Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Sales | 1,736 | 1,669 | 1,728 | 1,894 | 2,096 | 2,308 | 2,516 | 2,714 |
| Expenses | 1,449 | 1,459 | 1,436 | 1,558 | 1,683 | 1,845 | 1,979 | 2,126 |
| Operating Profit | 286 | 210 | 292 | 336 | 413 | 462 | 536 | 588 |
| OPM % | 16.5% | 12.6% | 16.9% | 17.7% | 19.7% | 20.0% | 21.3% | 21.7% |
| Other Income | 70 | 32 | 212 | 42 | 33 | 35 | 49 | 69 |
| Interest | 26 | 34 | 48 | 41 | 45 | 49 | 44 | 53 |
| Depreciation | 196 | 199 | 215 | 237 | 253 | 270 | 288 | 305 |
| Profit before tax | 134 | 8 | 241 | 100 | 148 | 178 | 254 | 300 |
| Net Profit | 86 | 2 | 220 | 61 | 103 | 133 | 204 | 228 |
| EPS (₹) | 11.08 | 0.02 | 2.84 | 0.78 | 1.24 | 0.76 | 1.15 | 1.28 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 900 | 905 | 1,503 | 3,788 | 5,428 | 6,653 | 8,814 | 9,634 |
| Expenses | 932 | 952 | 1,617 | 3,524 | 4,748 | 5,676 | 7,060 | 7,633 |
| Operating Profit | −32 | −47 | −115 | 264 | 680 | 977 | 1,754 | 2,000 |
| OPM % | −3.6% | −5.2% | −7.7% | 7.0% | 12.5% | 14.7% | 19.9% | 20.8% |
| Other Income | 69 | 127 | 116 | 140 | 175 | 351 | 153 | 186 |
| Interest | 4 | 7 | 23 | 83 | 124 | 146 | 178 | 191 |
| Depreciation | 27 | 39 | 85 | 418 | 672 | 797 | 1,048 | 1,116 |
| Profit before tax | 6 | 33 | −108 | −97 | 59 | 385 | 680 | 880 |
| Net Profit | 6 | 29 | −102 | −64 | −10 | 297 | 501 | 668 |
| EPS (₹) | 0.83 | 3.79 | −13.39 | −8.34 | −2.26 | 3.83 | 2.84 | 4.43 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 15 | 15 | 15 | 15 | 15 | 154 | 347 | — |
| Reserves | 2,333 | 2,363 | 2,918 | 5,441 | 5,467 | 5,777 | 8,391 | — |
| Borrowings | 14 | 30 | 34 | 934 | 2,343 | 2,740 | 3,097 | — |
| Other Liabilities | 221 | 393 | 733 | 3,071 | 1,661 | 1,718 | 2,410 | — |
| Total Liabilities | 2,583 | 2,802 | 3,700 | 9,462 | 9,487 | 10,390 | 14,245 | — |
| Fixed Assets | 155 | 337 | 649 | 5,067 | 5,501 | 6,231 | 7,740 | — |
| CWIP | 1 | 5 | 133 | 134 | 71 | 107 | 112 | — |
| Investments | 1,353 | 841 | 1,048 | 787 | 1,003 | 1,038 | 571 | — |
| Other Assets | 1,074 | 1,618 | 1,869 | 3,474 | 2,912 | 3,014 | 5,822 | — |
| Total Assets | 2,583 | 2,802 | 3,700 | 9,462 | 9,487 | 10,390 | 14,245 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −89 | −117 | −183 | 95 | 487 | 1,231 | 1,670 |
| Cash from Investing Activity | −1,915 | 115 | −421 | −2,586 | 163 | −262 | −2,551 |
| Cash from Financing Activity | 2,019 | −16 | 604 | 2,777 | −722 | −535 | 1,201 |
| Net Cash Flow | 15 | −18 | 0 | 285 | −72 | 434 | 319 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | 2.0 | −3.0 | 0.0 | 2.0 | 6.0 | 8.0 |
| ROE % | — | — | — | — | — | — | 6.3 |
| EPS (₹) | 0.83 | 3.79 | −13.39 | −8.34 | −2.26 | 3.83 | 2.84 |
| Book Value (₹) | — | — | — | — | — | — | 50.3 |
| Face Value (₹) | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | 179.0 |
| Div Yield % | — | — | — | — | — | — | 0.00 |
| NPM % | 0.6 | 2.8 | −6.3 | −1.6 | −0.2 | 4.2 | 5.6 |
| OPM % | −3.6 | −5.0 | −8.0 | 7.0 | 13.0 | 15.0 | 20.0 |
| D/E | 0.01 | 0.01 | 0.01 | 0.17 | 0.43 | 0.46 | 0.35 |
| P/B | — | — | — | — | — | — | 13.5 |