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 | 1,584 | 1,650 | 1,706 | 1,719 | 1,714 | 1,683 | 1,632 | 1,677 | 1,661 | 1,749 | 1,717 | 1,966 | 1,887 |
| Expenses | 1,107 | 1,243 | 1,334 | 1,360 | 1,433 | 1,419 | 1,464 | 1,460 | 1,411 | 1,525 | 1,541 | 1,689 | 1,597 |
| Operating Profit | 477 | 407 | 372 | 359 | 280 | 264 | 168 | 218 | 250 | 224 | 176 | 277 | 290 |
| OPM % | 30.1% | 24.7% | 21.8% | 20.9% | 16.3% | 15.7% | 10.3% | 13.0% | 15.1% | 12.8% | 10.3% | 14.1% | 15.4% |
| Other Income | 55 | 59 | 56 | 57 | 29 | 32 | 22 | 12 | 23 | 20 | 3 | 0 | 31 |
| Interest | 51 | 42 | 80 | 35 | 36 | 68 | 24 | 50 | 67 | 51 | 47 | 60 | 40 |
| Depreciation | 80 | 84 | 83 | 63 | 80 | 82 | 83 | 86 | 89 | 91 | 97 | 100 | 99 |
| Profit before tax | 401 | 341 | 265 | 318 | 193 | 145 | 83 | 93 | 116 | 101 | 34 | 117 | 182 |
| Net Profit | 313 | 306 | 236 | 279 | 141 | 129 | 65 | 67 | 84 | 78 | 24 | 90 | 136 |
| EPS (₹) | 18.22 | 17.85 | 13.88 | 16.27 | 8.25 | 7.59 | 3.86 | 4.00 | 4.67 | 4.41 | 1.24 | 5.07 | 7.18 |
| 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 | 2,160 | 2,437 | 2,629 | 2,844 | 3,257 | 3,060 | 2,751 | 3,969 | 6,437 | 6,659 | 6,662 | 7,076 | 7,319 |
| Expenses | 1,902 | 2,042 | 2,112 | 2,226 | 2,388 | 2,189 | 2,188 | 2,971 | 4,425 | 5,044 | 5,733 | 6,152 | 6,352 |
| Operating Profit | 259 | 396 | 517 | 618 | 868 | 871 | 563 | 997 | 2,012 | 1,616 | 929 | 924 | 967 |
| OPM % | 12.0% | 16.2% | 19.7% | 21.7% | 26.7% | 28.5% | 20.5% | 25.1% | 31.3% | 24.3% | 13.9% | 13.1% | 13.2% |
| Other Income | 3 | 7 | 35 | 22 | 50 | 104 | 111 | 124 | 139 | 227 | 97 | 43 | 53 |
| Interest | 205 | 195 | 188 | 143 | 124 | 129 | 129 | 132 | 222 | 208 | 178 | 225 | 198 |
| Depreciation | 116 | 118 | 121 | 122 | 128 | 149 | 174 | 193 | 282 | 310 | 332 | 377 | 387 |
| Profit before tax | −60 | 89 | 244 | 375 | 666 | 696 | 370 | 797 | 1,646 | 1,325 | 517 | 364 | 435 |
| Net Profit | −18 | 56 | 172 | 261 | 425 | 468 | 237 | 544 | 1,208 | 1,133 | 410 | 274 | 327 |
| EPS (₹) | −1.35 | 3.77 | 11.02 | 14.85 | 23.97 | 26.67 | 14.16 | 32.03 | 70.59 | 66.22 | 24.13 | 14.66 | 17.90 |
| 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 | 137 | 149 | 156 | 176 | 178 | 178 | 169 | 169 | 169 | 169 | 169 | 181 | — |
| Reserves | 639 | 954 | 1,165 | 1,468 | 1,860 | 2,187 | 2,347 | 2,827 | 3,865 | 4,900 | 5,203 | 5,339 | — |
| Borrowings | 2,104 | 1,892 | 1,698 | 1,310 | 1,563 | 1,782 | 2,790 | 3,137 | 2,803 | 2,204 | 1,885 | 2,578 | — |
| Other Liabilities | 448 | 485 | 577 | 656 | 921 | 1,143 | 1,249 | 1,492 | 2,083 | 2,053 | 2,144 | 2,433 | — |
| Total Liabilities | 3,328 | 3,478 | 3,596 | 3,608 | 4,522 | 5,290 | 6,555 | 7,625 | 8,920 | 9,326 | 9,401 | 10,531 | — |
| Fixed Assets | 2,370 | 2,752 | 2,688 | 2,654 | 2,706 | 3,142 | 3,031 | 5,280 | 5,756 | 5,846 | 6,255 | 6,511 | — |
| CWIP | 27 | 20 | 16 | 37 | 329 | 400 | 1,704 | 46 | 124 | 66 | 99 | 421 | — |
| Investments | 4 | 70 | 259 | 152 | 675 | 491 | 641 | 724 | 931 | 1,158 | 556 | 537 | — |
| Other Assets | 927 | 636 | 633 | 766 | 812 | 1,258 | 1,180 | 1,574 | 2,110 | 2,256 | 2,491 | 3,062 | — |
| Total Assets | 3,328 | 3,478 | 3,596 | 3,608 | 4,522 | 5,290 | 6,555 | 7,625 | 8,920 | 9,326 | 9,401 | 10,531 | — |
| 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 | 260 | 405 | 565 | 560 | 879 | 558 | 475 | 774 | 1,762 | 1,376 | 643 | 773 |
| Cash from Investing Activity | −14 | −34 | −262 | 40 | −1,115 | −395 | −1,282 | −874 | −948 | −410 | −28 | −814 |
| Cash from Financing Activity | −240 | −373 | −289 | −507 | 140 | −148 | 784 | 103 | −787 | −938 | −656 | 175 |
| Net Cash Flow | 6 | −2 | 14 | 93 | −97 | 15 | −22 | 3 | 27 | 28 | −40 | 133 |
| 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 | 10.0 | 13.0 | 17.0 | 23.0 | 21.0 | 10.0 | 16.0 | 28.0 | 20.0 | 9.0 | 7.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 4.8 |
| EPS (₹) | −1.35 | 3.77 | 11.02 | 14.85 | 23.97 | 26.67 | 14.16 | 32.03 | 70.59 | 66.22 | 24.13 | 14.66 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 304.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 20.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.09 |
| NPM % | −0.8 | 2.3 | 6.5 | 9.1 | 12.9 | 14.8 | 8.3 | 13.3 | 18.4 | 16.5 | 6.1 | 3.8 |
| OPM % | 12.0 | 16.0 | 20.0 | 22.0 | 27.0 | 28.0 | 20.0 | 25.0 | 31.0 | 24.0 | 14.0 | 13.0 |
| D/E | 2.71 | 1.72 | 1.29 | 0.80 | 0.77 | 0.75 | 1.11 | 1.05 | 0.69 | 0.43 | 0.35 | 0.47 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.2 |