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 | 1,730 | 1,575 | 1,703 | 1,781 | 1,564 | 1,234 | 1,497 | 1,898 | 1,741 | 1,532 | 1,588 | 1,902 | 1,905 |
| Expenses | 1,534 | 1,357 | 1,401 | 1,445 | 1,342 | 1,153 | 1,297 | 1,546 | 1,430 | 1,324 | 1,383 | 1,626 | 1,646 |
| Operating Profit | 196 | 217 | 302 | 336 | 222 | 81 | 199 | 351 | 311 | 208 | 205 | 275 | 259 |
| OPM % | 11.3% | 13.8% | 17.7% | 18.9% | 14.2% | 6.6% | 13.3% | 18.5% | 17.9% | 13.6% | 12.9% | 14.5% | 13.6% |
| Other Income | 11 | 14 | 26 | 26 | −20 | 10 | 9 | 23 | 22 | 23 | 10 | 38 | 16 |
| Interest | 33 | 34 | 39 | 45 | 48 | 45 | 45 | 44 | 52 | 51 | 55 | 53 | 51 |
| Depreciation | 56 | 57 | 66 | 68 | 72 | 75 | 76 | 77 | 77 | 78 | 85 | 84 | 83 |
| Profit before tax | 119 | 141 | 223 | 250 | 83 | −29 | 87 | 253 | 204 | 103 | 75 | 177 | 141 |
| Net Profit | 80 | 96 | 150 | 162 | 57 | −31 | 75 | 175 | 150 | 81 | 57 | 125 | 108 |
| EPS (₹) | 6.67 | 7.88 | 12.21 | 13.34 | 4.83 | −2.61 | 6.37 | 14.93 | 12.76 | 6.52 | 4.58 | 9.99 | 8.70 |
| 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 | 2,316 | 2,635 | 2,922 | 3,748 | 4,316 | 4,364 | 4,727 | 5,420 | 6,452 | 6,788 | 6,193 | 6,763 | 6,926 |
| Expenses | 1,963 | 2,362 | 2,552 | 3,317 | 3,863 | 3,566 | 3,789 | 4,469 | 5,613 | 5,737 | 5,329 | 5,762 | 5,979 |
| Operating Profit | 353 | 273 | 370 | 432 | 454 | 798 | 939 | 951 | 839 | 1,052 | 864 | 1,000 | 947 |
| OPM % | 15.2% | 10.4% | 12.7% | 11.5% | 10.5% | 18.3% | 19.9% | 17.5% | 13.0% | 15.5% | 14.0% | 14.8% | 13.7% |
| Other Income | −34 | 64 | 129 | 72 | 59 | 16 | 35 | 41 | 58 | 77 | 11 | 93 | 88 |
| Interest | 94 | 222 | 244 | 264 | 253 | 225 | 192 | 142 | 133 | 150 | 181 | 211 | 210 |
| Depreciation | 115 | 166 | 175 | 207 | 211 | 220 | 225 | 223 | 228 | 246 | 299 | 324 | 329 |
| Profit before tax | 109 | −51 | 79 | 32 | 49 | 369 | 556 | 626 | 534 | 732 | 394 | 559 | 496 |
| Net Profit | 105 | 4 | 87 | 43 | 41 | 253 | 421 | 478 | 369 | 488 | 276 | 413 | 371 |
| EPS (₹) | 8.75 | 0.11 | 7.29 | 4.69 | 4.36 | 21.08 | 34.45 | 39.39 | 30.48 | 41.47 | 23.53 | 33.19 | 29.79 |
| 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 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 62 | — |
| Reserves | 1,279 | 1,261 | 1,342 | 1,385 | 1,426 | 1,628 | 2,036 | 2,446 | 2,745 | 3,226 | 3,495 | 3,824 | — |
| Borrowings | 1,949 | 2,258 | 2,687 | 2,546 | 2,135 | 1,987 | 1,672 | 1,887 | 1,880 | 2,084 | 2,614 | 2,586 | — |
| Other Liabilities | 936 | 912 | 1,044 | 1,111 | 1,446 | 1,489 | 1,520 | 1,534 | 1,857 | 2,209 | 2,277 | 2,077 | — |
| Total Liabilities | 4,223 | 4,491 | 5,132 | 5,101 | 5,066 | 5,163 | 5,286 | 5,926 | 6,541 | 7,578 | 8,445 | 8,548 | — |
| Fixed Assets | 2,708 | 2,851 | 3,556 | 3,627 | 3,451 | 3,585 | 3,427 | 3,536 | 3,527 | 5,076 | 5,554 | 5,361 | — |
| CWIP | 455 | 633 | 307 | 228 | 417 | 166 | 274 | 251 | 890 | 383 | 278 | 277 | — |
| Investments | 273 | 271 | 531 | 473 | 377 | 458 | 476 | 652 | 527 | 407 | 633 | 746 | — |
| Other Assets | 788 | 736 | 738 | 773 | 821 | 954 | 1,109 | 1,487 | 1,597 | 1,712 | 1,979 | 2,164 | — |
| Total Assets | 4,223 | 4,491 | 5,132 | 5,101 | 5,066 | 5,163 | 5,286 | 5,926 | 6,541 | 7,578 | 8,445 | 8,548 | — |
| 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 | 330 | 267 | 396 | 493 | 760 | 650 | 1,032 | 680 | 634 | 899 | 784 | 1,082 |
| Cash from Investing Activity | −430 | −286 | −600 | −70 | −77 | −200 | −434 | −665 | −299 | −880 | −1,152 | −731 |
| Cash from Financing Activity | 30 | 33 | 181 | −421 | −676 | −450 | −553 | 11 | −266 | −36 | 318 | −354 |
| Net Cash Flow | −70 | 14 | −23 | 2 | 7 | 0 | 45 | 26 | 69 | −16 | −51 | −3 |
| 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 % | 8.0 | 4.0 | 7.0 | 6.0 | 7.0 | 16.0 | 20.0 | 19.0 | 14.0 | 17.0 | 10.0 | 12.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 10.7 |
| EPS (₹) | 8.75 | 0.11 | 7.29 | 4.69 | 4.36 | 21.08 | 34.45 | 39.39 | 30.48 | 41.47 | 23.53 | 33.19 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 313.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 16.5 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.27 |
| NPM % | 4.6 | 0.1 | 2.9 | 1.1 | 0.9 | 5.8 | 8.8 | 8.8 | 5.7 | 7.1 | 4.4 | 6.0 |
| OPM % | 15.0 | 10.0 | 13.0 | 12.0 | 11.0 | 18.0 | 20.0 | 18.0 | 13.0 | 15.0 | 14.0 | 15.0 |
| D/E | 1.46 | 1.71 | 1.92 | 1.76 | 1.44 | 1.18 | 0.80 | 0.75 | 0.67 | 0.63 | 0.74 | 0.67 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.6 |