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 | 1,587 | 1,680 | 1,677 | 1,759 | 1,732 | 1,752 | 1,822 | 1,929 | 1,901 | 1,966 | 2,122 | 2,290 | 2,229 |
| Expenses | 1,419 | 1,438 | 1,459 | 1,487 | 1,480 | 1,463 | 1,535 | 1,584 | 1,611 | 1,625 | 1,833 | 1,951 | 1,981 |
| Operating Profit | 168 | 242 | 218 | 271 | 252 | 289 | 287 | 345 | 290 | 341 | 289 | 339 | 248 |
| OPM % | 10.6% | 14.4% | 13.0% | 15.4% | 14.5% | 16.5% | 15.8% | 17.9% | 15.3% | 17.3% | 13.6% | 14.8% | 11.1% |
| Other Income | 9 | 19 | 49 | −151 | 410 | 8 | −10 | 9 | 12 | 4 | −19 | 10 | 20 |
| Interest | 62 | 66 | 71 | 73 | 71 | 61 | 56 | 53 | 49 | 50 | 56 | 56 | 54 |
| Depreciation | 90 | 97 | 95 | 101 | 91 | 91 | 91 | 95 | 98 | 105 | 121 | 117 | 127 |
| Profit before tax | 25 | 98 | 101 | −54 | 500 | 144 | 130 | 206 | 154 | 190 | 93 | 176 | 86 |
| Net Profit | 6 | 62 | 66 | −62 | 482 | 102 | 101 | 151 | 102 | 120 | 56 | 119 | 56 |
| EPS (₹) | 0.40 | 3.92 | 4.19 | −3.68 | 30.26 | 6.45 | 6.33 | 9.64 | 6.46 | 7.55 | 3.51 | 7.50 | 3.55 |
| 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 | 5,751 | 5,749 | 5,861 | 7,518 | 9,111 | 5,976 | 6,099 | 6,130 | 6,282 | 6,703 | 7,234 | 8,280 | 8,608 |
| Expenses | 5,141 | 4,493 | 4,510 | 5,995 | 7,367 | 4,428 | 4,695 | 4,980 | 5,503 | 5,802 | 6,061 | 7,020 | 7,390 |
| Operating Profit | 610 | 1,256 | 1,352 | 1,522 | 1,744 | 1,548 | 1,403 | 1,150 | 779 | 901 | 1,173 | 1,260 | 1,218 |
| OPM % | 10.6% | 21.8% | 23.1% | 20.2% | 19.1% | 25.9% | 23.0% | 18.8% | 12.4% | 13.4% | 16.2% | 15.2% | 14.1% |
| Other Income | 86 | 4 | 19 | 36 | −249 | 225 | 263 | 8 | −9 | −76 | 416 | 7 | 15 |
| Interest | 368 | 371 | 341 | 284 | 220 | 200 | 184 | 145 | 188 | 272 | 240 | 212 | 217 |
| Depreciation | 288 | 347 | 291 | 415 | 371 | 340 | 349 | 382 | 554 | 382 | 369 | 440 | 470 |
| Profit before tax | 40 | 542 | 738 | 859 | 904 | 1,233 | 1,133 | 630 | 28 | 170 | 981 | 614 | 546 |
| Net Profit | −40 | 387 | 575 | 634 | 577 | 898 | 836 | 413 | −65 | 73 | 836 | 398 | 351 |
| EPS (₹) | −3.63 | 24.60 | 36.14 | 40.35 | 36.06 | 56.39 | 52.47 | 25.98 | −3.83 | 4.84 | 52.69 | 25.02 | 22.11 |
| 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 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | — |
| Reserves | 2,438 | 2,951 | 3,420 | 4,071 | 4,793 | 5,588 | 4,726 | 5,303 | 5,383 | 5,418 | 6,239 | 7,077 | — |
| Borrowings | 4,793 | 4,493 | 4,045 | 3,469 | 4,840 | 4,808 | 2,830 | 3,192 | 3,677 | 3,664 | 2,731 | 3,615 | — |
| Other Liabilities | 1,372 | 1,280 | 1,417 | 1,902 | 1,670 | 1,898 | 1,192 | 1,319 | 1,853 | 2,240 | 3,598 | 4,564 | — |
| Total Liabilities | 8,619 | 8,740 | 8,899 | 9,457 | 11,319 | 12,310 | 8,763 | 9,830 | 10,929 | 11,338 | 12,584 | 15,272 | — |
| Fixed Assets | 4,911 | 5,104 | 5,107 | 5,401 | 5,648 | 6,340 | 4,609 | 4,871 | 5,183 | 5,091 | 5,176 | 6,966 | — |
| CWIP | 597 | 611 | 684 | 671 | 901 | 768 | 897 | 1,090 | 1,562 | 2,103 | 3,630 | 4,040 | — |
| Investments | 40 | 85 | 103 | 124 | 115 | 69 | 241 | 239 | 256 | 42 | 44 | 61 | — |
| Other Assets | 3,071 | 2,939 | 3,006 | 3,262 | 4,654 | 5,133 | 3,017 | 3,631 | 3,928 | 4,101 | 3,735 | 4,205 | — |
| Total Assets | 8,619 | 8,740 | 8,899 | 9,457 | 11,319 | 12,310 | 8,763 | 9,830 | 10,929 | 11,338 | 12,584 | 15,272 | — |
| 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 | 772 | 783 | 1,099 | 1,268 | 1,303 | 1,122 | 1,543 | 1,784 | 838 | 661 | 971 | 1,072 | 1,227 |
| Cash from Investing Activity | −164 | −362 | −309 | −465 | −614 | −1,018 | −267 | −727 | −323 | −474 | −596 | 512 | −1,143 |
| Cash from Financing Activity | −414 | −503 | −843 | −686 | −901 | 657 | −1,050 | −1,709 | −33 | −157 | −432 | −1,453 | 95 |
| Net Cash Flow | 194 | −82 | −52 | 117 | −212 | 761 | 225 | −652 | 482 | 30 | −58 | 132 | 179 |
| 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 % | 11.0 | 6.0 | 13.0 | 15.0 | 15.0 | 16.0 | 15.0 | 12.0 | 10.0 | 3.0 | 7.0 | 10.0 | 9.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 6.5 |
| EPS (₹) | 6.84 | −3.63 | 24.60 | 36.14 | 40.35 | 36.06 | 56.39 | 52.47 | 25.98 | −3.83 | 4.84 | 52.69 | 25.02 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 445.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 38.2 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.54 |
| NPM % | 2.4 | −0.7 | 6.7 | 9.8 | 8.4 | 6.5 | 14.5 | 13.1 | 6.7 | −1.0 | 1.1 | 10.9 | 4.8 |
| OPM % | 17.0 | 11.0 | 22.0 | 23.0 | 20.0 | 19.0 | 26.0 | 23.0 | 19.0 | 12.0 | 13.0 | 16.0 | 15.0 |
| D/E | 1.67 | 1.95 | 1.51 | 1.18 | 0.85 | 1.01 | 0.86 | 0.60 | 0.60 | 0.68 | 0.67 | 0.44 | 0.51 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 2.1 |