Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Mar 2025 | Jun 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|
| Sales | 369 | 463 | 591 | 619 | 670 |
| Expenses | 246 | 321 | 417 | 433 | 462 |
| Operating Profit | 123 | 142 | 175 | 186 | 207 |
| OPM % | 33.3% | 30.7% | 29.6% | 30.0% | 30.9% |
| Other Income | 4 | 3 | 10 | 6 | 7 |
| Interest | 52 | 59 | 75 | 77 | 82 |
| Depreciation | 5 | 5 | 5 | 5 | 5 |
| Profit before tax | 70 | 80 | 104 | 110 | 128 |
| Net Profit | 54 | 60 | 77 | 82 | 95 |
| EPS (₹) | 101.01 | 11.14 | 14.25 | 6.92 | 5.64 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Sales | 175 | 517 | 1,000 | 1,700 | 1,352 | 2,209 |
| Expenses | 198 | 430 | 876 | 1,307 | 914 | 1,470 |
| Operating Profit | −23 | 86 | 124 | 393 | 438 | 739 |
| OPM % | −13.1% | 16.6% | 12.4% | 23.1% | 32.4% | 33.5% |
| Other Income | 1 | 0 | 1 | 0 | 0 | 0 |
| Interest | 26 | 26 | 83 | 103 | 199 | 341 |
| Depreciation | 6 | 7 | 18 | 23 | 23 | 22 |
| Profit before tax | −55 | 54 | 24 | 267 | 216 | 377 |
| Net Profit | −58 | 63 | 28 | 197 | 161 | 281 |
| EPS (₹) | −240.36 | 257.50 | 56.70 | 412.72 | 299.49 | 23.70 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 5 | 5 | 5 | 12 |
| Reserves | 158 | 233 | 556 | 794 | 995 | 1,331 |
| Borrowings | 125 | 144 | 449 | 841 | 1,562 | 2,429 |
| Other Liabilities | 60 | 162 | 267 | 156 | 139 | 217 |
| Total Liabilities | 345 | 541 | 1,276 | 1,797 | 2,701 | 3,989 |
| Fixed Assets | 18 | 12 | 66 | 57 | 53 | 43 |
| CWIP | 0 | 0 | 0 | 0 | 5 | 6 |
| Investments | 1 | 0 | 0 | 0 | 0 | 8 |
| Other Assets | 326 | 529 | 1,210 | 1,739 | 2,643 | 3,931 |
| Total Assets | 345 | 541 | 1,276 | 1,797 | 2,701 | 3,989 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 79 | −16 | 48 | −637 | −661 | −461 |
| Cash from Investing Activity | 100 | 33 | 24 | 40 | −33 | −70 |
| Cash from Financing Activity | −202 | 19 | 507 | 312 | 542 | 608 |
| Net Cash Flow | −23 | 37 | 579 | −285 | −152 | 77 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| ROCE % | — | 24.0 | 15.0 | 28.0 | 20.0 | 23.0 |
| ROE % | — | — | — | — | — | 24.0 |
| EPS (₹) | −240.36 | 257.50 | 56.70 | 412.72 | 299.49 | 23.70 |
| Book Value (₹) | — | — | — | — | — | — |
| Face Value (₹) | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | 20.8 |
| Div Yield % | — | — | — | — | — | 0.00 |
| NPM % | −33.0 | 12.2 | 2.8 | 11.6 | 11.9 | 12.7 |
| OPM % | −13.0 | 17.0 | 12.0 | 23.0 | 32.0 | 33.0 |
| D/E | 0.78 | 0.61 | 0.80 | 1.05 | 1.56 | 1.81 |
| P/B | — | — | — | — | — | — |