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 | 146 | 134 | 164 | 173 | 190 | 216 | 276 | 300 | 197 | 122 | 182 | 166 | 158 |
| Expenses | 132 | 115 | 132 | 139 | 150 | 161 | 222 | 249 | 162 | 138 | 174 | 164 | 148 |
| Operating Profit | 14 | 19 | 33 | 35 | 40 | 55 | 54 | 51 | 34 | −16 | 8 | 2 | 10 |
| OPM % | 9.6% | 14.2% | 20.1% | 20.2% | 21.1% | 25.5% | 19.6% | 17.0% | 17.3% | −13.1% | 4.4% | 1.2% | 6.3% |
| Other Income | 2 | 6 | 2 | 3 | 3 | 3 | 8 | 5 | 1 | 30 | 5 | 34 | 8 |
| Interest | 1 | 2 | 2 | 3 | 2 | 3 | 4 | 5 | 4 | 8 | 13 | 21 | 14 |
| Depreciation | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 8 | 13 | 20 | 18 |
| Profit before tax | 10 | 19 | 28 | 30 | 36 | 50 | 55 | 48 | 28 | −2 | −12 | −5 | −13 |
| Net Profit | 8 | 13 | 15 | 20 | 27 | 37 | 41 | 32 | 19 | −6 | −17 | −9 | −17 |
| EPS (₹) | 0.39 | 0.67 | 0.76 | 1.01 | 1.37 | 1.87 | 2.06 | 1.66 | 1.04 | −0.08 | −0.47 | −0.20 | −0.45 |
| 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 | 511 | 546 | 546 | 557 | 607 | 739 | 455 | 788 | 557 | 617 | 983 | 667 | 629 |
| Expenses | 340 | 357 | 376 | 423 | 468 | 607 | 355 | 618 | 496 | 516 | 781 | 637 | 624 |
| Operating Profit | 171 | 189 | 170 | 134 | 139 | 132 | 100 | 171 | 61 | 101 | 202 | 30 | 4 |
| OPM % | 33.5% | 34.6% | 31.1% | 24.1% | 22.9% | 17.9% | 22.0% | 21.7% | 11.0% | 16.4% | 20.5% | 4.5% | 0.6% |
| Other Income | 13 | 20 | 3 | 2 | 22 | 39 | 4 | 27 | 44 | 14 | 19 | 70 | 77 |
| Interest | 21 | 16 | 9 | 6 | 4 | 7 | 3 | 4 | 4 | 7 | 15 | 47 | 55 |
| Depreciation | 21 | 21 | 22 | 23 | 27 | 26 | 23 | 21 | 21 | 21 | 16 | 45 | 59 |
| Profit before tax | 142 | 171 | 142 | 107 | 130 | 138 | 79 | 173 | 79 | 87 | 190 | 8 | −33 |
| Net Profit | 99 | 110 | 83 | 64 | 71 | 103 | 54 | 125 | 57 | 56 | 136 | −13 | −50 |
| EPS (₹) | 4.94 | 5.50 | 4.18 | 3.19 | 3.58 | 5.18 | 2.72 | 6.27 | 2.88 | 2.82 | 6.95 | 0.30 | −1.20 |
| 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 | 5 | 5 | 5 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 20 | 20 | — |
| Reserves | 259 | 360 | 440 | 492 | 557 | 635 | 689 | 806 | 852 | 898 | 1,013 | 1,010 | — |
| Borrowings | 161 | 110 | 8 | 8 | 90 | 96 | 0 | 73 | 25 | 681 | 1,082 | 1,199 | — |
| Other Liabilities | 110 | 101 | 102 | 93 | 104 | 98 | 92 | 108 | 251 | 339 | 471 | 813 | — |
| Total Liabilities | 535 | 576 | 555 | 600 | 758 | 835 | 787 | 994 | 1,134 | 1,925 | 2,587 | 3,042 | — |
| Fixed Assets | 188 | 173 | 173 | 172 | 214 | 234 | 227 | 243 | 264 | 244 | 232 | 1,142 | — |
| CWIP | 0 | 1 | 16 | 34 | 40 | 21 | 20 | 12 | 292 | 886 | 1,391 | 946 | — |
| Investments | 0 | 2 | 1 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 347 | 400 | 366 | 385 | 503 | 581 | 540 | 739 | 578 | 795 | 964 | 954 | — |
| Total Assets | 535 | 576 | 555 | 600 | 758 | 835 | 787 | 994 | 1,134 | 1,925 | 2,587 | 3,042 | — |
| 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 | 128 | 135 | 45 | 29 | 9 | 51 | 116 | −10 | 295 | −38 | 54 | 346 |
| Cash from Investing Activity | −30 | −10 | −41 | −51 | −79 | −26 | −8 | −46 | −415 | −607 | −455 | −334 |
| Cash from Financing Activity | 2 | −78 | −120 | −15 | 72 | −25 | −99 | 60 | 57 | 650 | 390 | 64 |
| Net Cash Flow | 101 | 47 | −116 | −38 | 1 | 0 | 10 | 4 | −62 | 4 | −10 | 75 |
| 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 % | — | 42.0 | 33.0 | 24.0 | 23.0 | 21.0 | 11.0 | 22.0 | 9.0 | 7.0 | 10.0 | 2.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | −3.2 |
| EPS (₹) | 4.94 | 5.50 | 4.18 | 3.19 | 3.58 | 5.18 | 2.72 | 6.27 | 2.88 | 2.82 | 6.95 | 0.30 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 51.6 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.43 |
| NPM % | 18.9 | 19.4 | 15.1 | 11.4 | 11.3 | 13.2 | 11.8 | 15.3 | 9.5 | 8.9 | 13.6 | −1.8 |
| OPM % | 34.0 | 35.0 | 31.0 | 24.0 | 23.0 | 18.0 | 22.0 | 22.0 | 11.0 | 16.0 | 21.0 | 4.5 |
| D/E | 0.61 | 0.30 | 0.02 | 0.02 | 0.16 | 0.15 | 0.00 | 0.09 | 0.03 | 0.75 | 1.05 | 1.16 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.2 |