| 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 | 1,067 | 1,197 | 1,236 | 1,261 | 1,077 | 1,191 | 1,106 | 1,004 | 1,111 | 1,031 | 999 | 949 | 1,201 |
| Expenses | 473 | 535 | 430 | 580 | 462 | 700 | 500 | 426 | 261 | 426 | 436 | 458 | 500 |
| Operating Profit | 594 | 663 | 806 | 681 | 615 | 491 | 607 | 578 | 850 | 605 | 563 | 491 | 700 |
| OPM % | 55.7% | 55.4% | 65.2% | 54.0% | 57.1% | 41.2% | 54.9% | 57.6% | 76.5% | 58.7% | 56.4% | 51.7% | 58.3% |
| Other Income | 14 | 17 | 25 | −831 | 17 | 21 | 14 | 23 | 10 | 13 | 105 | 20 | 24 |
| Interest | 366 | 388 | 400 | 407 | 370 | 343 | 318 | 274 | 251 | 254 | 248 | 246 | 247 |
| Depreciation | 12 | 13 | 14 | 14 | 16 | 15 | 16 | 16 | 17 | 19 | 20 | 22 | 22 |
| Profit before tax | 230 | 278 | 417 | −572 | 245 | 154 | 287 | 311 | 593 | 344 | 400 | 243 | 456 |
| Net Profit | 177 | 206 | 322 | −674 | 187 | 144 | 207 | 235 | 459 | 262 | 318 | 162 | 369 |
| EPS (₹) | 1.74 | 2.04 | 2.91 | −2.39 | 1.79 | 2.43 | 2.19 | 2.19 | 4.75 | 2.82 | 3.27 | 1.73 | 3.05 |
| 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 | 1,342 | 1,685 | 2,359 | 3,062 | 3,494 | 3,446 | 3,211 | 3,724 | 3,292 | 4,787 | 4,410 | 4,223 | 4,180 |
| Expenses | 448 | 459 | 582 | 767 | 743 | 933 | 1,009 | 1,296 | 1,170 | 2,017 | 2,087 | 1,581 | 1,821 |
| Operating Profit | 895 | 1,225 | 1,777 | 2,295 | 2,751 | 2,513 | 2,202 | 2,429 | 2,122 | 2,770 | 2,323 | 2,641 | 2,360 |
| OPM % | 66.7% | 72.7% | 75.3% | 75.0% | 78.7% | 72.9% | 68.6% | 65.2% | 64.5% | 57.9% | 52.7% | 62.5% | 56.5% |
| Other Income | 61 | 0 | 0 | 35 | 6 | 8 | 15 | 39 | 51 | −802 | 43 | 17 | 162 |
| Interest | 420 | 512 | 782 | 1,139 | 1,446 | 1,386 | 1,111 | 1,082 | 1,179 | 1,562 | 1,305 | 999 | 995 |
| Depreciation | 18 | 20 | 23 | 26 | 27 | 41 | 40 | 38 | 42 | 53 | 64 | 78 | 84 |
| Profit before tax | 517 | 693 | 972 | 1,165 | 1,283 | 1,094 | 1,067 | 1,348 | 953 | 353 | 997 | 1,580 | 1,443 |
| Net Profit | 379 | 526 | 649 | 785 | 837 | 778 | 808 | 992 | 709 | 31 | 774 | 1,201 | 1,111 |
| EPS (₹) | 4.22 | 5.08 | 5.92 | 7.17 | 6.81 | 6.48 | 6.19 | 8.10 | 6.26 | 4.29 | 8.59 | 12.57 | 10.87 |
| 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 | 78 | 79 | 79 | 84 | 84 | 84 | 95 | 95 | 95 | 96 | 96 | 96 | — |
| Reserves | 2,465 | 2,831 | 3,240 | 4,471 | 5,048 | 5,555 | 6,905 | 7,591 | 8,041 | 8,395 | 9,632 | 10,562 | — |
| Borrowings | 4,723 | 6,672 | 9,444 | 14,988 | 13,991 | 11,756 | 12,405 | 13,498 | 15,939 | 16,228 | 11,507 | 11,635 | — |
| Other Liabilities | 1,239 | 1,480 | 3,782 | 2,664 | 3,517 | 3,351 | 3,973 | 4,477 | 5,137 | 4,874 | 3,112 | 4,045 | — |
| Total Liabilities | 8,505 | 11,061 | 16,545 | 22,206 | 22,640 | 20,746 | 23,378 | 25,661 | 29,213 | 29,592 | 24,347 | 26,337 | — |
| Fixed Assets | 445 | 444 | 474 | 427 | 424 | 450 | 423 | 414 | 505 | 572 | 579 | 625 | — |
| CWIP | 2 | 1 | 2 | 3 | 1 | 1 | 1 | 3 | 7 | 4 | 10 | 160 | — |
| Investments | 640 | 772 | 2,156 | 2,388 | 2,933 | 4,014 | 5,802 | 3,639 | 3,584 | 4,724 | 5,464 | 6,209 | — |
| Other Assets | 7,418 | 9,844 | 13,913 | 19,388 | 19,282 | 16,280 | 17,153 | 21,605 | 25,116 | 24,292 | 18,294 | 19,343 | — |
| Total Assets | 8,505 | 11,061 | 16,545 | 22,206 | 22,640 | 20,746 | 23,378 | 25,661 | 29,213 | 29,592 | 24,347 | 26,337 | — |
| 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 | 1,058 | −1,717 | −918 | −2,546 | −3,584 | 773 | 3,164 | 969 | −3,203 | −2,449 | 3,635 | 5,569 | 581 |
| Cash from Investing Activity | 585 | −281 | 264 | −326 | −708 | −148 | −901 | −2,249 | 2,616 | −443 | −2,090 | −2,475 | −532 |
| Cash from Financing Activity | −1,594 | 1,783 | 1,305 | 2,424 | 4,540 | −522 | −2,205 | 1,296 | 1,024 | 2,153 | 162 | −4,786 | −116 |
| Net Cash Flow | 48 | −215 | 651 | −448 | 247 | 103 | 58 | 16 | 437 | −739 | 1,708 | −1,692 | −68 |
| 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 % | 10.0 | 14.0 | 13.0 | 15.0 | 13.0 | 13.0 | 12.0 | 10.0 | 11.0 | 8.0 | 10.0 | 9.0 | 12.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 11.9 |
| EPS (₹) | 2.77 | 4.22 | 5.08 | 5.92 | 7.17 | 6.81 | 6.48 | 6.19 | 8.10 | 6.26 | 4.29 | 8.59 | 10.87 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 111.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 11.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 2.68 |
| NPM % | 22.3 | 27.0 | 31.2 | 27.5 | 25.3 | 23.9 | 22.5 | 25.0 | 26.4 | 21.2 | 0.8 | 17.4 | 28.3 |
| OPM % | 60.0 | 67.0 | 73.0 | 75.0 | 75.0 | 79.0 | 73.0 | 69.0 | 65.0 | 64.0 | 58.0 | 53.0 | 63.0 |
| D/E | 1.36 | 1.86 | 2.29 | 2.85 | 3.29 | 2.73 | 2.08 | 1.77 | 1.76 | 1.96 | 1.91 | 1.18 | 1.09 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 1.1 |