| 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 | 16,683 | 14,944 | 19,452 | 17,825 | 19,571 | 16,970 | 22,111 | 22,152 | 20,496 | 18,555 | 23,472 | 22,438 | 24,584 |
| Expenses | 11,709 | 12,744 | 14,303 | 13,832 | 14,412 | 15,338 | 16,932 | 16,062 | 15,270 | 17,976 | 18,104 | 21,628 | 21,317 |
| Operating Profit | 4,974 | 2,200 | 5,149 | 3,994 | 5,159 | 1,631 | 5,179 | 6,089 | 5,226 | 580 | 5,367 | 810 | 3,267 |
| OPM % | 29.8% | 14.7% | 26.5% | 22.4% | 26.4% | 9.6% | 23.4% | 27.5% | 25.5% | 3.1% | 22.9% | 3.6% | 13.3% |
| Other Income | 478 | 559 | 610 | 680 | 678 | 789 | 882 | 946 | 1,046 | 1,044 | −478 | 1,142 | 1,030 |
| Interest | 954 | 1,021 | 1,095 | 1,099 | 1,158 | 1,240 | 1,308 | 1,374 | 1,396 | 1,465 | 1,545 | 1,485 | 1,565 |
| Depreciation | 1,408 | 1,549 | 1,666 | 1,803 | 1,876 | 2,088 | 2,226 | 2,491 | 2,566 | 2,640 | 2,782 | 2,820 | 2,970 |
| Profit before tax | 3,091 | 189 | 2,998 | 1,771 | 2,804 | −907 | 2,527 | 3,169 | 2,311 | −2,482 | 562 | −2,352 | −238 |
| Net Profit | 3,091 | 189 | 2,998 | 1,895 | 2,729 | −987 | 2,449 | 3,068 | 2,176 | −2,582 | 549 | −2,537 | −238 |
| EPS (₹) | 80.16 | 4.90 | 77.68 | 49.09 | 70.70 | −25.54 | 63.38 | 79.38 | 56.31 | −66.79 | 14.22 | −65.60 | −6.14 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 18,580 | 23,021 | 28,497 | 35,756 | 14,641 | 25,931 | 54,446 | 68,904 | 80,803 | 84,962 | 89,050 |
| Expenses | 16,362 | 19,991 | 28,646 | 31,666 | 14,626 | 25,356 | 47,915 | 52,548 | 62,701 | 72,925 | 79,026 |
| Operating Profit | 2,219 | 3,030 | −149 | 4,090 | 14 | 575 | 6,531 | 16,356 | 18,102 | 12,037 | 10,024 |
| OPM % | 11.9% | 13.2% | −0.5% | 11.4% | 0.1% | 2.2% | 12.0% | 23.7% | 22.4% | 14.2% | 11.3% |
| Other Income | 789 | 947 | 1,325 | 1,531 | 1,037 | 726 | 1,435 | 2,327 | 3,295 | 2,755 | 2,739 |
| Interest | 406 | 413 | 563 | 1,902 | 2,170 | 2,386 | 3,168 | 4,208 | 5,124 | 5,944 | 6,060 |
| Depreciation | 457 | 437 | 760 | 3,974 | 4,699 | 5,069 | 5,103 | 6,426 | 8,680 | 10,808 | 11,212 |
| Profit before tax | 2,144 | 3,127 | −147 | −256 | −5,818 | −6,154 | −304 | 8,049 | 7,593 | −1,960 | −4,510 |
| Net Profit | 1,659 | 2,242 | 157 | −234 | −5,806 | −6,162 | −306 | 8,172 | 7,258 | −2,394 | −4,808 |
| EPS (₹) | 45.90 | 58.33 | 4.09 | −6.07 | −150.85 | −159.94 | −7.93 | 211.73 | 187.84 | −61.87 | −124.31 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 361 | 384 | 384 | 385 | 385 | 385 | 386 | 386 | 386 | 387 | — |
| Reserves | 3,418 | 6,693 | 6,561 | 5,493 | −274 | −6,373 | −6,638 | 1,610 | 8,982 | 6,584 | — |
| Borrowings | 2,596 | 2,254 | 2,429 | 22,719 | 29,860 | 36,878 | 44,860 | 51,280 | 66,810 | 77,749 | — |
| Other Liabilities | 8,834 | 11,798 | 15,651 | 13,504 | 13,081 | 15,073 | 20,562 | 28,948 | 39,666 | 51,282 | — |
| Total Liabilities | 15,210 | 21,129 | 25,026 | 42,101 | 43,051 | 45,963 | 59,170 | 82,224 | 1,15,844 | 1,36,002 | — |
| Fixed Assets | 3,794 | 4,579 | 5,662 | 16,779 | 18,817 | 21,284 | 27,658 | 36,154 | 51,782 | 63,157 | — |
| CWIP | 25 | 32 | 24 | 140 | 72 | 125 | 21 | 1 | 3 | 59 | — |
| Investments | 3,713 | 6,344 | 6,517 | 9,499 | 7,339 | 8,106 | 11,558 | 16,546 | 26,093 | 27,675 | — |
| Other Assets | 7,677 | 10,174 | 12,824 | 15,682 | 16,823 | 16,447 | 19,933 | 29,524 | 37,966 | 45,111 | — |
| Total Assets | 15,210 | 21,129 | 25,026 | 42,101 | 43,051 | 45,963 | 59,170 | 82,224 | 1,15,844 | 1,36,002 | — |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 3,782 | 3,903 | 3,176 | 6,972 | −1,614 | 2,091 | 12,728 | 21,218 | 24,151 | 23,470 |
| Cash from Investing Activity | −3,033 | −4,151 | −2,526 | −4,574 | 3,179 | 1,504 | −4,043 | −11,812 | −12,758 | −1,943 |
| Cash from Financing Activity | −1,401 | 766 | −592 | −2,407 | −1,775 | −3,088 | −8,432 | −9,979 | −11,015 | −21,276 |
| Net Cash Flow | −652 | 518 | 58 | −9 | −210 | 506 | 253 | −573 | 378 | 251 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 40.0 | 0.0 | 5.0 | −14.0 | −13.0 | 7.0 | 24.0 | 17.0 | 5.0 |
| ROE % | — | — | — | — | — | — | — | — | — | −27.1 |
| EPS (₹) | 45.90 | 58.33 | 4.09 | −6.07 | −150.85 | −159.94 | −7.93 | 211.73 | 187.84 | −124.31 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | 180.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 8.6 | 9.4 | 0.5 | −0.6 | −37.0 | −23.1 | −0.5 | 11.5 | 8.6 | −2.7 |
| OPM % | 12.0 | 13.0 | −0.5 | 11.0 | 0.1 | 2.2 | 12.0 | 24.0 | 22.0 | 14.0 |
| D/E | 0.69 | 0.32 | 0.35 | 3.87 | 269.01 | — | — | 25.69 | 7.13 | 11.15 |
| P/B | — | — | — | — | — | — | — | — | — | 26.0 |