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 | 13,050 | 13,764 | 14,203 | 14,633 | 15,041 | 15,369 | 15,770 | 15,860 | 16,285 | 16,628 | 17,102 | 17,488 | 18,095 |
| Expenses | 5,161 | 5,150 | 5,158 | 5,378 | 4,994 | 5,144 | 5,102 | 5,097 | 4,880 | 5,108 | 5,492 | 5,811 | 5,946 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 1,871 | 2,166 | 2,113 | 2,432 | 2,077 | 2,602 | 2,397 | 2,935 | 1,854 | 2,643 | 2,793 | 2,773 | 2,902 |
| Interest | 7,346 | 8,003 | 8,383 | 8,609 | 8,861 | 9,154 | 9,345 | 9,467 | 9,924 | 10,040 | 10,203 | 10,372 | 10,657 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 2,415 | 2,777 | 2,774 | 3,078 | 3,263 | 3,674 | 3,721 | 4,230 | 3,335 | 4,123 | 4,199 | 4,078 | 4,394 |
| Net Profit | 1,850 | 2,069 | 2,207 | 2,296 | 2,571 | 2,801 | 2,910 | 2,982 | 2,277 | 3,109 | 3,148 | 3,174 | 3,357 |
| EPS (₹) | 14.85 | 16.61 | 16.37 | 17.04 | 19.08 | 20.79 | 21.60 | 22.14 | 16.90 | 23.07 | 23.36 | 23.56 | 24.92 |
| 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 | 15,853 | 16,244 | 16,039 | 17,115 | 19,182 | 21,401 | 39,108 | 38,888 | 44,985 | 55,650 | 62,039 | 67,504 | 69,314 |
| Expenses | 4,219 | 5,128 | 6,144 | 6,998 | 8,289 | 9,238 | 18,029 | 20,285 | 21,577 | 20,342 | 19,818 | 20,710 | 22,358 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 1,372 | 1,789 | 2,222 | 2,417 | 1,891 | 3,326 | 6,111 | 7,380 | 7,804 | 8,582 | 10,011 | 10,829 | 11,110 |
| Interest | 11,390 | 11,795 | 10,891 | 10,851 | 12,167 | 13,798 | 23,439 | 22,129 | 24,717 | 32,341 | 36,826 | 40,539 | 41,271 |
| Depreciation | 139 | 151 | 166 | 237 | 259 | 314 | 637 | 601 | 532 | 531 | 543 | 609 | 0 |
| Profit before tax | 1,478 | 958 | 1,060 | 1,445 | 359 | 1,377 | 3,115 | 3,253 | 5,963 | 11,017 | 14,864 | 16,475 | 16,795 |
| Net Profit | 1,051 | 752 | 1,455 | 1,311 | 381 | 862 | 3,151 | 4,144 | 5,574 | 8,423 | 11,264 | 11,707 | 12,787 |
| EPS (₹) | 21.84 | 15.64 | 30.25 | 27.29 | 7.91 | 14.15 | 27.88 | 33.26 | 44.74 | 62.51 | 83.61 | 86.89 | 94.91 |
| 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 | 480 | 480 | 480 | 480 | 480 | 609 | 1,129 | 1,245 | 1,245 | 1,347 | 1,347 | 1,347 | — |
| Reserves | 14,549 | 16,010 | 16,954 | 18,235 | 19,235 | 22,159 | 38,329 | 43,706 | 48,261 | 58,901 | 70,166 | 78,696 | — |
| Other Liabilities | 6,156 | 5,683 | 5,957 | 6,244 | 6,494 | 6,359 | 23,285 | 18,356 | 20,612 | 24,365 | 26,875 | 37,049 | — |
| Total Liabilities | 1,93,036 | 2,03,941 | 2,18,507 | 2,52,981 | 2,80,388 | 3,10,141 | 6,25,535 | 6,74,096 | 7,13,334 | 7,95,709 | 8,77,039 | 9,91,553 | — |
| Fixed Assets | 2,969 | 3,508 | 3,436 | 3,421 | 3,964 | 3,898 | 7,392 | 7,694 | 7,472 | 7,538 | 8,854 | 8,674 | — |
| CWIP | 5 | 8 | 11 | 1 | 1 | 1 | 0 | 5 | 9 | 2 | 3 | 3 | — |
| Investments | 46,060 | 53,283 | 67,781 | 71,619 | 65,272 | 81,871 | 1,78,292 | 1,76,502 | 1,88,366 | 2,15,242 | 2,28,421 | 2,47,682 | — |
| Other Assets | 1,44,001 | 1,47,143 | 1,47,280 | 1,77,940 | 2,11,152 | 2,24,371 | 4,39,850 | 4,89,896 | 5,17,487 | 5,72,927 | 6,39,760 | 7,35,194 | — |
| Total Assets | 1,93,036 | 2,03,941 | 2,18,507 | 2,52,981 | 2,80,388 | 3,10,141 | 6,25,535 | 6,74,096 | 7,13,334 | 7,95,709 | 8,77,039 | 9,91,553 | — |
| Deposits | 1,69,204 | 1,78,259 | 1,82,480 | 2,08,262 | 2,42,041 | 2,60,184 | 5,38,030 | 5,93,571 | 6,21,123 | 6,87,953 | 7,37,098 | 8,27,654 | — |
| Borrowing | 2,646 | 3,509 | 12,637 | 19,760 | 12,138 | 20,830 | 24,763 | 17,218 | 22,092 | 23,143 | 41,552 | 46,807 | — |
| 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 | 5,136 | −931 | −10,814 | −3,676 | 6,270 | −8,396 | 17,065 | 28,750 | −27,894 | −8,617 | 17,396 | 18,815 |
| Cash from Investing Activity | −236 | −772 | −179 | −214 | −176 | −247 | 21,233 | −305 | −314 | −618 | −348 | −428 |
| Cash from Financing Activity | −2,312 | 620 | 9,041 | 6,776 | 1,000 | 2,552 | 1,866 | 18 | −1,543 | 1,195 | −4,264 | −7,649 |
| Net Cash Flow | 2,588 | −1,082 | −1,952 | 2,886 | 7,094 | −6,091 | 40,163 | 28,464 | −29,751 | −8,040 | 12,784 | 10,738 |
| 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 % | — | — | — | — | — | — | — | — | — | — | — | 6.3 |
| ROE % | 7.0 | 5.0 | 9.0 | 7.0 | 2.0 | 4.0 | 10.0 | 10.0 | 12.0 | 15.0 | 17.0 | 15.0 |
| EPS (₹) | 21.84 | 15.64 | 30.25 | 27.29 | 7.91 | 14.15 | 27.88 | 33.26 | 44.74 | 62.51 | 83.61 | 86.89 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 623.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 8.7 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 2.20 |
| NPM % | 6.1 | 4.2 | 8.0 | 6.7 | 1.8 | 3.5 | 7.0 | 9.0 | 10.6 | 13.1 | 15.6 | 14.9 |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — |
| D/E | 11.43 | 11.02 | 11.19 | 12.18 | 12.89 | 12.34 | 14.26 | 13.59 | 12.99 | 11.80 | 10.89 | 10.92 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.3 |