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 | 1,543 | 1,305 | 1,391 | 1,660 | 1,632 | 1,505 | 1,454 | 1,749 | 1,762 | 1,948 | 1,873 | 2,116 | 2,000 |
| Expenses | 1,277 | 1,103 | 1,133 | 1,357 | 1,307 | 1,207 | 1,199 | 1,437 | 1,435 | 1,567 | 1,541 | 1,740 | 1,699 |
| Operating Profit | 266 | 201 | 258 | 303 | 325 | 298 | 255 | 312 | 327 | 382 | 331 | 376 | 300 |
| OPM % | 17.2% | 15.4% | 18.5% | 18.3% | 19.9% | 19.8% | 17.5% | 17.8% | 18.6% | 19.6% | 17.7% | 17.8% | 15.0% |
| Other Income | 7 | 8 | −24 | 23 | 18 | 19 | 11 | 36 | 39 | 13 | −13 | 2 | 15 |
| Interest | 76 | 74 | 82 | 97 | 101 | 118 | 133 | 131 | 139 | 136 | 128 | 120 | 116 |
| Depreciation | 27 | 30 | 31 | 31 | 30 | 33 | 37 | 39 | 40 | 42 | 43 | 49 | 49 |
| Profit before tax | 170 | 105 | 122 | 198 | 211 | 166 | 95 | 179 | 187 | 216 | 148 | 210 | 151 |
| Net Profit | 126 | 78 | 89 | 147 | 156 | 125 | 68 | 127 | 139 | 159 | 109 | 155 | 111 |
| EPS (₹) | 8.67 | 5.38 | 6.20 | 10.25 | 10.98 | 8.79 | 4.91 | 9.03 | 9.77 | 11.18 | 7.66 | 10.91 | 7.82 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2,464 | 2,674 | 3,055 | 3,626 | 3,379 | 3,296 | 4,022 | 5,020 | 5,898 | 6,329 | 7,701 | 7,937 |
| Expenses | 2,187 | 2,390 | 2,790 | 3,251 | 3,085 | 2,909 | 3,610 | 4,286 | 4,871 | 5,148 | 6,287 | 6,547 |
| Operating Profit | 277 | 283 | 265 | 376 | 295 | 387 | 412 | 734 | 1,027 | 1,181 | 1,414 | 1,390 |
| OPM % | 11.2% | 10.6% | 8.7% | 10.4% | 8.7% | 11.7% | 10.2% | 14.6% | 17.4% | 18.7% | 18.4% | 17.5% |
| Other Income | 49 | 83 | 72 | 63 | 52 | 17 | 27 | 29 | 16 | 92 | 44 | 17 |
| Interest | 9 | 3 | 12 | 13 | 14 | 50 | 106 | 210 | 329 | 482 | 523 | 499 |
| Depreciation | 111 | 111 | 123 | 94 | 87 | 84 | 101 | 105 | 119 | 139 | 174 | 183 |
| Profit before tax | 205 | 253 | 203 | 331 | 245 | 270 | 232 | 449 | 595 | 651 | 761 | 725 |
| Net Profit | 165 | 174 | 136 | 220 | 188 | 197 | 171 | 332 | 440 | 476 | 562 | 535 |
| EPS (₹) | 11.44 | 12.02 | 9.66 | 15.16 | 12.81 | 13.48 | 12.07 | 22.96 | 30.48 | 33.69 | 39.51 | 37.57 |
| 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 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | — |
| Reserves | 1,415 | 1,588 | 1,547 | 1,670 | 1,716 | 1,893 | 2,053 | 2,275 | 2,647 | 3,057 | 3,591 | — |
| Borrowings | 7 | 12 | 142 | 90 | 189 | 849 | 1,965 | 3,244 | 4,142 | 5,819 | 5,374 | — |
| Other Liabilities | 519 | 541 | 783 | 807 | 825 | 1,026 | 975 | 1,169 | 1,450 | 1,573 | 1,851 | — |
| Total Liabilities | 1,970 | 2,170 | 2,500 | 2,595 | 2,759 | 3,797 | 5,021 | 6,717 | 8,268 | 10,478 | 10,846 | — |
| Fixed Assets | 475 | 440 | 702 | 663 | 623 | 698 | 721 | 689 | 769 | 1,183 | 1,327 | — |
| CWIP | 29 | 15 | 30 | 41 | 78 | 55 | 43 | 69 | 293 | 98 | 149 | — |
| Investments | 791 | 988 | 675 | 711 | 433 | 834 | 738 | 658 | 489 | 601 | 440 | — |
| Other Assets | 674 | 727 | 1,093 | 1,180 | 1,626 | 2,210 | 3,519 | 5,302 | 6,718 | 8,597 | 8,930 | — |
| Total Assets | 1,970 | 2,170 | 2,500 | 2,595 | 2,759 | 3,797 | 5,021 | 6,717 | 8,268 | 10,478 | 10,846 | — |
| 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 | 99 | 171 | 136 | 192 | −124 | −16 | −1,041 | −920 | −469 | −739 | 932 |
| Cash from Investing Activity | 82 | −190 | 7 | −38 | 233 | −465 | −3 | −145 | −109 | −522 | −320 |
| Cash from Financing Activity | −176 | 2 | −96 | −153 | −43 | 599 | 950 | 1,182 | 800 | 1,510 | −589 |
| Net Cash Flow | 6 | −16 | 48 | 1 | 67 | 118 | −93 | 117 | 223 | 248 | 23 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 13.0 | 10.0 | 17.0 | 12.0 | 13.0 | 10.0 | 13.0 | 15.0 | 14.0 | 15.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | 17.5 |
| EPS (₹) | 11.44 | 12.02 | 9.66 | 15.16 | 12.81 | 13.48 | 12.07 | 22.96 | 30.48 | 33.69 | 39.51 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | 249.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | 56.5 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | 0.32 |
| NPM % | 6.6 | 6.3 | 4.3 | 6.0 | 5.5 | 5.9 | 4.2 | 6.6 | 7.4 | 7.4 | 7.3 |
| OPM % | 11.0 | 11.0 | 9.0 | 10.0 | 9.0 | 12.0 | 10.0 | 15.0 | 17.0 | 19.0 | 18.0 |
| D/E | 0.00 | 0.01 | 0.09 | 0.05 | 0.11 | 0.44 | 0.94 | 1.41 | 1.55 | 1.89 | 1.48 |
| P/B | — | — | — | — | — | — | — | — | — | — | 8.9 |