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 | 182 | 209 | 219 | 228 | 238 | 280 | 290 | 283 | 274 | 309 | 371 | 347 | 357 |
| Expenses | 112 | 116 | 121 | 125 | 138 | 154 | 159 | 160 | 160 | 174 | 219 | 219 | 235 |
| Operating Profit | 70 | 93 | 98 | 104 | 100 | 127 | 131 | 122 | 114 | 136 | 152 | 128 | 122 |
| OPM % | 38.5% | 44.5% | 44.7% | 45.6% | 42.0% | 45.4% | 45.2% | 43.1% | 41.6% | 44.0% | 41.0% | 36.9% | 34.2% |
| Other Income | 5 | 6 | 6 | 7 | 8 | 11 | 9 | 10 | 10 | 11 | −2 | 11 | 10 |
| Interest | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 12 | 13 | 13 | 15 | 15 | 17 | 16 | 17 | 18 | 18 | 23 | 27 | 27 |
| Profit before tax | 60 | 84 | 89 | 94 | 92 | 119 | 122 | 114 | 105 | 127 | 125 | 111 | 103 |
| Net Profit | 43 | 61 | 67 | 74 | 68 | 89 | 90 | 85 | 77 | 93 | 92 | 81 | 75 |
| EPS (₹) | 2.55 | 3.61 | 3.92 | 4.36 | 3.97 | 5.21 | 5.25 | 4.94 | 4.49 | 5.42 | 5.33 | 4.70 | 4.35 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 162 | 450 | 481 | 640 | 720 | 838 | 1,091 | 1,301 | 1,384 |
| Expenses | 97 | 291 | 269 | 352 | 422 | 473 | 612 | 772 | 847 |
| Operating Profit | 66 | 159 | 212 | 288 | 298 | 364 | 479 | 530 | 537 |
| OPM % | 40.7% | 35.3% | 44.1% | 45.0% | 41.4% | 43.4% | 43.9% | 40.7% | 38.8% |
| Other Income | 2 | 5 | 5 | 6 | 17 | 25 | 38 | 30 | 30 |
| Interest | 20 | 53 | 52 | 53 | 11 | 9 | 5 | 5 | 5 |
| Depreciation | 34 | 92 | 98 | 37 | 47 | 53 | 64 | 86 | 96 |
| Profit before tax | 14 | 19 | 68 | 204 | 258 | 327 | 448 | 468 | 466 |
| Net Profit | 9 | 5 | −65 | 149 | 196 | 246 | 333 | 344 | 342 |
| EPS (₹) | 0.54 | 0.30 | −4.28 | 8.87 | 11.57 | 14.39 | 19.33 | 19.92 | 19.80 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 166 | 151 | 151 | 168 | 169 | 171 | 172 | 173 | — |
| Reserves | 353 | 259 | 196 | 477 | 701 | 970 | 1,236 | 1,501 | — |
| Borrowings | 435 | 413 | 383 | 160 | 160 | 49 | 47 | 55 | — |
| Other Liabilities | 68 | 46 | 194 | 222 | 220 | 229 | 296 | 1,041 | — |
| Total Liabilities | 1,022 | 868 | 923 | 1,026 | 1,250 | 1,418 | 1,750 | 2,770 | — |
| Fixed Assets | 732 | 691 | 630 | 669 | 691 | 764 | 803 | 1,773 | — |
| CWIP | 0 | 0 | 3 | 35 | 40 | 37 | 29 | 65 | — |
| Investments | 112 | 14 | 95 | 93 | 229 | 150 | 462 | 239 | — |
| Other Assets | 178 | 163 | 196 | 230 | 291 | 467 | 456 | 691 | — |
| Total Assets | 1,022 | 868 | 923 | 1,026 | 1,250 | 1,418 | 1,750 | 2,770 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 63 | 101 | 205 | 253 | 223 | 289 | 399 | 370 |
| Cash from Investing Activity | −816 | 94 | −104 | −115 | −204 | −178 | −329 | −199 |
| Cash from Financing Activity | 775 | −206 | −89 | −115 | 7 | −127 | −95 | −134 |
| Net Cash Flow | 23 | −11 | 11 | 22 | 27 | −15 | −25 | 36 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 8.0 | 15.0 | 34.0 | 29.0 | 30.0 | 33.0 | 29.0 |
| ROE % | — | — | — | — | — | — | — | 21.6 |
| EPS (₹) | 0.54 | 0.30 | −4.28 | 8.87 | 11.57 | 14.39 | 19.33 | 19.92 |
| Book Value (₹) | — | — | — | — | — | — | — | 97.0 |
| Face Value (₹) | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | 41.6 |
| Div Yield % | — | — | — | — | — | — | — | 1.42 |
| NPM % | 5.5 | 1.1 | −13.4 | 23.1 | 26.6 | 28.5 | 29.5 | 25.8 |
| OPM % | 40.0 | 35.0 | 44.0 | 45.0 | 41.0 | 43.0 | 44.0 | 41.0 |
| D/E | 0.84 | 1.01 | 1.10 | 0.25 | 0.18 | 0.04 | 0.03 | 0.03 |
| P/B | — | — | — | — | — | — | — | 8.7 |