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 | 1,708 | 1,350 | 2,190 | 1,515 | 1,755 | 1,226 | 1,140 | 1,341 | 1,583 | 1,438 | 1,156 | 1,386 | 1,776 |
| Expenses | 1,186 | 939 | 1,613 | 788 | 965 | 840 | 850 | 952 | 982 | 968 | 982 | 1,265 | 1,017 |
| Operating Profit | 521 | 411 | 577 | 727 | 790 | 386 | 290 | 388 | 601 | 471 | 174 | 121 | 759 |
| OPM % | 30.5% | 30.4% | 26.3% | 48.0% | 45.0% | 31.5% | 25.4% | 28.9% | 38.0% | 32.8% | 15.1% | 8.7% | 42.7% |
| Other Income | 7 | −70 | −56 | 46 | 24 | 79 | 116 | 26 | 48 | 40 | 56 | 84 | −163 |
| Interest | 119 | 117 | 105 | 109 | 109 | 110 | 97 | 97 | 97 | 100 | 91 | 87 | 102 |
| Depreciation | 115 | 116 | 117 | 116 | 118 | 120 | 116 | 116 | 117 | 119 | 119 | 117 | 117 |
| Profit before tax | 294 | 108 | 299 | 548 | 588 | 234 | 193 | 201 | 435 | 292 | 19 | 2 | 377 |
| Net Profit | 192 | 69 | 173 | 589 | 349 | 183 | 127 | 156 | 278 | 182 | 4 | −13 | 469 |
| EPS (₹) | 0.28 | 0.10 | 0.25 | 0.86 | 0.51 | 0.27 | 0.18 | 0.23 | 0.41 | 0.27 | 0.01 | −0.02 | 0.68 |
| 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 | 4,140 | 4,113 | 4,658 | 4,877 | 3,892 | 3,284 | 3,302 | 4,625 | 5,787 | 6,763 | 5,462 | 5,563 | 5,756 |
| Expenses | 1,361 | 1,561 | 2,944 | 3,352 | 2,623 | 2,396 | 2,144 | 3,512 | 4,666 | 4,527 | 3,608 | 4,196 | 4,231 |
| Operating Profit | 2,779 | 2,552 | 1,713 | 1,525 | 1,268 | 887 | 1,157 | 1,113 | 1,121 | 2,236 | 1,855 | 1,367 | 1,525 |
| OPM % | 67.1% | 62.0% | 36.8% | 31.3% | 32.6% | 27.0% | 35.0% | 24.1% | 19.4% | 33.1% | 34.0% | 24.6% | 26.5% |
| Other Income | 90 | 75 | 87 | 41 | 219 | −1,074 | 293 | 235 | 129 | −73 | 245 | 228 | 18 |
| Interest | 2,189 | 2,478 | 2,777 | 2,614 | 1,474 | 652 | 579 | 556 | 560 | 449 | 414 | 375 | 380 |
| Depreciation | 518 | 635 | 771 | 819 | 528 | 479 | 480 | 481 | 464 | 465 | 470 | 473 | 473 |
| Profit before tax | 162 | −485 | −1,748 | −1,867 | −515 | −1,318 | 392 | 310 | 225 | 1,249 | 1,216 | 747 | 689 |
| Net Profit | 169 | −243 | −1,295 | −1,690 | −367 | −2,147 | 281 | 107 | 55 | 1,022 | 814 | 451 | 641 |
| EPS (₹) | 0.51 | −0.87 | −2.06 | −2.66 | −0.64 | −3.16 | 0.33 | 0.16 | 0.08 | 1.49 | 1.19 | 0.66 | 0.94 |
| 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 | 2,938 | 2,938 | 5,996 | 5,996 | 5,996 | 6,840 | 6,853 | 6,853 | 6,853 | 6,853 | 6,853 | 6,853 | — |
| Reserves | 3,473 | 4,676 | 3,391 | 1,783 | 1,381 | 3,158 | 3,429 | 3,536 | 3,592 | 4,614 | 5,428 | 5,879 | — |
| Borrowings | 32,065 | 25,076 | 23,994 | 23,416 | 23,194 | 6,023 | 5,236 | 5,078 | 4,761 | 4,246 | 3,778 | 3,391 | — |
| Other Liabilities | 4,086 | 3,583 | 4,454 | 5,907 | 6,690 | 1,822 | 1,476 | 1,879 | 2,101 | 1,590 | 1,726 | 1,834 | — |
| Total Liabilities | 42,561 | 36,273 | 37,836 | 37,102 | 37,260 | 17,844 | 16,994 | 17,347 | 17,307 | 17,303 | 17,786 | 17,958 | — |
| Fixed Assets | 24,156 | 23,530 | 27,437 | 31,093 | 30,650 | 15,251 | 14,272 | 13,803 | 13,385 | 13,007 | 12,696 | 12,280 | — |
| CWIP | 12,696 | 8,029 | 4,848 | 561 | 534 | 477 | 411 | 395 | 419 | 240 | 249 | 277 | — |
| Investments | 1,986 | 1,986 | 1,986 | 1,986 | 1,986 | 21 | 112 | 234 | 191 | 525 | 490 | 483 | — |
| Other Assets | 3,724 | 2,729 | 3,565 | 3,461 | 4,090 | 2,095 | 2,199 | 2,915 | 3,312 | 3,532 | 4,350 | 4,918 | — |
| Total Assets | 42,561 | 36,273 | 37,836 | 37,102 | 37,260 | 17,844 | 16,994 | 17,347 | 17,307 | 17,303 | 17,786 | 17,958 | — |
| 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 | 2,249 | 2,676 | 2,816 | 1,413 | 1,782 | 1,178 | 1,028 | 813 | 845 | 767 | 1,927 | 1,714 | 1,301 |
| Cash from Investing Activity | −5,059 | −4,886 | 6,416 | −802 | −230 | −191 | −145 | 280 | −113 | 109 | −991 | 39 | −676 |
| Cash from Financing Activity | 3,084 | 2,058 | −9,494 | −672 | −1,543 | −1,020 | −822 | −1,136 | −711 | −880 | −964 | −892 | −762 |
| Net Cash Flow | 274 | −152 | −262 | −61 | 9 | −33 | 61 | −43 | 22 | −3 | −28 | 862 | −138 |
| 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 % | 5.0 | 6.0 | 6.0 | 3.0 | 3.0 | 3.0 | 2.0 | 5.0 | 6.0 | 5.0 | 14.0 | 10.0 | 7.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 3.6 |
| EPS (₹) | 0.11 | 0.51 | −0.87 | −2.06 | −2.66 | −0.64 | −3.16 | 0.33 | 0.16 | 0.08 | 1.49 | 1.19 | 0.66 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 18.6 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 11.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 1.6 | 4.0 | −5.8 | −27.3 | −34.4 | −8.9 | −97.1 | 7.8 | 2.2 | 0.9 | 15.3 | 14.3 | 7.8 |
| OPM % | 71.0 | 67.0 | 62.0 | 37.0 | 31.0 | 33.0 | 27.0 | 35.0 | 24.0 | 19.0 | 33.0 | 34.0 | 25.0 |
| D/E | 4.33 | 5.00 | 3.29 | 2.56 | 3.01 | 3.14 | 0.60 | 0.51 | 0.49 | 0.46 | 0.37 | 0.31 | 0.27 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 0.8 |