | 377 | 410 |
| Net Profit | −89 | −57 | 35 | 97 | 133 | 115 | 132 | 340 | 141 | 173 | 231 | 293 | 316 |
| EPS (₹) | −14.30 | −9.16 | 5.65 | 15.57 | 21.39 | 18.49 | 21.23 | 54.81 | 20.17 | 27.90 | 37.25 | 43.70 | 48.02 |
| 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 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 34 | — |
| Reserves | 266 | 687 | 721 | 814 | 932 | 1,003 | 1,138 | 1,761 | 1,870 | 2,020 | 2,225 | 2,899 | — |
| Borrowings | 2,264 | 1,236 | 1,095 | 834 | 1,000 | 999 | 1,137 | 1,047 | 1,112 | 1,348 | 1,892 | 1,691 | — |
| Other Liabilities | 593 | 1,665 | 1,645 | 1,742 | 1,821 | 2,053 | 1,814 | 1,792 | 1,845 | 2,218 | 2,029 | 1,900 | — |
| Total Liabilities | 3,154 | 3,620 | 3,492 | 3,421 | 3,784 | 4,086 | 4,119 | 4,631 | 4,858 | 5,617 | 6,176 | 6,523 | — |
| Fixed Assets | 1,146 | 2,029 | 2,111 | 2,156 | 2,173 | 2,228 | 2,193 | 2,318 | 2,717 | 3,205 | 3,829 | 4,554 | — |
| CWIP | 162 | 181 | 91 | 89 | 137 | 172 | 126 | 243 | 125 | 84 | 98 | 37 | — |
| Investments | 4 | 28 | 25 | 24 | 21 | 26 | 27 | 336 | 318 | 335 | 381 | 389 | — |
| Other Assets | 1,843 | 1,382 | 1,265 | 1,152 | 1,453 | 1,660 | 1,774 | 1,734 | 1,698 | 1,993 | 1,867 | 1,543 | — |
| Total Assets | 3,154 | 3,620 | 3,492 | 3,421 | 3,784 | 4,086 | 4,119 | 4,631 | 4,858 | 5,617 | 6,176 | 6,523 | — |
| 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 | −171 | 1,231 | 302 | 502 | 147 | 343 | 137 | 116 | 326 | 439 | 362 | 769 |
| Cash from Investing Activity | 175 | −78 | −40 | −103 | −128 | −151 | −148 | 76 | −330 | −503 | −736 | −767 |
| Cash from Financing Activity | −4 | −1,168 | −263 | −399 | 3 | −216 | 11 | −189 | −1 | 90 | 354 | 23 |
| Net Cash Flow | 0 | −15 | −1 | 0 | 22 | −23 | 0 | 4 | −5 | 25 | −20 | 25 |
| 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 % | 3.0 | 5.0 | 9.0 | 15.0 | 20.0 | 14.0 | 10.0 | 9.0 | 8.0 | 11.0 | 12.0 | 12.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 11.3 |
| EPS (₹) | −14.30 | −9.16 | 5.65 | 15.57 | 21.39 | 18.49 | 21.23 | 54.81 | 20.17 | 27.90 | 37.25 | 43.70 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 438.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 7.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 2.28 |
| NPM % | −3.5 | −2.5 | 1.4 | 3.2 | 3.9 | 4.2 | 5.7 | 10.9 | 5.2 | 5.2 | 6.0 | 6.9 |
| OPM % | 4.8 | 8.0 | 9.0 | 11.0 | 12.0 | 11.0 | 13.0 | 9.0 | 12.0 | 13.0 | 14.0 | 15.0 |
| D/E | 7.62 | 1.72 | 1.46 | 0.99 | 1.04 | 0.97 | 0.97 | 0.58 | 0.58 | 0.66 | 0.84 | 0.58 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 0.8 |