| 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 | 981 | 1,038 | 996 | 1,414 | 985 | 1,945 | 848 | 975 | 613 | 646 | 743 | 696 | 588 |
| Expenses | 765 | 807 | 770 | 1,039 | 706 | 1,075 | 593 | 754 | 430 | 454 | 576 | 526 | 492 |
| Operating Profit | 216 | 232 | 226 | 375 | 279 | 870 | 256 | 221 | 183 | 193 | 167 | 169 | 96 |
| OPM % | 22.0% | 22.4% | 22.7% | 26.5% | 28.3% | 44.7% | 30.2% | 22.7% | 29.9% | 29.9% | 22.5% | 24.3% | 16.3% |
| Other Income | 8 | 5 | 7 | 125 | 21 | 132 | 122 | −100 | 25 | 7 | 14 | 19 | 125 |
| Interest | 20 | 21 | 28 | 37 | 37 | 89 | 41 | 41 | 48 | 53 | 55 | 56 | 53 |
| Depreciation | 36 | 39 | 41 | 41 | 30 | 238 | 23 | 23 | 15 | 15 | 15 | 14 | 11 |
| Profit before tax | 167 | 177 | 164 | 422 | 232 | 675 | 313 | 58 | 144 | 132 | 110 | 118 | 158 |
| Net Profit | 133 | 143 | 136 | 341 | 166 | 580 | 248 | 8 | 123 | 105 | 103 | 106 | 81 |
| EPS (₹) | 4.88 | 5.24 | 4.96 | 12.56 | 6.14 | 15.70 | 8.84 | 4.95 | 4.39 | 3.72 | 3.66 | 3.78 | 2.87 |
| 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 | 904 | 1,192 | 1,642 | 2,070 | 2,292 | 2,452 | 2,904 | 3,606 | 4,062 | 4,429 | 4,753 | 2,698 | 2,673 |
| Expenses | 778 | 1,019 | 1,378 | 1,620 | 1,754 | 1,829 | 2,205 | 2,804 | 3,145 | 3,380 | 3,144 | 1,986 | 2,048 |
| Operating Profit | 127 | 172 | 264 | 449 | 538 | 623 | 699 | 802 | 918 | 1,049 | 1,610 | 712 | 625 |
| OPM % | 14.0% | 14.4% | 16.1% | 21.7% | 23.5% | 25.4% | 24.1% | 22.2% | 22.6% | 23.7% | 33.9% | 26.4% | 23.4% |
| Other Income | 14 | 46 | 30 | 55 | 75 | 66 | 144 | 78 | 98 | 162 | 172 | 82 | 165 |
| Interest | 14 | 57 | 73 | 82 | 90 | 111 | 133 | 151 | 153 | 106 | 208 | 213 | 216 |
| Depreciation | 55 | 71 | 116 | 194 | 230 | 254 | 190 | 165 | 181 | 157 | 314 | 59 | 55 |
| Profit before tax | 71 | 90 | 106 | 228 | 292 | 324 | 520 | 563 | 681 | 948 | 1,260 | 523 | 519 |
| Net Profit | 70 | 112 | 99 | 229 | 265 | 256 | 383 | 366 | 439 | 752 | 1,002 | 437 | 394 |
| EPS (₹) | 2.48 | 3.99 | 4.09 | 8.66 | 9.62 | 9.44 | 14.49 | 13.58 | 16.29 | 27.64 | 35.62 | 15.54 | 14.03 |
| 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 | 28 | 28 | 28 | 28 | 28 | 28 | 56 | 56 | 56 | 56 | 56 | 56 | — |
| Reserves | 760 | 670 | 786 | 1,020 | 1,283 | 1,533 | 1,912 | 2,271 | 2,723 | 3,498 | 4,485 | 4,916 | — |
| Borrowings | 734 | 735 | 721 | 770 | 758 | 875 | 764 | 1,464 | 652 | 1,262 | 1,849 | 2,444 | — |
| Other Liabilities | 490 | 552 | 707 | 790 | 660 | 1,068 | 1,275 | 1,479 | 911 | 987 | 741 | 705 | — |
| Total Liabilities | 2,012 | 1,986 | 2,242 | 2,608 | 2,729 | 3,503 | 4,007 | 5,270 | 4,342 | 5,804 | 7,131 | 8,122 | — |
| Fixed Assets | 235 | 738 | 1,228 | 1,341 | 1,321 | 1,275 | 776 | 890 | 890 | 806 | 482 | 429 | — |
| CWIP | 1,108 | 429 | 91 | 1 | 0 | 10 | 2 | 21 | 3 | 2 | 0 | 0 | — |
| Investments | 24 | 106 | 74 | 53 | 52 | 66 | 62 | 73 | 72 | 115 | 116 | 319 | — |
| Other Assets | 645 | 713 | 849 | 1,213 | 1,357 | 2,153 | 3,167 | 4,287 | 3,377 | 4,880 | 6,533 | 7,373 | — |
| Total Assets | 2,012 | 1,986 | 2,242 | 2,608 | 2,729 | 3,503 | 4,007 | 5,270 | 4,342 | 5,804 | 7,131 | 8,122 | — |
| 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 | 78 | 246 | 366 | 221 | 256 | 231 | −76 | −336 | 1,194 | −297 | −567 | −149 |
| Cash from Investing Activity | −549 | −244 | −250 | −163 | −184 | −202 | 260 | −408 | 67 | −34 | −167 | −139 |
| Cash from Financing Activity | 450 | 1 | −124 | −38 | −108 | 2 | −98 | 765 | −1,217 | 496 | 480 | 371 |
| Net Cash Flow | −21 | 3 | −8 | 20 | −35 | 31 | 87 | 20 | 44 | 165 | −253 | 83 |
| 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 % | 6.0 | 9.0 | 12.0 | 18.0 | 19.0 | 19.0 | 22.0 | 20.0 | 21.0 | 26.0 | 29.0 | 10.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 8.7 |
| EPS (₹) | 2.48 | 3.99 | 4.09 | 8.66 | 9.62 | 9.44 | 14.49 | 13.58 | 16.29 | 27.64 | 35.62 | 14.03 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 177.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 9.2 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.22 |
| NPM % | 7.6 | 9.0 | 5.9 | 10.8 | 11.2 | 10.2 | 12.6 | 9.9 | 10.6 | 16.4 | 20.3 | 15.7 |
| OPM % | 14.0 | 14.0 | 16.0 | 22.0 | 23.0 | 25.0 | 24.0 | 22.0 | 23.0 | 24.0 | 34.0 | 26.0 |
| D/E | 0.93 | 1.05 | 0.89 | 0.73 | 0.58 | 0.56 | 0.39 | 0.63 | 0.23 | 0.36 | 0.41 | 0.49 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 0.6 |