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 | 157 | 246 | 259 | 601 | 520 | 1,016 | 1,035 | 1,046 | 498 | 543 | 515 | 628 | 425 |
| Expenses | 206 | 299 | 302 | 775 | 533 | 1,025 | 1,045 | 1,074 | 506 | 545 | 489 | 601 | 423 |
| Operating Profit | −49 | −53 | −43 | −174 | −13 | −9 | −11 | −28 | −8 | −1 | 25 | 27 | 2 |
| OPM % | −31.2% | −21.5% | −16.6% | −29.0% | −2.5% | −0.9% | −1.1% | −2.7% | −1.6% | −0.2% | 4.9% | 4.3% | 0.5% |
| Other Income | 13 | 10 | 13 | 9 | −11 | 14 | 38 | 98 | 9 | 13 | 8 | 472 | 8 |
| Interest | 55 | 69 | 57 | 60 | 53 | 62 | 64 | 45 | 51 | 53 | 48 | 45 | 30 |
| Depreciation | 12 | 13 | 14 | 14 | 14 | 14 | 13 | 29 | 15 | 13 | 11 | 18 | 13 |
| Profit before tax | −103 | −126 | −101 | −239 | −91 | −70 | −49 | −4 | −64 | −54 | −25 | 436 | −32 |
| Net Profit | −103 | −126 | −101 | −239 | −91 | −70 | −49 | −4 | −64 | −54 | −25 | 436 | −32 |
| EPS (₹) | −1.07 | −1.31 | −1.05 | −2.49 | −0.95 | −0.73 | −0.51 | −0.05 | −0.66 | −0.56 | −0.26 | 4.53 | −0.33 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,528 | 1,475 | 1,668 | 2,059 | 2,362 | 1,861 | 1,395 | 1,264 | 3,616 | 2,184 | 2,111 |
| Expenses | 1,633 | 1,394 | 1,769 | 1,914 | 2,313 | 1,753 | 1,549 | 1,582 | 3,676 | 2,140 | 2,058 |
| Operating Profit | −105 | 81 | −100 | 144 | 50 | 107 | −154 | −318 | −60 | 44 | 53 |
| OPM % | −6.9% | 5.5% | −6.0% | 7.0% | 2.1% | 5.7% | −11.0% | −25.2% | −1.7% | 2.0% | 2.5% |
| Other Income | 541 | 327 | 336 | 184 | 161 | 255 | 53 | 43 | 138 | 503 | 502 |
| Interest | 153 | 153 | 106 | 141 | 160 | 192 | 210 | 241 | 224 | 197 | 176 |
| Depreciation | 17 | 25 | 37 | 42 | 42 | 50 | 50 | 53 | 69 | 56 | 54 |
| Profit before tax | 266 | 231 | 93 | 146 | 9 | 120 | −360 | −569 | −215 | 293 | 324 |
| Net Profit | 266 | 231 | 93 | 146 | 9 | 120 | −360 | −569 | −215 | 293 | 324 |
| EPS (₹) | 4.76 | 3.03 | 1.03 | 1.58 | 0.10 | 1.28 | −3.79 | −5.92 | −2.24 | 3.04 | 3.38 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 560 | 760 | 897 | 925 | 934 | 934 | 950 | 961 | 961 | 963 | — |
| Reserves | 540 | 905 | 936 | 1,395 | 1,511 | 1,687 | 1,425 | 823 | 664 | 943 | — |
| Borrowings | 1,524 | 1,226 | 1,259 | 1,216 | 1,465 | 1,613 | 1,877 | 1,801 | 1,481 | 765 | — |
| Other Liabilities | 2,965 | 4,189 | 3,943 | 4,225 | 5,043 | 5,384 | 5,280 | 6,054 | 7,340 | 6,676 | — |
| Total Liabilities | 5,588 | 7,081 | 7,034 | 7,761 | 8,953 | 9,617 | 9,531 | 9,639 | 10,445 | 9,347 | — |
| Fixed Assets | 2,506 | 2,620 | 2,695 | 2,693 | 2,702 | 2,727 | 2,752 | 2,732 | 2,710 | 2,370 | — |
| CWIP | 102 | 149 | 165 | 189 | 169 | 154 | 139 | 142 | 19 | 16 | — |
| Investments | 41 | 38 | 40 | 38 | 36 | 35 | 35 | 35 | 54 | 54 | — |
| Other Assets | 2,939 | 4,274 | 4,135 | 4,841 | 6,046 | 6,701 | 6,605 | 6,730 | 7,664 | 6,907 | — |
| Total Assets | 5,588 | 7,081 | 7,034 | 7,761 | 8,953 | 9,617 | 9,531 | 9,639 | 10,445 | 9,347 | — |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −347 | −113 | 24 | −199 | 94 | −432 | −294 | 974 | −135 | −135 |
| Cash from Investing Activity | −75 | −93 | −126 | −73 | −304 | 178 | 46 | −543 | 651 | 924 |
| Cash from Financing Activity | 468 | 364 | −19 | 285 | 198 | 241 | 241 | −322 | −485 | −913 |
| Net Cash Flow | 45 | 158 | −121 | 13 | −12 | −12 | −6 | 109 | 30 | −124 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 14.0 | 7.0 | 9.0 | 5.0 | 8.0 | −4.0 | −8.0 | −1.0 | 1.0 |
| ROE % | — | — | — | — | — | — | — | — | — | −8.9 |
| EPS (₹) | 4.76 | 3.03 | 1.03 | 1.58 | 0.10 | 1.28 | −3.79 | −5.92 | −2.24 | 3.04 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | 19.8 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 12.9 | 12.8 | 4.6 | 6.5 | 0.4 | 5.7 | −24.9 | −43.5 | −5.7 | 10.9 |
| OPM % | −7.0 | 6.0 | −6.0 | 7.0 | 2.1 | 6.0 | −11.0 | −25.0 | −1.7 | 2.0 |
| D/E | 1.39 | 0.74 | 0.69 | 0.52 | 0.60 | 0.62 | 0.79 | 1.01 | 0.91 | 0.40 |
| P/B | — | — | — | — | — | — | — | — | — | 12.1 |