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 | 165 | 162 | 164 | 200 | 180 | 193 | 201 | 203 | 187 | 209 | 220 | 247 | 250 |
| Expenses | 137 | 136 | 144 | 164 | 149 | 159 | 167 | 166 | 155 | 179 | 188 | 203 | 202 |
| Operating Profit | 28 | 26 | 20 | 36 | 31 | 35 | 35 | 36 | 32 | 30 | 32 | 44 | 48 |
| OPM % | 17.0% | 16.0% | 12.2% | 18.0% | 17.2% | 18.1% | 17.4% | 17.7% | 17.1% | 14.4% | 14.5% | 17.8% | 19.2% |
| Other Income | 2 | 2 | 2 | 2 | 2 | 1 | 1 | −13 | 1 | 2 | 2 | 1 | 4 |
| Interest | 11 | 11 | 11 | 10 | 10 | 13 | 13 | 12 | 13 | 19 | 22 | 21 | 21 |
| Depreciation | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 8 | 8 |
| Profit before tax | 14 | 11 | 6 | 22 | 16 | 15 | 15 | 4 | 14 | 5 | 6 | 16 | 23 |
| Net Profit | 10 | 8 | 1 | 17 | 11 | 11 | 10 | 2 | 10 | 3 | 4 | 11 | 17 |
| EPS (₹) | 3.91 | 3.18 | 0.40 | 6.42 | 4.35 | 4.15 | 3.79 | 0.91 | 3.89 | 1.28 | 1.40 | 4.32 | 6.25 |
| 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 | 84 | 100 | 110 | 161 | 239 | 306 | 336 | 487 | 686 | 691 | 778 | 862 | 926 |
| Expenses | 71 | 86 | 90 | 132 | 196 | 248 | 272 | 401 | 575 | 581 | 641 | 725 | 772 |
| Operating Profit | 13 | 14 | 20 | 29 | 43 | 58 | 64 | 87 | 112 | 110 | 136 | 137 | 154 |
| OPM % | 15.5% | 14.0% | 18.2% | 18.0% | 18.0% | 19.0% | 19.0% | 17.9% | 16.3% | 15.9% | 17.5% | 15.9% | 16.6% |
| Other Income | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 5 | 8 | −10 | 6 | 9 |
| Interest | 5 | 5 | 8 | 10 | 12 | 12 | 14 | 19 | 29 | 42 | 48 | 75 | 83 |
| Depreciation | 1 | 1 | 1 | 2 | 3 | 5 | 7 | 12 | 16 | 23 | 28 | 28 | 30 |
| Profit before tax | 8 | 8 | 12 | 17 | 29 | 41 | 44 | 57 | 71 | 53 | 50 | 41 | 50 |
| Net Profit | 5 | 5 | 8 | 11 | 21 | 29 | 31 | 45 | 50 | 36 | 35 | 29 | 36 |
| EPS (₹) | 11.31 | 2.59 | 3.84 | 5.49 | 10.43 | 12.28 | 13.43 | 17.90 | 20.04 | 13.51 | 13.20 | 10.90 | 13.25 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4 | 20 | 20 | 20 | 20 | 23 | 23 | 25 | 25 | 26 | 26 | 26 | — |
| Reserves | 19 | 8 | 22 | 30 | 50 | 133 | 160 | 414 | 458 | 734 | 763 | 790 | — |
| Borrowings | 24 | 26 | 69 | 82 | 120 | 137 | 222 | 229 | 370 | 409 | 597 | 1,395 | — |
| Other Liabilities | 21 | 26 | 41 | 48 | 56 | 61 | 87 | 131 | 202 | 292 | 361 | 691 | — |
| Total Liabilities | 69 | 80 | 152 | 180 | 246 | 355 | 492 | 799 | 1,054 | 1,461 | 1,747 | 2,902 | — |
| Fixed Assets | 13 | 17 | 56 | 67 | 83 | 111 | 127 | 285 | 347 | 496 | 404 | 475 | — |
| CWIP | 0 | 1 | 1 | 1 | 0 | 3 | 115 | 11 | 36 | 109 | 156 | 857 | — |
| Investments | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 82 | 77 | 0 | 0 | 0 | — |
| Other Assets | 55 | 62 | 94 | 112 | 163 | 241 | 250 | 422 | 594 | 856 | 1,187 | 1,570 | — |
| Total Assets | 69 | 80 | 152 | 180 | 246 | 355 | 492 | 799 | 1,054 | 1,461 | 1,747 | 2,902 | — |
| 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 | 9 | 9 | 0 | 12 | −4 | −35 | 84 | 1 | −30 | −29 | 196 | −231 |
| Cash from Investing Activity | −2 | −4 | −33 | −13 | −20 | −29 | −135 | −146 | −94 | −216 | −317 | −410 |
| Cash from Financing Activity | −6 | −4 | 33 | 0 | 24 | 63 | 51 | 188 | 100 | 237 | 113 | 642 |
| Net Cash Flow | 1 | 0 | 1 | −1 | 0 | −1 | 0 | 44 | −25 | −8 | −8 | 0 |
| 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 % | 27.0 | 26.0 | 23.0 | 23.0 | 26.0 | 22.0 | 17.0 | 14.0 | 13.0 | 9.0 | 9.0 | 6.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 3.6 |
| EPS (₹) | 11.31 | 2.59 | 3.84 | 5.49 | 10.43 | 12.28 | 13.43 | 17.90 | 20.04 | 13.51 | 13.20 | 10.90 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 309.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 201.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.04 |
| NPM % | 5.9 | 5.0 | 7.3 | 6.8 | 8.8 | 9.5 | 9.2 | 9.2 | 7.2 | 5.2 | 4.6 | 3.3 |
| OPM % | 15.0 | 14.0 | 18.0 | 18.0 | 18.0 | 19.0 | 19.0 | 18.0 | 16.0 | 16.0 | 18.0 | 16.0 |
| D/E | 1.04 | 0.93 | 1.64 | 1.64 | 1.71 | 0.88 | 1.21 | 0.52 | 0.77 | 0.54 | 0.76 | 1.71 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 7.7 |