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 | 1,075 | 1,196 | 1,166 | 1,215 | 1,192 | 1,290 | 1,253 | 1,321 | 1,386 | 1,535 | 1,560 | 1,704 | 1,846 |
| Expenses | 960 | 1,065 | 1,036 | 1,076 | 1,061 | 1,143 | 1,109 | 1,168 | 1,230 | 1,357 | 1,377 | 1,500 | 1,635 |
| Operating Profit | 115 | 131 | 130 | 139 | 132 | 147 | 144 | 153 | 156 | 178 | 184 | 203 | 212 |
| OPM % | 10.7% | 11.0% | 11.1% | 11.4% | 11.1% | 11.4% | 11.5% | 11.6% | 11.3% | 11.6% | 11.8% | 11.9% | 11.5% |
| Other Income | 2 | 2 | 2 | 10 | 8 | 12 | 9 | 3 | 3 | 3 | −1 | 8 | 126 |
| Interest | 14 | 15 | 14 | 12 | 10 | 11 | 12 | 34 | 33 | 31 | 29 | 30 | 31 |
| Depreciation | 39 | 41 | 42 | 44 | 46 | 51 | 50 | 57 | 56 | 57 | 58 | 59 | 69 |
| Profit before tax | 63 | 77 | 76 | 92 | 84 | 96 | 90 | 65 | 71 | 93 | 97 | 123 | 237 |
| Net Profit | 45 | 59 | 52 | 71 | 64 | 74 | 65 | 52 | 65 | 85 | 84 | 124 | 206 |
| EPS (₹) | 1.89 | 2.46 | 2.20 | 2.96 | 2.69 | 3.11 | 2.71 | 2.18 | 2.73 | 3.54 | 3.58 | 5.21 | 8.62 |
| 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 | 1,965 | 2,435 | 2,060 | 2,594 | 3,092 | 2,813 | 2,368 | 2,976 | 4,300 | 4,651 | 5,056 | 6,185 | 6,646 |
| Expenses | 1,778 | 2,206 | 1,868 | 2,316 | 2,797 | 2,558 | 2,148 | 2,680 | 3,837 | 4,134 | 4,480 | 5,463 | 5,869 |
| Operating Profit | 188 | 229 | 192 | 278 | 295 | 256 | 220 | 296 | 463 | 517 | 576 | 722 | 776 |
| OPM % | 9.6% | 9.4% | 9.3% | 10.7% | 9.5% | 9.1% | 9.3% | 9.9% | 10.8% | 11.1% | 11.4% | 11.7% | 11.7% |
| Other Income | 23 | 29 | 27 | 27 | 80 | −238 | −8 | 56 | 16 | 15 | 32 | 14 | 136 |
| Interest | 39 | 37 | 30 | 40 | 51 | 54 | 39 | 32 | 42 | 57 | 69 | 123 | 121 |
| Depreciation | 60 | 74 | 58 | 74 | 88 | 118 | 94 | 112 | 138 | 166 | 204 | 230 | 242 |
| Profit before tax | 111 | 147 | 131 | 191 | 236 | −154 | 80 | 208 | 298 | 308 | 336 | 384 | 550 |
| Net Profit | 88 | 110 | 102 | 143 | 169 | −200 | 53 | 192 | 284 | 227 | 255 | 358 | 499 |
| EPS (₹) | 4.28 | 5.12 | 4.88 | 6.82 | 7.45 | −8.79 | 2.21 | 8.03 | 11.90 | 9.50 | 10.68 | 15.07 | 20.95 |
| 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 | 41 | 42 | 42 | 42 | 45 | 45 | 48 | 48 | 48 | 48 | 48 | 48 | — |
| Reserves | 406 | 507 | 580 | 694 | 1,145 | 925 | 1,094 | 1,278 | 1,538 | 1,928 | 2,150 | 2,591 | — |
| Borrowings | 521 | 562 | 549 | 728 | 685 | 625 | 532 | 511 | 718 | 540 | 1,614 | 1,476 | — |
| Other Liabilities | 453 | 660 | 377 | 587 | 566 | 732 | 654 | 731 | 905 | 911 | 1,062 | 1,372 | — |
| Total Liabilities | 1,422 | 1,771 | 1,548 | 2,051 | 2,442 | 2,327 | 2,328 | 2,567 | 3,209 | 3,427 | 4,874 | 5,487 | — |
| Fixed Assets | 571 | 719 | 530 | 711 | 732 | 570 | 613 | 887 | 1,026 | 1,207 | 1,507 | 1,602 | — |
| CWIP | 15 | 13 | 74 | 16 | 21 | 28 | 18 | 32 | 85 | 63 | 85 | 158 | — |
| Investments | 29 | 5 | 126 | 139 | 165 | 176 | 180 | 64 | 451 | 348 | 1,476 | 1,558 | — |
| Other Assets | 807 | 1,034 | 818 | 1,184 | 1,524 | 1,552 | 1,517 | 1,583 | 1,647 | 1,809 | 1,806 | 2,169 | — |
| Total Assets | 1,422 | 1,771 | 1,548 | 2,051 | 2,442 | 2,327 | 2,328 | 2,567 | 3,209 | 3,427 | 4,874 | 5,487 | — |
| 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 | −18 | 304 | 226 | 48 | 70 | 209 | 450 | 86 | 167 | 387 | 287 | 544 | 676 |
| Cash from Investing Activity | −136 | −53 | −158 | −158 | −200 | −402 | −137 | −192 | 12 | −425 | 116 | −1,409 | −381 |
| Cash from Financing Activity | 133 | −238 | −29 | 67 | 122 | 203 | −249 | 65 | −161 | 74 | −358 | 788 | −267 |
| Net Cash Flow | −20 | 13 | 39 | −43 | −8 | 11 | 64 | −42 | 18 | 37 | 44 | −76 | 27 |
| 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 % | 12.0 | 16.0 | 16.0 | 12.0 | 18.0 | 16.0 | 11.0 | 10.0 | 12.0 | 16.0 | 15.0 | 13.0 | 13.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 14.7 |
| EPS (₹) | 3.79 | 4.28 | 5.12 | 4.88 | 6.82 | 7.45 | −8.79 | 2.21 | 8.03 | 11.90 | 9.50 | 10.68 | 15.07 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 110.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 37.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.22 |
| NPM % | 5.0 | 4.4 | 4.5 | 4.9 | 5.5 | 5.3 | −7.8 | 2.2 | 6.3 | 6.6 | 4.9 | 5.0 | 5.8 |
| OPM % | 8.0 | 10.0 | 9.0 | 9.0 | 11.0 | 10.0 | 9.0 | 9.0 | 10.0 | 11.0 | 11.0 | 11.0 | 12.0 |
| D/E | 1.55 | 1.17 | 1.02 | 0.88 | 0.99 | 0.58 | 0.64 | 0.47 | 0.39 | 0.45 | 0.27 | 0.73 | 0.56 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 5.8 |