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 | 297 | 361 | 509 | 637 | 504 | 572 | 661 | 984 | 673 | 906 | 804 | 1,243 | 946 |
| Expenses | 257 | 312 | 439 | 542 | 437 | 490 | 567 | 817 | 560 | 758 | 685 | 1,049 | 798 |
| Operating Profit | 40 | 49 | 70 | 95 | 67 | 82 | 94 | 168 | 113 | 148 | 119 | 194 | 148 |
| OPM % | 13.5% | 13.6% | 13.8% | 14.9% | 13.3% | 14.3% | 14.2% | 17.1% | 16.8% | 16.3% | 14.8% | 15.6% | 15.6% |
| Other Income | 8 | 9 | 9 | 29 | 28 | 34 | 25 | 20 | 27 | 43 | 42 | 42 | 14 |
| Interest | 11 | 12 | 15 | 15 | 23 | 22 | 27 | 29 | 28 | 23 | 25 | 41 | 37 |
| Depreciation | 5 | 7 | 6 | 7 | 8 | 9 | 11 | 17 | 16 | 17 | 20 | 54 | 37 |
| Profit before tax | 32 | 39 | 58 | 102 | 64 | 85 | 81 | 142 | 96 | 152 | 116 | 140 | 88 |
| Net Profit | 25 | 32 | 45 | 81 | 51 | 60 | 66 | 116 | 75 | 121 | 77 | 91 | 56 |
| EPS (₹) | 4.24 | 5.56 | 7.07 | 12.71 | 7.94 | 9.41 | 10.38 | 18.15 | 11.14 | 18.11 | 11.43 | 13.61 | 8.42 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 364 | 368 | 420 | 706 | 1,126 | 1,805 | 2,722 | 3,626 | 3,899 |
| Expenses | 328 | 325 | 378 | 611 | 956 | 1,548 | 2,305 | 3,048 | 3,290 |
| Operating Profit | 36 | 43 | 42 | 95 | 170 | 257 | 416 | 578 | 609 |
| OPM % | 9.9% | 11.7% | 10.0% | 13.5% | 15.1% | 14.2% | 15.3% | 15.9% | 15.6% |
| Other Income | 2 | 1 | 4 | 4 | 11 | 56 | 106 | 154 | 142 |
| Interest | 20 | 25 | 25 | 27 | 36 | 56 | 106 | 121 | 126 |
| Depreciation | 5 | 8 | 10 | 13 | 19 | 25 | 45 | 107 | 128 |
| Profit before tax | 14 | 11 | 11 | 59 | 126 | 232 | 372 | 504 | 496 |
| Net Profit | 10 | 9 | 10 | 42 | 95 | 183 | 293 | 364 | 346 |
| EPS (₹) | 14.26 | 13.94 | 13.79 | 9.03 | 16.37 | 28.68 | 45.80 | 54.28 | 51.57 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 7 | 7 | 7 | 46 | 58 | 64 | 64 | 67 | — |
| Reserves | 86 | 96 | 132 | 156 | 901 | 2,423 | 2,776 | 4,681 | — |
| Borrowings | 156 | 153 | 148 | 189 | 155 | 323 | 903 | 913 | — |
| Other Liabilities | 115 | 122 | 132 | 231 | 305 | 456 | 898 | 1,233 | — |
| Total Liabilities | 363 | 378 | 419 | 622 | 1,419 | 3,265 | 4,641 | 6,894 | — |
| Fixed Assets | 53 | 66 | 80 | 113 | 132 | 319 | 845 | 1,594 | — |
| CWIP | 2 | 12 | 13 | 8 | 29 | 105 | 391 | 511 | — |
| Investments | 2 | 2 | 2 | 2 | 3 | 132 | 132 | 257 | — |
| Other Assets | 306 | 299 | 325 | 499 | 1,254 | 2,709 | 3,273 | 4,532 | — |
| Total Assets | 363 | 378 | 419 | 622 | 1,419 | 3,265 | 4,641 | 6,894 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −8 | 45 | 28 | 21 | −42 | 88 | −82 | −600 |
| Cash from Investing Activity | −41 | −10 | −24 | −45 | −494 | −1,523 | −355 | −917 |
| Cash from Financing Activity | 49 | −35 | −1 | 27 | 554 | 1,429 | 465 | 1,580 |
| Net Cash Flow | 0 | 0 | 2 | 4 | 19 | −7 | 28 | 62 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 14.0 | 13.0 | 25.0 | 22.0 | 15.0 | 14.0 | 13.0 |
| ROE % | — | — | — | — | — | — | — | 8.7 |
| EPS (₹) | 14.26 | 13.94 | 13.79 | 9.03 | 16.37 | 28.68 | 45.80 | 54.28 |
| Book Value (₹) | — | — | — | — | — | — | — | 708.0 |
| Face Value (₹) | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | 63.2 |
| Div Yield % | — | — | — | — | — | — | — | 0.00 |
| NPM % | 2.7 | 2.4 | 2.4 | 5.9 | 8.4 | 9.8 | 10.4 | 9.6 |
| OPM % | 10.0 | 12.0 | 10.0 | 13.0 | 15.0 | 14.0 | 15.0 | 16.0 |
| D/E | 1.68 | 1.49 | 1.06 | 0.94 | 0.16 | 0.13 | 0.32 | 0.19 |
| P/B | — | — | — | — | — | — | — | 4.6 |