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 | 618 | 644 | 632 | 743 | 766 | 812 | 887 | 923 | 923 | 1,009 | 1,053 | 1,200 | 1,223 |
| Expenses | 567 | 589 | 573 | 677 | 708 | 752 | 817 | 844 | 841 | 920 | 942 | 1,076 | 1,114 |
| Operating Profit | 51 | 55 | 58 | 66 | 58 | 60 | 70 | 79 | 82 | 89 | 111 | 124 | 110 |
| OPM % | 8.3% | 8.5% | 9.2% | 8.9% | 7.6% | 7.4% | 7.9% | 8.6% | 8.9% | 8.8% | 10.5% | 10.3% | 9.0% |
| Other Income | 14 | 15 | 13 | 28 | 31 | 22 | 18 | 25 | 16 | 14 | 1 | 11 | 15 |
| Interest | 10 | 11 | 13 | 15 | 16 | 19 | 19 | 18 | 18 | 19 | 19 | 18 | 18 |
| Depreciation | 21 | 21 | 24 | 27 | 26 | 26 | 27 | 33 | 32 | 37 | 38 | 45 | 42 |
| Profit before tax | 34 | 38 | 35 | 52 | 46 | 37 | 42 | 53 | 48 | 47 | 55 | 72 | 64 |
| Net Profit | 23 | 26 | 26 | 36 | 34 | 28 | 33 | 44 | 36 | 36 | 47 | 54 | 51 |
| EPS (₹) | 24.73 | 28.08 | 27.37 | 38.59 | 36.57 | 30.25 | 35.82 | 47.04 | 38.72 | 38.13 | 49.80 | 57.88 | 54.64 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,252 | 1,271 | 1,649 | 1,851 | 1,602 | 1,426 | 1,751 | 2,320 | 2,637 | 3,400 | 4,184 | 4,485 |
| Expenses | 1,164 | 1,170 | 1,515 | 1,698 | 1,443 | 1,326 | 1,616 | 2,112 | 2,405 | 3,120 | 3,778 | 4,052 |
| Operating Profit | 89 | 101 | 135 | 154 | 158 | 100 | 135 | 208 | 231 | 280 | 406 | 433 |
| OPM % | 7.1% | 7.9% | 8.2% | 8.3% | 9.9% | 7.0% | 7.7% | 9.0% | 8.8% | 8.2% | 9.7% | 9.7% |
| Other Income | 4 | 17 | 19 | 57 | 19 | 27 | 3 | 51 | 70 | 84 | 43 | 41 |
| Interest | 13 | 11 | 8 | 16 | 22 | 29 | 22 | 30 | 49 | 73 | 75 | 74 |
| Depreciation | 38 | 41 | 48 | 60 | 64 | 65 | 64 | 80 | 93 | 113 | 152 | 162 |
| Profit before tax | 41 | 65 | 98 | 134 | 92 | 33 | 53 | 149 | 159 | 178 | 223 | 238 |
| Net Profit | 52 | 54 | 71 | 104 | 72 | 18 | 41 | 103 | 111 | 140 | 172 | 187 |
| EPS (₹) | 55.66 | 58.16 | 76.34 | 111.03 | 76.92 | 19.42 | 43.56 | 110.27 | 118.77 | 149.67 | 184.51 | 200.45 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | — |
| Reserves | 259 | 300 | 353 | 426 | 437 | 451 | 482 | 574 | 662 | 765 | 908 | — |
| Borrowings | 127 | 92 | 104 | 140 | 347 | 338 | 401 | 431 | 723 | 888 | 973 | — |
| Other Liabilities | 463 | 478 | 751 | 615 | 490 | 564 | 654 | 852 | 1,207 | 1,199 | 1,544 | — |
| Total Liabilities | 859 | 880 | 1,217 | 1,190 | 1,283 | 1,362 | 1,546 | 1,866 | 2,601 | 2,861 | 3,435 | — |
| Fixed Assets | 408 | 419 | 518 | 549 | 653 | 627 | 711 | 749 | 968 | 1,106 | 1,434 | — |
| CWIP | 17 | 20 | 34 | 50 | 32 | 47 | 48 | 43 | 178 | 212 | 105 | — |
| Investments | 69 | 79 | 88 | 81 | 90 | 92 | 102 | 147 | 179 | 246 | 278 | — |
| Other Assets | 365 | 362 | 577 | 510 | 508 | 596 | 685 | 927 | 1,276 | 1,297 | 1,619 | — |
| Total Assets | 859 | 880 | 1,217 | 1,190 | 1,283 | 1,362 | 1,546 | 1,866 | 2,601 | 2,861 | 3,435 | — |
| 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 | 81 | 100 | 140 | 104 | 103 | 76 | 108 | 108 | 133 | 212 | 373 |
| Cash from Investing Activity | −37 | −62 | −128 | −97 | −194 | −31 | −129 | −90 | −245 | −293 | −265 |
| Cash from Financing Activity | −59 | −39 | −11 | −6 | 96 | −51 | 34 | −26 | 137 | 59 | −92 |
| Net Cash Flow | −15 | −2 | 1 | 1 | 6 | −5 | 13 | −8 | 24 | −22 | 16 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 19.0 | 24.0 | 22.0 | 17.0 | 8.0 | 11.0 | 19.0 | 17.0 | 16.0 | 18.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | 22.0 |
| EPS (₹) | 55.66 | 58.16 | 76.34 | 111.03 | 76.92 | 19.42 | 43.56 | 110.27 | 118.77 | 149.67 | 184.51 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | 982.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | 24.5 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | 1.04 |
| NPM % | 4.1 | 4.2 | 4.3 | 5.5 | 4.4 | 1.2 | 2.3 | 4.3 | 4.1 | 4.0 | 4.1 |
| OPM % | 7.0 | 8.0 | 8.0 | 8.0 | 10.0 | 7.0 | 8.0 | 9.0 | 9.0 | 8.0 | 10.0 |
| D/E | 0.47 | 0.30 | 0.29 | 0.32 | 0.78 | 0.73 | 0.82 | 0.74 | 1.08 | 1.15 | 1.06 |
| P/B | — | — | — | — | — | — | — | — | — | — | 5.4 |