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 | 252 | 293 | 324 | 375 | 315 | 361 | 381 | 430 | 321 | 401 | 400 | 453 | 357 |
| Expenses | 220 | 236 | 247 | 253 | 267 | 278 | 273 | 293 | 276 | 298 | 294 | 301 | 301 |
| Operating Profit | 32 | 57 | 77 | 123 | 48 | 83 | 108 | 137 | 45 | 102 | 106 | 152 | 56 |
| OPM % | 12.7% | 19.5% | 23.8% | 32.8% | 15.2% | 23.0% | 28.3% | 31.9% | 14.0% | 25.4% | 26.5% | 33.6% | 15.7% |
| Other Income | 13 | 9 | 11 | 15 | 23 | 19 | 8 | 14 | 29 | 13 | −15 | −4 | 36 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
| Depreciation | 7 | 7 | 7 | 7 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Profit before tax | 37 | 59 | 80 | 129 | 61 | 93 | 107 | 141 | 64 | 105 | 80 | 138 | 82 |
| Net Profit | 30 | 48 | 68 | 105 | 48 | 70 | 89 | 108 | 50 | 82 | 63 | 106 | 63 |
| EPS (₹) | 2.16 | 3.41 | 4.88 | 7.50 | 3.39 | 5.01 | 6.34 | 7.65 | 3.51 | 5.77 | 4.41 | 7.47 | 4.41 |
| 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 | 308 | 347 | 427 | 512 | 621 | 661 | 673 | 779 | 974 | 1,244 | 1,487 | 1,574 | 1,610 |
| Expenses | 251 | 307 | 357 | 415 | 493 | 556 | 480 | 584 | 762 | 956 | 1,111 | 1,169 | 1,194 |
| Operating Profit | 58 | 39 | 70 | 98 | 128 | 105 | 192 | 195 | 212 | 288 | 376 | 406 | 417 |
| OPM % | 18.8% | 11.2% | 16.4% | 19.1% | 20.6% | 15.9% | 28.5% | 25.0% | 21.8% | 23.2% | 25.3% | 25.8% | 25.9% |
| Other Income | 8 | 3 | 8 | 8 | 20 | 21 | 15 | 30 | 34 | 48 | 64 | 24 | 30 |
| Interest | 2 | 4 | 5 | 5 | 9 | 11 | 6 | 3 | 4 | 4 | 5 | 5 | 5 |
| Depreciation | 4 | 4 | 5 | 6 | 6 | 20 | 20 | 18 | 25 | 28 | 33 | 37 | 37 |
| Profit before tax | 59 | 34 | 68 | 94 | 134 | 95 | 181 | 203 | 217 | 304 | 402 | 387 | 405 |
| Net Profit | 46 | 28 | 51 | 73 | 102 | 73 | 126 | 164 | 177 | 252 | 315 | 301 | 314 |
| EPS (₹) | 4.29 | 2.58 | 3.99 | 5.26 | 7.34 | 5.20 | 9.03 | 11.73 | 12.64 | 17.93 | 22.26 | 21.12 | 22.06 |
| 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 | 53 | 53 | 62 | 68 | 68 | 69 | 69 | 70 | 70 | 140 | 140 | 141 | — |
| Reserves | 148 | 166 | 188 | 337 | 428 | 480 | 596 | 742 | 913 | 1,084 | 1,376 | 1,636 | — |
| Borrowings | 55 | 69 | 71 | 66 | 68 | 76 | 20 | 28 | 43 | 49 | 53 | 39 | — |
| Other Liabilities | 68 | 101 | 106 | 138 | 177 | 245 | 235 | 264 | 319 | 414 | 475 | 626 | — |
| Total Liabilities | 324 | 389 | 427 | 609 | 742 | 871 | 921 | 1,103 | 1,345 | 1,686 | 2,045 | 2,442 | — |
| Fixed Assets | 23 | 57 | 62 | 68 | 69 | 130 | 205 | 230 | 245 | 248 | 259 | 239 | — |
| CWIP | 5 | 6 | 11 | 17 | 83 | 91 | 0 | 0 | 0 | 3 | 0 | 1 | — |
| Investments | 60 | 45 | 49 | 50 | 52 | 76 | 83 | 92 | 131 | 365 | 508 | 703 | — |
| Other Assets | 236 | 281 | 306 | 474 | 539 | 574 | 632 | 781 | 969 | 1,070 | 1,278 | 1,499 | — |
| Total Assets | 324 | 389 | 427 | 609 | 742 | 871 | 921 | 1,103 | 1,345 | 1,686 | 2,045 | 2,442 | — |
| 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 | 11 | 36 | 60 | 102 | 90 | 216 | 143 | 136 | 281 | 215 | 232 |
| Cash from Investing Activity | −9 | −6 | −5 | −17 | −85 | −100 | −142 | −79 | −88 | −217 | −168 | −145 |
| Cash from Financing Activity | −6 | −1 | −21 | 68 | −5 | −47 | −102 | −32 | −44 | −47 | −68 | −87 |
| Net Cash Flow | −6 | 5 | 11 | 111 | 12 | −58 | −28 | 32 | 4 | 17 | −21 | 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 % | — | 14.0 | 22.0 | 25.0 | 27.0 | 18.0 | 28.0 | 27.0 | 24.0 | 27.0 | 28.0 | 25.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 19.6 |
| EPS (₹) | 4.29 | 2.58 | 3.99 | 5.26 | 7.34 | 5.20 | 9.03 | 11.73 | 12.64 | 17.93 | 22.26 | 21.12 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 125.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 18.7 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.34 |
| NPM % | 14.6 | 8.0 | 11.7 | 14.0 | 15.9 | 10.7 | 18.3 | 20.3 | 17.6 | 19.5 | 20.3 | 18.8 |
| OPM % | 19.0 | 11.0 | 16.0 | 19.0 | 21.0 | 16.0 | 29.0 | 25.0 | 22.0 | 23.0 | 25.0 | 26.0 |
| D/E | 0.27 | 0.32 | 0.28 | 0.16 | 0.14 | 0.14 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.02 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 3.6 |