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 | 3,718 | 3,898 | 3,688 | 3,698 | 3,639 | 3,622 | 3,674 | 3,759 | 3,869 | 4,011 | 4,223 | 4,223 | 3,946 |
| Expenses | 3,261 | 3,308 | 3,138 | 3,217 | 3,139 | 3,200 | 3,359 | 3,396 | 3,467 | 3,490 | 3,652 | 3,686 | 3,688 |
| Operating Profit | 457 | 589 | 550 | 481 | 500 | 421 | 314 | 363 | 402 | 521 | 571 | 537 | 258 |
| OPM % | 12.3% | 15.1% | 14.9% | 13.0% | 13.7% | 11.6% | 8.5% | 9.7% | 10.4% | 13.0% | 13.5% | 12.7% | 6.5% |
| Other Income | 13 | 5 | 8 | −9 | 15 | 11 | 3 | 19 | 34 | 7 | −92 | −37 | 20 |
| Interest | 122 | 109 | 107 | 109 | 112 | 120 | 123 | 121 | 115 | 108 | 106 | 101 | 99 |
| Depreciation | 106 | 108 | 111 | 112 | 113 | 113 | 114 | 117 | 114 | 116 | 119 | 123 | 126 |
| Profit before tax | 242 | 377 | 341 | 252 | 290 | 199 | 80 | 144 | 208 | 304 | 254 | 277 | 54 |
| Net Profit | 159 | 249 | 227 | 172 | 218 | 140 | 53 | 99 | 163 | 227 | 208 | 178 | 44 |
| EPS (₹) | 6.25 | 9.83 | 8.47 | 6.49 | 8.11 | 4.93 | 1.92 | 3.54 | 5.97 | 8.28 | 7.21 | 6.17 | 1.53 |
| 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 | 7,315 | 6,898 | 7,689 | 8,272 | 10,368 | 8,723 | 9,102 | 11,983 | 14,645 | 15,002 | 14,693 | 16,327 | 16,404 |
| Expenses | 6,384 | 5,782 | 6,557 | 7,535 | 9,256 | 7,737 | 7,796 | 10,910 | 13,347 | 12,911 | 13,094 | 14,295 | 14,516 |
| Operating Profit | 931 | 1,117 | 1,132 | 737 | 1,112 | 986 | 1,306 | 1,073 | 1,298 | 2,091 | 1,599 | 2,031 | 1,887 |
| OPM % | 12.7% | 16.2% | 14.7% | 8.9% | 10.7% | 11.3% | 14.3% | 9.0% | 8.9% | 13.9% | 10.9% | 12.4% | 11.5% |
| Other Income | −30 | 11 | 135 | 135 | −5 | −76 | 81 | 40 | −25 | 4 | 48 | −88 | −102 |
| Interest | 257 | 252 | 440 | 466 | 521 | 549 | 466 | 419 | 454 | 447 | 476 | 428 | 413 |
| Depreciation | 158 | 216 | 291 | 299 | 316 | 378 | 387 | 385 | 407 | 437 | 456 | 472 | 484 |
| Profit before tax | 486 | 660 | 535 | 107 | 270 | −17 | 534 | 309 | 411 | 1,211 | 713 | 1,043 | 888 |
| Net Profit | 330 | 467 | 381 | 63 | 171 | 141 | 331 | 201 | 263 | 806 | 509 | 776 | 657 |
| EPS (₹) | 14.53 | 20.60 | 16.55 | 2.91 | 7.16 | 6.12 | 12.97 | 8.53 | 10.66 | 30.16 | 18.59 | 26.92 | 23.19 |
| 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 | 45 | 45 | 45 | 45 | 49 | 49 | 49 | 49 | 49 | 52 | 55 | 58 | — |
| Reserves | 1,356 | 1,706 | 1,919 | 1,916 | 2,235 | 2,282 | 2,623 | 2,799 | 3,347 | 4,435 | 4,929 | 6,003 | — |
| Borrowings | 2,975 | 2,900 | 5,655 | 5,811 | 5,758 | 5,549 | 4,801 | 5,220 | 4,882 | 4,609 | 4,911 | 4,882 | — |
| Other Liabilities | 2,528 | 2,401 | 2,776 | 2,762 | 3,227 | 3,333 | 3,467 | 4,092 | 4,061 | 4,915 | 4,539 | 4,971 | — |
| Total Liabilities | 6,904 | 7,052 | 10,395 | 10,535 | 11,269 | 11,213 | 10,940 | 12,161 | 12,339 | 14,012 | 14,435 | 15,914 | — |
| Fixed Assets | 2,701 | 3,747 | 5,794 | 6,142 | 6,228 | 6,382 | 6,242 | 6,429 | 6,467 | 6,829 | 6,752 | 7,183 | — |
| CWIP | 830 | 106 | 326 | 309 | 270 | 284 | 299 | 106 | 195 | 367 | 418 | 1,100 | — |
| Investments | 140 | 160 | 73 | 128 | 131 | 140 | 147 | 133 | 144 | 138 | 123 | 121 | — |
| Other Assets | 3,232 | 3,039 | 4,202 | 3,956 | 4,640 | 4,407 | 4,252 | 5,493 | 5,533 | 6,677 | 7,142 | 7,510 | — |
| Total Assets | 6,904 | 7,052 | 10,395 | 10,535 | 11,269 | 11,213 | 10,940 | 12,161 | 12,339 | 14,012 | 14,435 | 15,914 | — |
| 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 | 655 | 734 | 903 | 106 | 637 | 797 | 1,237 | 1,598 | 346 | 1,224 | 1,614 | 716 | 1,444 |
| Cash from Investing Activity | −224 | −806 | −511 | −807 | −394 | −261 | −319 | −134 | −244 | −398 | −1,203 | −463 | −611 |
| Cash from Financing Activity | −335 | −1 | −422 | 830 | −409 | −522 | −963 | −1,441 | −96 | −747 | −413 | −237 | −783 |
| Net Cash Flow | 96 | −73 | −31 | 128 | −165 | 14 | −44 | 23 | 5 | 79 | −2 | 15 | 50 |
| 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 % | 19.0 | 19.0 | 20.0 | 14.0 | 6.0 | 10.0 | 8.0 | 12.0 | 9.0 | 11.0 | 19.0 | 13.0 | 16.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 16.0 |
| EPS (₹) | 12.81 | 14.53 | 20.60 | 16.55 | 2.91 | 7.16 | 6.12 | 12.97 | 8.53 | 10.66 | 30.16 | 18.59 | 26.92 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 210.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 13.4 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 1.20 |
| NPM % | 3.5 | 4.5 | 6.8 | 4.9 | 0.7 | 1.7 | 1.6 | 3.6 | 1.7 | 1.8 | 5.4 | 3.5 | 4.8 |
| OPM % | 11.0 | 13.0 | 16.0 | 15.0 | 9.0 | 11.0 | 11.0 | 14.0 | 9.0 | 9.0 | 14.0 | 11.0 | 12.0 |
| D/E | 2.47 | 2.12 | 1.66 | 2.88 | 2.96 | 2.52 | 2.38 | 1.80 | 1.83 | 1.44 | 1.03 | 0.99 | 0.81 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 1.6 |