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 | 349 | 371 | 503 | 528 | 640 | 733 | 911 | 1,275 | 826 | 1,119 | 1,207 | 1,244 | 814 |
| Expenses | 317 | 322 | 411 | 429 | 505 | 567 | 707 | 1,021 | 643 | 891 | 926 | 1,045 | 662 |
| Operating Profit | 31 | 48 | 93 | 99 | 135 | 166 | 204 | 254 | 184 | 228 | 282 | 200 | 152 |
| OPM % | 8.9% | 12.9% | 18.5% | 18.8% | 21.1% | 22.6% | 22.4% | 19.9% | 22.3% | 20.4% | 23.4% | 16.1% | 18.7% |
| Other Income | 4 | 16 | 1 | 21 | 18 | 11 | 68 | 36 | 36 | 43 | 31 | 61 | 58 |
| Interest | 70 | 64 | 63 | 57 | 56 | 44 | 34 | 35 | 34 | 51 | 50 | 65 | 57 |
| Depreciation | 29 | 26 | 28 | 30 | 42 | 45 | 47 | 48 | 49 | 51 | 53 | 52 | 59 |
| Profit before tax | −63 | −26 | 3 | 31 | 55 | 88 | 190 | 208 | 138 | 169 | 209 | 144 | 95 |
| Net Profit | −65 | −27 | 2 | 33 | 42 | 84 | 110 | 190 | 97 | 121 | 127 | 106 | 64 |
| EPS (₹) | −0.46 | −0.17 | 0.01 | 0.34 | 0.07 | 0.19 | 0.84 | 1.35 | 0.61 | 0.53 | 0.68 | 0.53 | 0.25 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2,709 | 4,445 | 3,405 | 465 | 1,436 | 760 | 711 | 625 | 737 | 1,746 | 3,557 | 4,397 | 4,385 |
| Expenses | 2,284 | 3,711 | 2,863 | 548 | 1,287 | 877 | 902 | 925 | 998 | 1,484 | 2,800 | 3,506 | 3,524 |
| Operating Profit | 425 | 734 | 542 | −83 | 149 | −116 | −191 | −300 | −261 | 262 | 757 | 891 | 861 |
| OPM % | 15.7% | 16.5% | 15.9% | −17.8% | 10.4% | −15.3% | −26.9% | −48.0% | −35.4% | 15.0% | 21.3% | 20.3% | 19.6% |
| Other Income | 47 | 48 | 84 | 26 | 23 | 11 | 76 | 19 | 19 | 46 | 134 | 172 | 193 |
| Interest | 62 | 98 | 155 | 171 | 169 | 244 | 255 | 283 | 341 | 240 | 169 | 200 | 223 |
| Depreciation | 20 | 35 | 44 | 52 | 66 | 80 | 88 | 89 | 106 | 113 | 182 | 204 | 214 |
| Profit before tax | 389 | 649 | 427 | −280 | −62 | −430 | −459 | −653 | −689 | −45 | 539 | 659 | 617 |
| Net Profit | 296 | 461 | 303 | −188 | −40 | −279 | −307 | −483 | −671 | −48 | 438 | 449 | 417 |
| EPS (₹) | 3.14 | 4.88 | 3.21 | −1.99 | −0.42 | −2.96 | −3.24 | −5.08 | −4.81 | −0.26 | 3.23 | 2.34 | 1.99 |
| 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 | 222 | 222 | 222 | 222 | 222 | 222 | 222 | 222 | 326 | 391 | 1,624 | 1,728 | — |
| Reserves | 1,170 | 1,665 | 1,968 | 1,782 | 1,743 | 1,464 | 1,094 | 688 | 1,410 | 2,417 | 2,788 | 4,654 | — |
| Borrowings | 874 | 1,457 | 1,674 | 1,062 | 1,305 | 1,121 | 1,566 | 2,637 | 2,416 | 2,078 | 1,474 | 1,587 | — |
| Other Liabilities | 930 | 1,434 | 1,291 | 1,032 | 1,471 | 2,485 | 2,582 | 2,417 | 1,930 | 1,867 | 2,717 | 3,994 | — |
| Total Liabilities | 3,196 | 4,778 | 5,155 | 4,098 | 4,741 | 5,292 | 5,464 | 5,965 | 6,082 | 6,754 | 8,603 | 11,963 | — |
| Fixed Assets | 203 | 527 | 765 | 985 | 973 | 1,228 | 1,191 | 1,343 | 1,619 | 1,843 | 2,291 | 2,825 | — |
| CWIP | 49 | 43 | 112 | 20 | 66 | 33 | 230 | 148 | 123 | 304 | 296 | 247 | — |
| Investments | 0 | 63 | 253 | 0 | 91 | 94 | 33 | 33 | 1 | 0 | 446 | 550 | — |
| Other Assets | 2,944 | 4,146 | 4,024 | 3,094 | 3,611 | 3,936 | 4,010 | 4,440 | 4,340 | 4,607 | 5,571 | 8,341 | — |
| Total Assets | 3,196 | 4,778 | 5,155 | 4,098 | 4,741 | 5,292 | 5,464 | 5,965 | 6,082 | 6,754 | 8,603 | 11,963 | — |
| Mar 2014 | 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 | −76 | −106 | −163 | 114 | 269 | 147 | 733 | −112 | −475 | −1,100 | −366 | 138 | −598 |
| Cash from Investing Activity | −44 | −148 | −968 | −5 | 332 | −264 | −346 | −49 | −74 | 231 | 487 | −406 | −850 |
| Cash from Financing Activity | 120 | 958 | 501 | 19 | −760 | 76 | −385 | 282 | 486 | 824 | −130 | 277 | 1,558 |
| Net Cash Flow | 0 | 704 | −630 | 128 | −159 | −40 | 2 | 122 | −62 | −45 | −9 | 9 | 110 |
| Mar 2014 | 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 % | 21.0 | 28.0 | 26.0 | 16.0 | −3.0 | 3.0 | −6.0 | −8.0 | −11.0 | −8.0 | 4.0 | 12.0 | 11.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 7.5 |
| EPS (₹) | 1.55 | 3.14 | 4.88 | 3.21 | −1.99 | −0.42 | −2.96 | −3.24 | −5.08 | −4.81 | −0.26 | 3.23 | 2.34 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 36.9 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 33.4 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 8.4 | 10.7 | 10.3 | 8.7 | −38.3 | −2.7 | −36.2 | −39.0 | −75.0 | −88.8 | −2.7 | 11.9 | 9.8 |
| OPM % | 11.0 | 16.0 | 17.0 | 16.0 | −18.0 | 10.0 | −15.0 | −27.0 | −48.0 | −35.0 | 15.0 | 21.0 | 20.0 |
| D/E | 1.30 | 0.63 | 0.77 | 0.76 | 0.53 | 0.66 | 0.66 | 1.19 | 2.90 | 1.39 | 0.74 | 0.33 | 0.25 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 1.8 |