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 | 6,759 | 6,765 | 6,804 | 6,948 | 6,797 | 6,938 | 7,070 | 7,303 | 7,186 | 7,179 | 7,206 | 7,094 | 7,083 |
| Expenses | 602 | 670 | 686 | 800 | 392 | 372 | 297 | 546 | 410 | 450 | 474 | 346 | 210 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 0 | 0 | 0 | 0 | 2 | 2 | 1 | 0 | 0 | 1 | 6 | 2 | 5 |
| Interest | 4,493 | 4,600 | 4,646 | 4,649 | 4,749 | 4,879 | 4,950 | 4,951 | 5,047 | 4,994 | 4,942 | 4,786 | 4,946 |
| Depreciation | 19 | 13 | 18 | 18 | 22 | 24 | 25 | 26 | 25 | 32 | 34 | 31 | 30 |
| Profit before tax | 1,645 | 1,483 | 1,454 | 1,482 | 1,635 | 1,665 | 1,798 | 1,780 | 1,705 | 1,703 | 1,762 | 1,933 | 1,901 |
| Net Profit | 1,319 | 1,192 | 1,169 | 1,082 | 1,306 | 1,328 | 1,435 | 1,374 | 1,364 | 1,349 | 1,398 | 1,493 | 1,499 |
| EPS (₹) | 23.98 | 21.67 | 21.25 | 19.66 | 23.75 | 24.14 | 26.09 | 24.97 | 24.80 | 24.53 | 25.42 | 27.13 | 27.25 |
| 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 | 10,812 | 12,491 | 14,092 | 14,876 | 17,398 | 19,740 | 19,886 | 19,978 | 22,717 | 27,277 | 28,098 | 28,838 | 28,562 |
| Expenses | 390 | 611 | 887 | 940 | 1,104 | 1,592 | 2,012 | 3,012 | 2,964 | 2,756 | 1,595 | 1,851 | 1,481 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 17 | 12 | 9 | 0 | 0 | −33 | −5 | 27 | 11 | 4 | 6 | 9 | 14 |
| Interest | 8,310 | 9,307 | 10,231 | 11,144 | 12,891 | 14,781 | 14,450 | 14,151 | 16,135 | 18,388 | 19,532 | 19,771 | 19,669 |
| Depreciation | 10 | 10 | 10 | 10 | 12 | 51 | 52 | 55 | 69 | 69 | 98 | 122 | 127 |
| Profit before tax | 2,119 | 2,575 | 2,973 | 2,782 | 3,392 | 3,282 | 3,365 | 2,787 | 3,561 | 6,068 | 6,879 | 7,103 | 7,300 |
| Net Profit | 1,396 | 1,668 | 1,942 | 2,008 | 2,434 | 2,404 | 2,741 | 2,286 | 2,891 | 4,763 | 5,443 | 5,604 | 5,739 |
| EPS (₹) | 27.65 | 33.05 | 38.49 | 39.79 | 48.23 | 47.62 | 54.31 | 41.55 | 52.55 | 86.59 | 98.94 | 101.87 | 104.33 |
| 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 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 110 | 110 | 110 | 110 | 110 | — |
| Reserves | 7,779 | 9,114 | 11,055 | 14,210 | 16,230 | 18,164 | 20,500 | 24,641 | 27,075 | 31,367 | 36,242 | 41,319 | — |
| Other Liabilities | 8,218 | 10,441 | 13,504 | 6,004 | 13,719 | 7,227 | 7,195 | 6,179 | 6,461 | 7,198 | 6,940 | 6,245 | — |
| Total Liabilities | 1,12,630 | 1,30,587 | 1,50,997 | 1,71,228 | 2,00,707 | 2,16,920 | 2,35,721 | 2,54,687 | 2,78,559 | 2,91,293 | 3,14,018 | 3,25,213 | — |
| Fixed Assets | 90 | 102 | 102 | 129 | 168 | 294 | 282 | 315 | 388 | 389 | 377 | 416 | — |
| CWIP | 0 | 0 | 5 | 3 | 2 | 3 | 6 | 4 | 1 | 0 | 52 | 0 | — |
| Investments | 241 | 280 | 537 | 2,008 | 3,617 | 5,485 | 4,644 | 6,279 | 7,050 | 6,337 | 6,941 | 5,132 | — |
| Other Assets | 1,12,298 | 1,30,204 | 1,50,352 | 1,69,088 | 1,96,920 | 2,11,138 | 2,30,789 | 2,48,088 | 2,71,120 | 2,84,567 | 3,06,647 | 3,19,664 | — |
| Total Assets | 1,12,630 | 1,30,587 | 1,50,997 | 1,71,228 | 2,00,707 | 2,16,920 | 2,35,721 | 2,54,687 | 2,78,559 | 2,91,293 | 3,14,018 | 3,25,213 | — |
| Borrowing | 96,532 | 1,10,931 | 1,26,337 | 1,50,913 | 1,70,657 | 1,91,428 | 2,07,925 | 2,23,757 | 2,44,913 | 2,52,618 | 2,70,726 | 2,77,539 | — |
| Mar 2014 | 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 | −11,523 | −14,345 | −13,039 | −14,273 | −18,977 | −21,538 | −14,738 | −11,324 | −16,729 | −19,632 | −7,151 | −16,978 | −8,504 |
| Cash from Investing Activity | −2 | −58 | −58 | −278 | 1,368 | −1,642 | −1,851 | 858 | −1,629 | −800 | 587 | −679 | 1,752 |
| Cash from Financing Activity | 13,048 | 14,232 | 14,098 | 15,072 | 18,074 | 24,068 | 15,156 | 10,428 | 17,850 | 20,249 | 7,346 | 17,534 | 6,192 |
| Net Cash Flow | 1,524 | −171 | 1,001 | 521 | 465 | 887 | −1,434 | −37 | −508 | −183 | 781 | −123 | −560 |
| Mar 2014 | 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 % | — | — | — | — | — | — | — | — | — | — | — | — | 8.6 |
| ROE % | 19.0 | 18.0 | 20.0 | 19.0 | 16.0 | 16.0 | 14.0 | 14.0 | 10.0 | 11.0 | 16.0 | 16.0 | 14.0 |
| EPS (₹) | 26.12 | 27.65 | 33.05 | 38.49 | 39.79 | 48.23 | 47.62 | 54.31 | 41.55 | 52.55 | 86.59 | 98.94 | 101.87 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 753.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 5.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 1.81 |
| NPM % | — | 12.9 | 13.3 | 13.8 | 13.5 | 14.0 | 12.2 | 13.8 | 11.4 | 12.7 | 17.5 | 19.4 | 19.4 |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| D/E | — | 12.25 | 12.04 | 11.32 | 10.55 | 10.45 | 10.48 | 10.09 | 9.04 | 9.01 | 8.03 | 7.45 | 6.70 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 0.7 |