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 | 946 | 1,231 | 1,346 | 1,486 | 1,144 | 1,286 | 1,396 | 1,646 | 1,254 | 1,368 | 1,614 | 1,852 | 1,442 |
| Expenses | 833 | 1,091 | 1,190 | 1,314 | 1,014 | 1,128 | 1,228 | 1,461 | 1,134 | 1,218 | 1,441 | 1,623 | 1,287 |
| Operating Profit | 114 | 140 | 157 | 172 | 130 | 158 | 168 | 185 | 120 | 150 | 173 | 229 | 155 |
| OPM % | 12.1% | 11.4% | 11.7% | 11.6% | 11.4% | 12.3% | 12.0% | 11.2% | 9.6% | 11.0% | 10.7% | 12.4% | 10.7% |
| Other Income | 4 | 10 | 6 | 12 | 9 | 10 | 18 | 17 | 40 | 39 | 21 | 30 | 31 |
| Interest | 39 | 48 | 54 | 55 | 52 | 60 | 68 | 67 | 66 | 70 | 74 | 108 | 83 |
| Depreciation | 40 | 41 | 43 | 48 | 43 | 43 | 44 | 44 | 44 | 44 | 42 | 43 | 44 |
| Profit before tax | 38 | 60 | 66 | 82 | 45 | 65 | 73 | 90 | 51 | 74 | 77 | 108 | 60 |
| Net Profit | 30 | 49 | 52 | 62 | 34 | 53 | 56 | 72 | 39 | 55 | 60 | 84 | 44 |
| EPS (₹) | 1.28 | 1.87 | 2.06 | 2.36 | 1.41 | 2.09 | 2.23 | 2.81 | 1.56 | 2.23 | 2.33 | 3.14 | 1.78 |
| 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 | 1,557 | 1,518 | 1,501 | 1,633 | 2,207 | 1,947 | 1,982 | 3,193 | 3,857 | 5,009 | 5,472 | 6,088 | 6,277 |
| Expenses | 1,366 | 1,328 | 1,336 | 1,429 | 1,949 | 1,717 | 1,784 | 2,860 | 3,459 | 4,425 | 4,830 | 5,412 | 5,569 |
| Operating Profit | 191 | 190 | 165 | 204 | 258 | 230 | 198 | 333 | 398 | 584 | 642 | 676 | 708 |
| OPM % | 12.3% | 12.5% | 11.0% | 12.5% | 11.7% | 11.8% | 10.0% | 10.4% | 10.3% | 11.7% | 11.7% | 11.1% | 11.3% |
| Other Income | 6 | 6 | 35 | 24 | 27 | 16 | 12 | 21 | 27 | 30 | 52 | 126 | 121 |
| Interest | 35 | 53 | 53 | 49 | 59 | 64 | 55 | 76 | 126 | 197 | 247 | 318 | 335 |
| Depreciation | 40 | 59 | 50 | 56 | 75 | 74 | 76 | 91 | 130 | 171 | 175 | 174 | 174 |
| Profit before tax | 122 | 85 | 97 | 124 | 150 | 108 | 78 | 187 | 170 | 246 | 273 | 310 | 320 |
| Net Profit | 93 | 63 | 72 | 81 | 98 | 69 | 49 | 156 | 125 | 194 | 215 | 238 | 243 |
| EPS (₹) | 3.75 | 2.57 | 3.53 | 3.45 | 4.81 | 2.93 | 2.08 | 6.60 | 5.26 | 7.56 | 8.54 | 9.25 | 9.48 |
| 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 | 20 | 20 | 20 | 20 | 20 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | — |
| Reserves | 280 | 323 | 336 | 397 | 625 | 680 | 722 | 873 | 1,006 | 1,144 | 1,327 | 1,515 | — |
| Borrowings | 502 | 536 | 522 | 573 | 781 | 627 | 845 | 1,388 | 1,703 | 2,127 | 2,505 | 3,029 | — |
| Other Liabilities | 451 | 639 | 471 | 445 | 580 | 678 | 873 | 944 | 807 | 1,570 | 1,994 | 2,802 | — |
| Total Liabilities | 1,254 | 1,519 | 1,350 | 1,435 | 2,006 | 2,009 | 2,464 | 3,229 | 3,540 | 4,865 | 5,850 | 7,370 | — |
| Fixed Assets | 692 | 711 | 583 | 558 | 834 | 861 | 930 | 1,213 | 1,540 | 1,729 | 1,720 | 1,606 | — |
| CWIP | 12 | 27 | 35 | 63 | 70 | 90 | 300 | 180 | 268 | 131 | 73 | 172 | — |
| Investments | 16 | 16 | 76 | 91 | 48 | 54 | 54 | 49 | 74 | 79 | 94 | 409 | — |
| Other Assets | 534 | 764 | 656 | 723 | 1,054 | 1,004 | 1,179 | 1,788 | 1,657 | 2,926 | 3,962 | 5,183 | — |
| Total Assets | 1,254 | 1,519 | 1,350 | 1,435 | 2,006 | 2,009 | 2,464 | 3,229 | 3,540 | 4,865 | 5,850 | 7,370 | — |
| 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 | 203 | 66 | 145 | 119 | 69 | 152 | 370 | 216 | −142 | 484 | 205 | 394 | −60 |
| Cash from Investing Activity | −131 | −200 | −116 | −65 | −61 | −190 | −123 | −363 | −295 | −646 | −443 | −556 | −264 |
| Cash from Financing Activity | −70 | 138 | −34 | −57 | −8 | 46 | −236 | 140 | 454 | 159 | 248 | 224 | 314 |
| Net Cash Flow | 2 | 4 | −4 | −4 | 0 | 9 | 11 | −7 | 16 | −2 | 10 | 62 | −10 |
| 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 % | 20.0 | 21.0 | 15.0 | 15.0 | 17.0 | 17.0 | 12.0 | 9.0 | 14.0 | 12.0 | 14.0 | 14.0 | 15.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 15.7 |
| EPS (₹) | 2.46 | 3.75 | 2.57 | 3.53 | 3.45 | 4.81 | 2.93 | 2.08 | 6.60 | 5.26 | 7.56 | 8.54 | 9.25 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 65.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 54.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.16 |
| NPM % | 4.2 | 6.0 | 4.1 | 4.7 | 4.9 | 4.4 | 3.5 | 2.5 | 4.9 | 3.2 | 3.8 | 3.9 | 3.8 |
| OPM % | 11.0 | 12.0 | 13.0 | 11.0 | 12.0 | 12.0 | 12.0 | 10.0 | 10.0 | 10.0 | 12.0 | 12.0 | 11.0 |
| D/E | 1.36 | 1.67 | 1.56 | 1.47 | 1.37 | 1.21 | 0.89 | 1.13 | 1.55 | 1.65 | 1.82 | 1.85 | 1.97 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 8.1 |