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 | 137 | 175 | 178 | 189 | 141 | 192 | 207 | 192 | 193 | 239 | 248 | 252 | 212 |
| Expenses | 51 | 66 | 64 | 72 | 55 | 73 | 81 | 85 | 83 | 103 | 122 | 134 | 109 |
| Operating Profit | 86 | 109 | 114 | 117 | 86 | 120 | 125 | 107 | 110 | 136 | 126 | 118 | 102 |
| OPM % | 62.8% | 62.3% | 64.0% | 61.9% | 61.0% | 62.5% | 60.4% | 55.7% | 57.0% | 56.9% | 50.8% | 46.8% | 48.1% |
| Other Income | 25 | 23 | 27 | 31 | 30 | 33 | 31 | 20 | 28 | 24 | 27 | 21 | 44 |
| Interest | 3 | 5 | 6 | 0 | 3 | 6 | 2 | 1 | 4 | 5 | 8 | 8 | 7 |
| Depreciation | 14 | 14 | 14 | 12 | 12 | 12 | 13 | 13 | 11 | 12 | 13 | 14 | 12 |
| Profit before tax | 94 | 112 | 121 | 136 | 100 | 135 | 142 | 112 | 124 | 143 | 132 | 116 | 127 |
| Net Profit | 76 | 88 | 94 | 105 | 70 | 107 | 110 | 89 | 96 | 119 | 105 | 93 | 100 |
| EPS (₹) | 10.80 | 12.46 | 13.31 | 14.92 | 9.90 | 15.17 | 15.60 | 12.58 | 13.64 | 16.88 | 14.85 | 13.21 | 14.19 |
| 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 | 195 | 263 | 311 | 321 | 361 | 432 | 291 | 337 | 546 | 678 | 732 | 932 | 951 |
| Expenses | 56 | 75 | 97 | 103 | 128 | 154 | 105 | 117 | 179 | 252 | 294 | 442 | 468 |
| Operating Profit | 138 | 189 | 215 | 218 | 233 | 278 | 186 | 220 | 367 | 426 | 438 | 490 | 482 |
| OPM % | 70.8% | 71.9% | 69.1% | 67.9% | 64.5% | 64.4% | 63.9% | 65.3% | 67.2% | 62.8% | 59.8% | 52.6% | 50.7% |
| Other Income | 28 | 33 | 43 | 36 | 32 | 43 | 65 | 44 | 45 | 105 | 114 | 100 | 115 |
| Interest | 0 | 4 | 5 | 6 | 5 | 6 | 8 | 9 | 12 | 14 | 12 | 25 | 29 |
| Depreciation | 7 | 7 | 8 | 11 | 12 | 22 | 26 | 28 | 33 | 54 | 50 | 49 | 50 |
| Profit before tax | 160 | 211 | 244 | 238 | 248 | 292 | 216 | 226 | 367 | 463 | 489 | 516 | 519 |
| Net Profit | 112 | 144 | 170 | 179 | 180 | 234 | 172 | 189 | 291 | 363 | 375 | 413 | 417 |
| EPS (₹) | 15.82 | 20.45 | 24.11 | 25.36 | 25.61 | 33.19 | 24.48 | 26.85 | 41.25 | 51.49 | 53.25 | 58.58 | 59.13 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | — |
| Reserves | 525 | 667 | 837 | 997 | 1,156 | 1,343 | 1,515 | 1,684 | 1,950 | 2,282 | 2,615 | 2,982 | — |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 272 | — |
| Other Liabilities | 137 | 159 | 182 | 172 | 178 | 252 | 293 | 273 | 298 | 354 | 385 | 421 | — |
| Total Liabilities | 676 | 841 | 1,033 | 1,183 | 1,349 | 1,610 | 1,822 | 1,972 | 2,263 | 2,650 | 3,016 | 3,689 | — |
| Fixed Assets | 159 | 165 | 188 | 229 | 213 | 776 | 759 | 846 | 804 | 757 | 916 | 1,175 | — |
| CWIP | 100 | 143 | 262 | 357 | 509 | 2 | 51 | 82 | 86 | 162 | 753 | 763 | — |
| Investments | 384 | 442 | 482 | 499 | 531 | 672 | 810 | 846 | 1,161 | 1,494 | 1,135 | 1,520 | — |
| Other Assets | 33 | 90 | 101 | 99 | 96 | 160 | 202 | 197 | 212 | 237 | 211 | 231 | — |
| Total Assets | 676 | 841 | 1,033 | 1,183 | 1,349 | 1,610 | 1,822 | 1,972 | 2,263 | 2,650 | 3,016 | 3,689 | — |
| 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 | 103 | 137 | 153 | 146 | 171 | 208 | 130 | 163 | 297 | 377 | 349 | 388 |
| Cash from Investing Activity | −91 | −110 | −153 | −123 | −155 | −157 | −133 | −142 | −268 | −334 | −315 | −610 |
| Cash from Financing Activity | −11 | −25 | 0 | −19 | −20 | −47 | 0 | −21 | −24 | −33 | −42 | 222 |
| Net Cash Flow | 1 | 1 | 0 | 4 | −4 | 4 | −3 | 0 | 5 | 10 | −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 % | 29.0 | 35.0 | 33.0 | 26.0 | 23.0 | 24.0 | 16.0 | 15.0 | 22.0 | 22.0 | 21.0 | 19.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 14.8 |
| EPS (₹) | 15.82 | 20.45 | 24.11 | 25.36 | 25.61 | 33.19 | 24.48 | 26.85 | 41.25 | 51.49 | 53.25 | 58.58 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 425.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 18.1 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.65 |
| NPM % | 50.2 | 48.6 | 48.0 | 50.1 | 45.8 | 49.3 | 48.3 | 49.6 | 49.2 | 46.4 | 44.3 | 40.0 |
| OPM % | 71.0 | 72.0 | 69.0 | 68.0 | 64.0 | 64.0 | 64.0 | 65.0 | 67.0 | 63.0 | 60.0 | 53.0 |
| D/E | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.5 |