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 | 148 | 156 | 166 | 172 | 179 | 209 | 228 | 232 | 236 | 258 | 278 | 289 | 287 |
| Expenses | 120 | 125 | 129 | 131 | 141 | 164 | 178 | 177 | 186 | 201 | 216 | 221 | 230 |
| Operating Profit | 28 | 31 | 37 | 40 | 38 | 45 | 50 | 55 | 50 | 56 | 62 | 68 | 57 |
| OPM % | 18.9% | 19.9% | 22.3% | 23.3% | 21.2% | 21.5% | 21.9% | 23.7% | 21.2% | 21.7% | 22.3% | 23.5% | 19.9% |
| Other Income | 18 | 17 | 23 | 16 | 17 | 23 | 15 | 21 | 23 | 19 | 18 | 16 | 21 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 5 | 2 | 3 | 2 | 3 | 1 |
| Depreciation | 2 | 2 | 2 | 2 | 3 | 9 | 8 | 9 | 10 | 10 | 10 | 10 | 11 |
| Profit before tax | 43 | 45 | 57 | 53 | 52 | 58 | 56 | 62 | 62 | 62 | 67 | 71 | 65 |
| Net Profit | 33 | 34 | 47 | 45 | 39 | 41 | 43 | 51 | 51 | 46 | 51 | 55 | 47 |
| EPS (₹) | 1.60 | 1.66 | 2.26 | 2.20 | 1.89 | 1.94 | 2.03 | 2.59 | 2.46 | 2.15 | 2.42 | 2.55 | 2.33 |
| Mar 2013 | Mar 2014 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 33 | 78 | 288 | 310 | 306 | 408 | 539 | 641 | 848 | 1,060 | 1,111 |
| Expenses | 21 | 52 | 215 | 230 | 201 | 286 | 394 | 504 | 652 | 823 | 869 |
| Operating Profit | 12 | 26 | 73 | 80 | 105 | 122 | 145 | 136 | 196 | 237 | 243 |
| OPM % | 36.4% | 33.3% | 25.3% | 25.8% | 34.3% | 29.9% | 26.9% | 21.2% | 23.1% | 22.4% | 21.9% |
| Other Income | 0 | 1 | 8 | 19 | 21 | 44 | 56 | 74 | 69 | 76 | 74 |
| Interest | 0 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 7 | 10 | 9 |
| Depreciation | 0 | 2 | 7 | 7 | 7 | 8 | 9 | 10 | 29 | 41 | 43 |
| Profit before tax | 12 | 24 | 70 | 90 | 116 | 154 | 189 | 197 | 229 | 261 | 265 |
| Net Profit | 8 | 17 | 60 | 73 | 91 | 130 | 155 | 159 | 173 | 202 | 199 |
| EPS (₹) | 9.72 | 21.48 | 73.85 | 89.79 | 112.43 | 6.46 | 7.59 | 7.70 | 8.44 | 9.57 | 9.45 |
| Mar 2013 | Mar 2014 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 1 | 1 | 1 | 1 | 1 | 20 | 20 | 21 | 21 | 21 | — |
| Reserves | 14 | 34 | 266 | 347 | 437 | 1,006 | 1,187 | 1,354 | 1,479 | 1,735 | — |
| Borrowings | 8 | 13 | 36 | 33 | 52 | 26 | 21 | 24 | 29 | 33 | — |
| Other Liabilities | 2 | 5 | 21 | 17 | 30 | 48 | 34 | 57 | 260 | 295 | — |
| Total Liabilities | 25 | 53 | 324 | 398 | 519 | 1,100 | 1,263 | 1,456 | 1,789 | 2,083 | — |
| Fixed Assets | 2 | 7 | 37 | 35 | 30 | 29 | 23 | 28 | 401 | 397 | — |
| CWIP | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | — |
| Investments | 3 | 12 | 99 | 72 | 139 | 194 | 501 | 676 | 848 | 917 | — |
| Other Assets | 20 | 33 | 188 | 290 | 350 | 878 | 739 | 753 | 531 | 769 | — |
| Total Assets | 25 | 53 | 324 | 398 | 519 | 1,100 | 1,263 | 1,456 | 1,789 | 2,083 | — |
| Mar 2013 | Mar 2014 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | — | — | 64 | 63 | 90 | 87 | 97 | 115 | 130 | 165 |
| Cash from Investing Activity | — | — | −46 | −29 | −47 | −435 | −277 | −3 | −221 | −69 |
| Cash from Financing Activity | — | — | −6 | −5 | 17 | 449 | −4 | −1 | −5 | −7 |
| Net Cash Flow | — | — | 12 | 28 | 60 | 102 | −183 | 111 | −95 | 89 |
| Mar 2013 | Mar 2014 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 71.0 | — | 25.0 | 27.0 | 17.0 | 17.0 | 15.0 | 15.0 | 16.0 |
| ROE % | — | — | — | — | — | — | — | — | — | 11.9 |
| EPS (₹) | 9.72 | 21.48 | 73.85 | 89.79 | 112.43 | 6.46 | 7.59 | 7.70 | 8.44 | 9.57 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | 84.8 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | 24.6 |
| Div Yield % | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 24.2 | 21.5 | 20.3 | 22.2 | 27.8 | 28.8 | 26.1 | 22.2 | 18.9 | 17.8 |
| OPM % | 36.0 | 33.0 | 25.0 | 26.0 | 34.0 | 30.0 | 27.0 | 21.0 | 23.0 | 22.0 |
| D/E | 0.54 | 0.37 | 0.13 | 0.09 | 0.12 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
| P/B | — | — | — | — | — | — | — | — | — | 2.7 |