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 | 1,335 | 1,369 | 1,378 | 1,574 | 1,933 | 1,955 | 2,151 | 2,095 | 2,261 | 2,340 | 2,429 | 2,499 | 2,570 |
| Expenses | 1,100 | 1,091 | 1,098 | 1,262 | 1,553 | 1,558 | 1,749 | 1,703 | 1,823 | 1,864 | 1,945 | 2,015 | 2,066 |
| Operating Profit | 235 | 277 | 280 | 311 | 380 | 396 | 402 | 392 | 438 | 476 | 484 | 485 | 504 |
| OPM % | 17.6% | 20.2% | 20.3% | 19.8% | 19.7% | 20.3% | 18.7% | 18.7% | 19.4% | 20.3% | 19.9% | 19.4% | 19.6% |
| Other Income | 9 | 42 | 20 | 196 | 14 | 25 | 6 | 5 | 19 | 102 | −18 | 13 | 20 |
| Interest | 54 | 57 | 62 | 114 | 134 | 138 | 133 | 116 | 111 | 106 | 103 | 117 | 120 |
| Depreciation | 136 | 142 | 152 | 169 | 184 | 201 | 208 | 210 | 220 | 230 | 247 | 269 | 255 |
| Profit before tax | 54 | 121 | 86 | 224 | 77 | 82 | 67 | 71 | 126 | 242 | 116 | 111 | 148 |
| Net Profit | 29 | 97 | 66 | 208 | 58 | 67 | 43 | 49 | 94 | 195 | 73 | 82 | 100 |
| EPS (₹) | 0.44 | 1.47 | 1.00 | 3.14 | 0.85 | 0.97 | 0.65 | 0.73 | 1.39 | 2.82 | 1.07 | 1.21 | 1.47 |
| 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 | 2,093 | 2,438 | 2,583 | 3,018 | 3,563 | 3,927 | 3,312 | 4,396 | 5,158 | 5,655 | 8,104 | 9,513 | 9,838 |
| Expenses | 1,836 | 2,173 | 2,339 | 2,576 | 2,961 | 3,045 | 2,532 | 3,290 | 4,022 | 4,496 | 6,511 | 7,610 | 7,890 |
| Operating Profit | 256 | 265 | 245 | 442 | 603 | 883 | 780 | 1,106 | 1,136 | 1,159 | 1,594 | 1,902 | 1,949 |
| OPM % | 12.2% | 10.9% | 9.5% | 14.6% | 16.9% | 22.5% | 23.6% | 25.2% | 22.0% | 20.5% | 19.7% | 20.0% | 19.8% |
| Other Income | 6 | 10 | −1 | 21 | 44 | 38 | 64 | 26 | 40 | 211 | 22 | 91 | 117 |
| Interest | 0 | 0 | 0 | 0 | 0 | 165 | 163 | 176 | 201 | 288 | 520 | 436 | 447 |
| Depreciation | 101 | 128 | 155 | 160 | 157 | 352 | 375 | 393 | 486 | 598 | 795 | 959 | 1,002 |
| Profit before tax | 161 | 147 | 88 | 303 | 490 | 403 | 306 | 563 | 489 | 485 | 301 | 599 | 617 |
| Net Profit | 111 | 97 | 58 | 196 | 318 | 279 | 231 | 418 | 353 | 400 | 217 | 444 | 450 |
| EPS (₹) | 1.69 | 1.47 | 0.88 | 2.97 | 4.85 | 4.24 | 3.51 | 6.37 | 5.35 | 6.05 | 3.19 | 6.49 | 6.57 |
| 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 | 66 | 66 | 66 | 66 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | — |
| Reserves | 581 | 696 | 739 | 902 | 1,128 | 990 | 1,295 | 1,813 | 1,906 | 2,039 | 1,971 | 2,160 | — |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 1,670 | 1,620 | 2,106 | 2,554 | 4,207 | 4,372 | 4,902 | — |
| Other Liabilities | 429 | 460 | 485 | 529 | 596 | 578 | 720 | 731 | 791 | 1,660 | 1,929 | 2,172 | — |
| Total Liabilities | 1,075 | 1,222 | 1,291 | 1,497 | 1,856 | 3,370 | 3,767 | 4,782 | 5,382 | 8,038 | 8,404 | 9,367 | — |
| Fixed Assets | 737 | 828 | 800 | 789 | 809 | 2,189 | 2,146 | 2,737 | 3,488 | 6,184 | 6,434 | 7,353 | — |
| CWIP | 20 | 26 | 61 | 14 | 16 | 41 | 29 | 47 | 184 | 118 | 255 | 160 | — |
| Investments | 75 | 91 | 94 | 263 | 181 | 51 | 517 | 927 | 822 | 308 | 176 | 199 | — |
| Other Assets | 243 | 277 | 336 | 430 | 850 | 1,089 | 1,076 | 1,072 | 888 | 1,428 | 1,538 | 1,654 | — |
| Total Assets | 1,075 | 1,222 | 1,291 | 1,497 | 1,856 | 3,370 | 3,767 | 4,782 | 5,382 | 8,038 | 8,404 | 9,367 | — |
| 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 | 225 | 276 | 212 | 204 | 409 | 424 | 728 | 751 | 930 | 1,026 | 1,010 | 1,658 | 1,894 |
| Cash from Investing Activity | −233 | −262 | −200 | −188 | −332 | −457 | −99 | −602 | −654 | −595 | −1,285 | −850 | −1,084 |
| Cash from Financing Activity | 1 | 1 | −18 | −15 | −35 | −17 | −461 | −289 | −307 | −426 | 377 | −839 | −780 |
| Net Cash Flow | −6 | 15 | −6 | 0 | 42 | −51 | 168 | −140 | −31 | 5 | 102 | −32 | 29 |
| 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 % | 37.0 | 27.0 | 21.0 | 13.0 | 34.0 | 44.0 | 30.0 | 16.0 | 21.0 | 16.0 | 11.0 | 13.0 | 15.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 21.0 |
| EPS (₹) | 1.81 | 1.69 | 1.47 | 0.88 | 2.97 | 4.85 | 4.24 | 3.51 | 6.37 | 5.35 | 6.05 | 3.19 | 6.49 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 34.7 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 73.2 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.28 |
| NPM % | 6.8 | 5.3 | 4.0 | 2.2 | 6.4 | 8.8 | 7.0 | 6.8 | 9.5 | 6.8 | 6.8 | 2.7 | 4.6 |
| OPM % | 14.0 | 12.0 | 11.0 | 9.0 | 15.0 | 17.0 | 22.0 | 24.0 | 25.0 | 22.0 | 20.0 | 20.0 | 20.0 |
| D/E | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.49 | 1.14 | 1.08 | 1.25 | 1.94 | 2.08 | 2.14 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 12.2 |