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 | 12,588 | 12,250 | 11,701 | 13,487 | 13,618 | 11,213 | 11,751 | 13,183 | 12,294 | 11,686 | 13,027 | 16,218 | 15,482 |
| Expenses | 9,960 | 9,965 | 8,859 | 11,042 | 10,779 | 9,013 | 9,567 | 10,922 | 9,289 | 9,605 | 11,398 | 13,289 | 12,822 |
| Operating Profit | 2,628 | 2,285 | 2,843 | 2,444 | 2,839 | 2,200 | 2,184 | 2,262 | 3,006 | 2,081 | 1,629 | 2,929 | 2,660 |
| OPM % | 20.9% | 18.7% | 24.3% | 18.1% | 20.8% | 19.6% | 18.6% | 17.2% | 24.5% | 17.8% | 12.5% | 18.1% | 17.2% |
| Other Income | 55 | 32 | 35 | 35 | 34 | 35 | 26 | −1,158 | 30 | 22 | −45 | −550 | 19 |
| Interest | 329 | 329 | 315 | 321 | 332 | 326 | 313 | 342 | 297 | 371 | 406 | 442 | 548 |
| Depreciation | 588 | 604 | 636 | 995 | 683 | 696 | 698 | 691 | 722 | 750 | 839 | 862 | 926 |
| Profit before tax | 1,767 | 1,384 | 1,927 | 1,164 | 1,859 | 1,213 | 1,199 | 72 | 2,018 | 982 | 339 | 1,074 | 1,205 |
| Net Profit | 1,692 | 1,390 | 1,928 | 933 | 1,338 | 860 | 951 | −304 | 1,496 | 635 | 189 | 1,041 | 844 |
| EPS (₹) | 16.54 | 13.60 | 18.90 | 9.17 | 13.14 | 8.44 | 9.32 | −3.33 | 14.65 | 6.26 | 1.87 | 10.24 | 8.28 |
| 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 | 19,359 | 19,469 | 21,603 | 33,286 | 46,966 | 37,923 | 34,579 | 51,166 | 53,212 | 50,354 | 49,765 | 53,225 | 56,413 |
| Expenses | 13,919 | 16,032 | 16,894 | 26,817 | 38,553 | 31,092 | 21,472 | 35,607 | 43,270 | 40,153 | 40,277 | 43,521 | 47,114 |
| Operating Profit | 5,440 | 3,437 | 4,709 | 6,469 | 8,412 | 6,831 | 13,107 | 15,559 | 9,942 | 10,202 | 9,488 | 9,704 | 9,299 |
| OPM % | 28.1% | 17.7% | 21.8% | 19.4% | 17.9% | 18.0% | 37.9% | 30.4% | 18.7% | 20.3% | 19.1% | 18.2% | 16.5% |
| Other Income | −1,644 | −79 | −362 | −584 | −1,470 | 74 | −1,861 | −1,884 | −539 | 156 | −1,065 | −603 | −554 |
| Interest | 2,606 | 3,254 | 3,441 | 3,866 | 4,264 | 3,768 | 2,753 | 1,888 | 1,446 | 1,294 | 1,312 | 1,517 | 1,768 |
| Depreciation | 2,733 | 4,068 | 3,949 | 3,883 | 5,480 | 3,429 | 2,414 | 2,097 | 2,691 | 2,822 | 2,768 | 3,171 | 3,376 |
| Profit before tax | −1,543 | −3,964 | −3,043 | −1,864 | −2,802 | −291 | 6,078 | 9,690 | 5,266 | 6,241 | 4,344 | 4,413 | 3,600 |
| Net Profit | −1,452 | −3,087 | −2,538 | −1,616 | −2,412 | −400 | 4,267 | 6,766 | 3,974 | 5,943 | 2,846 | 3,361 | 2,709 |
| EPS (₹) | −13.97 | −32.42 | −24.93 | −14.56 | −17.00 | −1.07 | 35.62 | 56.40 | 31.11 | 58.21 | 27.57 | 33.01 | 26.65 |
| 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 | 91 | 91 | 92 | 97 | 97 | 102 | 102 | 101 | 100 | 100 | 101 | 102 | — |
| Reserves | 20,951 | 32,345 | 29,959 | 30,288 | 31,988 | 32,035 | 31,713 | 35,524 | 38,606 | 44,216 | 47,084 | 50,797 | — |
| Borrowings | 42,466 | 46,797 | 45,850 | 42,962 | 39,559 | 36,824 | 29,910 | 13,502 | 13,046 | 16,472 | 18,406 | 22,610 | — |
| Other Liabilities | 12,028 | 13,166 | 14,674 | 15,884 | 17,357 | 20,780 | 16,116 | 27,517 | 17,674 | 17,888 | 20,175 | 24,126 | — |
| Total Liabilities | 75,537 | 92,398 | 90,575 | 89,230 | 89,001 | 89,742 | 77,840 | 76,644 | 69,427 | 78,676 | 85,766 | 97,635 | — |
| Fixed Assets | 46,643 | 65,038 | 65,932 | 68,450 | 69,039 | 69,382 | 54,350 | 45,488 | 43,542 | 48,384 | 48,989 | 64,102 | — |
| CWIP | 9,068 | 11,827 | 9,716 | 4,978 | 4,027 | 3,126 | 1,712 | 2,538 | 7,870 | 9,611 | 16,725 | 8,372 | — |
| Investments | 1,785 | 392 | 368 | 146 | 150 | 181 | 1,156 | 470 | 907 | 819 | 2,201 | 3,168 | — |
| Other Assets | 18,040 | 15,142 | 14,559 | 15,657 | 15,784 | 17,054 | 20,624 | 28,147 | 17,108 | 19,862 | 17,851 | 21,993 | — |
| Total Assets | 75,537 | 92,398 | 90,575 | 89,230 | 89,001 | 89,742 | 77,840 | 76,644 | 69,427 | 78,676 | 85,766 | 97,635 | — |
| 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 | 1,182 | 4,333 | 6,850 | 7,724 | 9,027 | 8,814 | 11,961 | 16,048 | 7,347 | 6,008 | 10,824 | 7,204 |
| Cash from Investing Activity | −6,717 | −2,262 | −1,998 | −1,431 | −832 | −1,476 | −1,884 | −2,331 | −4,090 | −8,344 | −12,323 | −10,734 |
| Cash from Financing Activity | 5,708 | −2,672 | −5,108 | −6,276 | −8,261 | −7,016 | −4,612 | −15,120 | −2,500 | 1,381 | 809 | 2,803 |
| Net Cash Flow | 173 | −601 | −256 | 17 | −67 | 322 | 5,465 | −1,403 | 757 | −955 | −689 | −727 |
| 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 % | 5.0 | −1.0 | 1.0 | 3.0 | 4.0 | 5.0 | 17.0 | 24.0 | 14.0 | 13.0 | 11.0 | 10.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 8.2 |
| EPS (₹) | −13.97 | −32.42 | −24.93 | −14.56 | −17.00 | −1.07 | 35.62 | 56.40 | 31.11 | 58.21 | 27.57 | 33.01 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 499.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 33.6 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.20 |
| NPM % | −8.2 | −15.9 | −11.9 | −4.9 | −5.3 | −1.1 | 13.0 | 13.7 | 7.5 | 11.8 | 5.8 | 6.4 |
| OPM % | 28.0 | 18.0 | 22.0 | 19.0 | 18.0 | 18.0 | 38.0 | 30.0 | 19.0 | 20.0 | 19.0 | 18.0 |
| D/E | 2.02 | 1.44 | 1.53 | 1.41 | 1.23 | 1.15 | 0.94 | 0.38 | 0.34 | 0.37 | 0.39 | 0.44 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.0 |