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 | 1,285 | 1,363 | 1,335 | 1,423 | 1,543 | 1,707 | 1,868 | 1,910 | 2,028 | 2,135 | 2,068 | 2,143 | 2,366 |
| Expenses | 948 | 976 | 949 | 1,041 | 1,156 | 1,257 | 1,369 | 1,398 | 1,505 | 1,560 | 1,529 | 1,536 | 1,768 |
| Operating Profit | 337 | 387 | 386 | 382 | 387 | 451 | 499 | 512 | 523 | 575 | 538 | 606 | 598 |
| OPM % | 26.2% | 28.4% | 28.9% | 26.8% | 25.1% | 26.4% | 26.7% | 26.8% | 25.8% | 26.9% | 26.0% | 28.3% | 25.3% |
| Other Income | 41 | 45 | 46 | 45 | 35 | 41 | −40 | 47 | 37 | 33 | −3 | 48 | 41 |
| Interest | 19 | 9 | 11 | 21 | 24 | 34 | 52 | 55 | 55 | 54 | 60 | 67 | 71 |
| Depreciation | 56 | 58 | 61 | 70 | 77 | 84 | 98 | 101 | 104 | 108 | 111 | 123 | 132 |
| Profit before tax | 303 | 366 | 360 | 336 | 321 | 374 | 309 | 402 | 400 | 446 | 365 | 465 | 436 |
| Net Profit | 240 | 277 | 289 | 252 | 236 | 282 | 239 | 319 | 308 | 491 | 301 | 342 | 323 |
| EPS (₹) | 2.47 | 2.85 | 2.98 | 2.59 | 2.43 | 2.90 | 2.46 | 3.28 | 3.17 | 5.05 | 3.09 | 3.52 | 3.32 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,608 | 1,729 | 1,691 | 1,059 | 2,508 | 3,937 | 4,563 | 5,406 | 7,028 | 8,373 | 8,712 |
| Expenses | 1,467 | 1,616 | 1,535 | 965 | 2,101 | 2,986 | 3,322 | 3,913 | 5,180 | 6,131 | 6,394 |
| Operating Profit | 141 | 113 | 156 | 94 | 407 | 951 | 1,241 | 1,493 | 1,849 | 2,243 | 2,318 |
| OPM % | 8.8% | 6.5% | 9.2% | 8.9% | 16.2% | 24.2% | 27.2% | 27.6% | 26.3% | 26.8% | 26.6% |
| Other Income | 59 | 65 | 56 | 48 | −122 | 110 | 139 | 177 | 82 | 114 | 118 |
| Interest | 100 | 99 | 101 | 83 | 179 | 101 | 84 | 60 | 165 | 235 | 251 |
| Depreciation | 96 | 94 | 103 | 46 | 174 | 221 | 232 | 245 | 359 | 447 | 474 |
| Profit before tax | 5 | −15 | 8 | 13 | −69 | 739 | 1,064 | 1,365 | 1,406 | 1,676 | 1,711 |
| Net Profit | 16 | −25 | 0 | 59 | −138 | 605 | 1,104 | 1,058 | 1,076 | 1,442 | 1,457 |
| EPS (₹) | 0.29 | −0.47 | −0.06 | 1.10 | −1.42 | 6.24 | 11.37 | 10.88 | 11.07 | 14.82 | 14.98 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 537 | 537 | 537 | 537 | 966 | 970 | 971 | 972 | 972 | 973 | — |
| Reserves | 655 | 627 | 426 | 2,016 | 4,673 | 5,313 | 6,439 | 7,436 | 8,409 | 9,774 | — |
| Borrowings | 874 | 981 | 1,003 | 875 | 1,101 | 913 | 689 | 1,299 | 3,010 | 3,478 | — |
| Other Liabilities | 1,080 | 1,157 | 1,389 | 546 | 1,803 | 1,993 | 2,003 | 2,293 | 2,795 | 2,959 | — |
| Total Liabilities | 3,146 | 3,302 | 3,355 | 3,974 | 8,543 | 9,189 | 10,102 | 12,000 | 15,186 | 17,184 | — |
| Fixed Assets | 2,244 | 2,227 | 2,192 | 851 | 6,536 | 7,018 | 7,039 | 8,784 | 11,502 | 12,991 | — |
| CWIP | 46 | 38 | 87 | 28 | 27 | 151 | 252 | 553 | 901 | 593 | — |
| Investments | 0 | 0 | 1 | 2,182 | 1 | 1 | 1 | 2 | 3 | 5 | — |
| Other Assets | 856 | 1,036 | 1,075 | 913 | 1,980 | 2,020 | 2,810 | 2,661 | 2,781 | 3,595 | — |
| Total Assets | 3,146 | 3,302 | 3,355 | 3,974 | 8,543 | 9,189 | 10,102 | 12,000 | 15,186 | 17,184 | — |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 156 | 166 | 89 | 77 | 118 | 741 | 1,209 | 1,122 | 1,438 | 1,633 |
| Cash from Investing Activity | −104 | −124 | −17 | −2,641 | 206 | −764 | −1,187 | −1,253 | −1,593 | −1,688 |
| Cash from Financing Activity | −48 | −48 | −74 | 2,353 | 191 | −294 | −289 | −264 | −163 | 59 |
| Net Cash Flow | 4 | −6 | −2 | −210 | 516 | −317 | −266 | −395 | −318 | 4 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 4.0 | 6.0 | 4.0 | 7.0 | 12.0 | 15.0 | 16.0 | 15.0 | 15.0 |
| ROE % | — | — | — | — | — | — | — | — | — | 14.7 |
| EPS (₹) | 0.29 | −0.47 | −0.06 | 1.10 | −1.42 | 6.24 | 11.37 | 10.88 | 11.07 | 14.82 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | 110.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | 57.4 |
| Div Yield % | — | — | — | — | — | — | — | — | — | 0.23 |
| NPM % | 1.0 | −1.4 | 0.0 | 5.3 | −5.8 | 14.9 | 23.5 | 19.0 | 15.1 | 17.0 |
| OPM % | 9.0 | 7.0 | 9.0 | 9.0 | 16.0 | 24.0 | 27.0 | 28.0 | 26.0 | 27.0 |
| D/E | 0.73 | 0.84 | 1.04 | 0.34 | 0.20 | 0.15 | 0.09 | 0.15 | 0.32 | 0.32 |
| P/B | — | — | — | — | — | — | — | — | — | 8.0 |