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 | 153 | 167 | 118 | 143 | 128 | 190 | 174 | 183 | 157 | 136 | 278 | 306 | 361 |
| Expenses | 118 | 131 | 95 | 125 | 112 | 153 | 141 | 149 | 128 | 119 | 214 | 244 | 276 |
| Operating Profit | 35 | 36 | 24 | 18 | 17 | 37 | 33 | 34 | 28 | 17 | 64 | 62 | 85 |
| OPM % | 22.9% | 21.6% | 20.3% | 12.6% | 13.3% | 19.5% | 19.0% | 18.6% | 17.8% | 12.5% | 23.0% | 20.3% | 23.5% |
| Other Income | 4 | 1 | 0 | 0 | 1 | 1 | 3 | 0 | 1 | 4 | −1 | 16 | 8 |
| Interest | 6 | 5 | 6 | 6 | 5 | 5 | 6 | 6 | 6 | 6 | 8 | 10 | 16 |
| Depreciation | 6 | 6 | 6 | 6 | 6 | 8 | 9 | 10 | 8 | 9 | 9 | 9 | 10 |
| Profit before tax | 27 | 26 | 13 | 7 | 6 | 25 | 21 | 19 | 15 | 6 | 46 | 60 | 67 |
| Net Profit | 20 | 20 | 10 | 5 | 4 | 19 | 16 | 14 | 11 | 4 | 35 | 44 | 50 |
| EPS (₹) | 6.61 | 6.65 | 3.40 | 1.58 | 1.44 | 6.10 | 5.19 | 4.46 | 3.51 | 1.38 | 11.28 | 14.40 | 16.33 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 214 | 246 | 322 | 574 | 581 | 676 | 876 | 1,080 |
| Expenses | 156 | 163 | 228 | 420 | 468 | 555 | 705 | 852 |
| Operating Profit | 58 | 83 | 94 | 154 | 113 | 121 | 171 | 228 |
| OPM % | 27.1% | 33.7% | 29.2% | 26.8% | 19.4% | 17.9% | 19.5% | 21.1% |
| Other Income | 4 | 1 | 9 | 19 | 6 | 5 | 19 | 27 |
| Interest | 5 | 7 | 7 | 15 | 22 | 22 | 29 | 39 |
| Depreciation | 12 | 13 | 14 | 19 | 23 | 32 | 35 | 36 |
| Profit before tax | 46 | 65 | 82 | 140 | 73 | 72 | 126 | 179 |
| Net Profit | 31 | 46 | 61 | 103 | 56 | 53 | 94 | 133 |
| EPS (₹) | 11.70 | 14.98 | 19.79 | 33.62 | 18.24 | 17.19 | 30.57 | 43.39 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 27 | 31 | 31 | 31 | 31 | 31 | 31 | — |
| Reserves | 198 | 446 | 489 | 589 | 646 | 698 | 792 | — |
| Borrowings | 29 | 17 | 96 | 143 | 191 | 177 | 377 | — |
| Other Liabilities | 92 | 93 | 112 | 300 | 140 | 224 | 544 | — |
| Total Liabilities | 346 | 586 | 728 | 1,063 | 1,008 | 1,130 | 1,743 | — |
| Fixed Assets | 155 | 167 | 196 | 291 | 341 | 439 | 514 | — |
| CWIP | 12 | 11 | 44 | 64 | 73 | 53 | 34 | — |
| Investments | 0 | 0 | 62 | 27 | 0 | 0 | 215 | — |
| Other Assets | 179 | 409 | 425 | 680 | 594 | 638 | 979 | — |
| Total Assets | 346 | 586 | 728 | 1,063 | 1,008 | 1,130 | 1,743 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 56 | 9 | −30 | 7 | 57 | 101 | 197 |
| Cash from Investing Activity | −12 | −22 | −145 | −87 | −56 | −103 | −353 |
| Cash from Financing Activity | −41 | 180 | 54 | 32 | 25 | −36 | 155 |
| Net Cash Flow | 3 | 167 | −121 | −47 | 27 | −37 | −1 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | 19.0 | 16.0 | 22.0 | 11.0 | 10.0 | 15.0 |
| ROE % | — | — | — | — | — | — | 12.4 |
| EPS (₹) | 11.70 | 14.98 | 19.79 | 33.62 | 18.24 | 17.19 | 30.57 |
| Book Value (₹) | — | — | — | — | — | — | 267.0 |
| Face Value (₹) | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | 176.0 |
| Div Yield % | — | — | — | — | — | — | 0.00 |
| NPM % | 14.2 | 18.6 | 18.4 | 17.4 | 9.5 | 7.8 | 10.5 |
| OPM % | 27.0 | 34.0 | 29.0 | 27.0 | 19.0 | 18.0 | 20.0 |
| D/E | 0.13 | 0.04 | 0.18 | 0.23 | 0.28 | 0.24 | 0.46 |
| P/B | — | — | — | — | — | — | 29.2 |