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 | 4,410 | 5,466 | 5,656 | 5,425 | 4,939 | 5,572 | 5,271 | 5,047 | 4,085 | 4,234 | 4,943 | 4,633 | 4,452 |
| Expenses | 3,803 | 4,663 | 4,668 | 4,505 | 4,100 | 4,658 | 4,332 | 4,310 | 3,415 | 3,782 | 4,331 | 4,156 | 4,061 |
| Operating Profit | 608 | 804 | 988 | 920 | 840 | 914 | 939 | 736 | 670 | 451 | 613 | 478 | 391 |
| OPM % | 13.8% | 14.7% | 17.5% | 17.0% | 17.0% | 16.4% | 17.8% | 14.6% | 16.4% | 10.7% | 12.4% | 10.3% | 8.8% |
| Other Income | 37 | 22 | 40 | 69 | 51 | 37 | 29 | 28 | 29 | 40 | 22 | 23 | 24 |
| Interest | 160 | 189 | 182 | 174 | 154 | 158 | 173 | 139 | 171 | 153 | 133 | 163 | 108 |
| Depreciation | 132 | 141 | 147 | 149 | 148 | 151 | 151 | 153 | 153 | 156 | 155 | 167 | 164 |
| Profit before tax | 354 | 496 | 700 | 667 | 588 | 643 | 645 | 473 | 374 | 183 | 347 | 172 | 143 |
| Net Profit | 244 | 356 | 512 | 480 | 416 | 475 | 479 | 87 | 415 | 139 | 248 | 124 | 91 |
| EPS (₹) | 4.14 | 5.90 | 8.34 | 7.85 | 6.90 | 7.81 | 7.92 | 4.55 | 6.63 | 2.38 | 4.03 | 2.18 | 1.63 |
| 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 | 8,208 | 7,703 | 7,070 | 8,507 | 12,117 | 11,627 | 10,664 | 13,298 | 17,868 | 20,958 | 20,829 | 17,895 | 18,263 |
| Expenses | 7,254 | 6,979 | 6,393 | 7,466 | 10,645 | 10,116 | 9,422 | 11,899 | 16,192 | 17,631 | 17,385 | 15,666 | 16,330 |
| Operating Profit | 954 | 723 | 677 | 1,041 | 1,472 | 1,511 | 1,242 | 1,399 | 1,676 | 3,326 | 3,444 | 2,229 | 1,933 |
| OPM % | 11.6% | 9.4% | 9.6% | 12.2% | 12.1% | 13.0% | 11.6% | 10.5% | 9.4% | 15.9% | 16.5% | 12.5% | 10.6% |
| Other Income | 76 | 136 | 330 | 24 | 515 | −3 | 209 | 155 | 155 | 162 | 130 | 97 | 109 |
| Interest | 606 | 679 | 569 | 579 | 615 | 620 | 493 | 460 | 642 | 705 | 623 | 620 | 557 |
| Depreciation | 335 | 328 | 337 | 363 | 396 | 422 | 459 | 473 | 470 | 568 | 602 | 630 | 641 |
| Profit before tax | 89 | −148 | 101 | 122 | 975 | 467 | 499 | 621 | 719 | 2,216 | 2,349 | 1,076 | 844 |
| Net Profit | −27 | −80 | 39 | −11 | 764 | 461 | 328 | 376 | 452 | 1,593 | 1,458 | 925 | 601 |
| EPS (₹) | −0.25 | −0.66 | 1.78 | 2.79 | 13.29 | 8.67 | 4.99 | 6.44 | 10.07 | 26.22 | 27.18 | 15.22 | 10.22 |
| 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 | 58 | 61 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | — |
| Reserves | 5,332 | 5,061 | 5,322 | 5,432 | 6,218 | 6,700 | 6,919 | 7,300 | 7,857 | 10,029 | 11,347 | 12,510 | — |
| Borrowings | 8,102 | 7,547 | 6,222 | 6,311 | 5,692 | 5,649 | 5,335 | 6,031 | 4,961 | 5,761 | 4,859 | 4,691 | — |
| Other Liabilities | 2,507 | 1,676 | 1,248 | 1,389 | 2,807 | 2,669 | 3,497 | 3,048 | 5,001 | 4,824 | 4,395 | 4,307 | — |
| Total Liabilities | 15,999 | 14,346 | 12,856 | 13,197 | 14,781 | 15,082 | 15,815 | 16,443 | 17,883 | 20,679 | 20,665 | 21,572 | — |
| Fixed Assets | 8,239 | 7,977 | 7,455 | 7,120 | 7,163 | 7,491 | 7,316 | 7,357 | 7,484 | 8,853 | 9,341 | 10,409 | — |
| CWIP | 531 | 254 | 102 | 126 | 260 | 423 | 404 | 293 | 300 | 632 | 641 | 453 | — |
| Investments | 309 | 154 | 119 | 110 | 190 | 129 | 198 | 224 | 175 | 178 | 168 | 105 | — |
| Other Assets | 6,921 | 5,961 | 5,180 | 5,840 | 7,169 | 7,039 | 7,898 | 8,570 | 9,924 | 11,016 | 10,516 | 10,606 | — |
| Total Assets | 15,999 | 14,346 | 12,856 | 13,197 | 14,781 | 15,082 | 15,815 | 16,443 | 17,883 | 20,679 | 20,665 | 21,572 | — |
| 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 | −183 | 917 | 1,163 | 565 | 1,567 | 1,665 | 1,570 | 73 | 1,616 | 2,593 | 2,335 | 1,771 |
| Cash from Investing Activity | −867 | −517 | −428 | −121 | −518 | −468 | −359 | −190 | −68 | −1,917 | −897 | −947 |
| Cash from Financing Activity | 1,253 | −512 | −816 | −470 | −977 | −1,168 | −831 | 61 | −1,966 | −12 | −1,524 | −1,073 |
| Net Cash Flow | 203 | −112 | −81 | −25 | 72 | 28 | 379 | −55 | −419 | 663 | −86 | −249 |
| 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 % | 6.0 | 4.0 | 4.0 | 7.0 | 11.0 | 10.0 | 8.0 | 9.0 | 11.0 | 21.0 | 19.0 | 10.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 8.2 |
| EPS (₹) | −0.25 | −0.66 | 1.78 | 2.79 | 13.29 | 8.67 | 4.99 | 6.44 | 10.07 | 26.22 | 27.18 | 15.22 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 197.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 26.4 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.74 |
| NPM % | −0.3 | −1.0 | 0.5 | −0.1 | 6.0 | 4.0 | 3.0 | 2.8 | 2.5 | 7.5 | 7.0 | 5.1 |
| OPM % | 12.0 | 9.0 | 10.0 | 12.0 | 12.0 | 13.0 | 12.0 | 11.0 | 9.0 | 16.0 | 17.0 | 12.0 |
| D/E | 1.50 | 1.47 | 1.16 | 1.15 | 0.91 | 0.84 | 0.76 | 0.82 | 0.63 | 0.57 | 0.43 | 0.37 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.4 |