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 | 5,048 | 5,660 | 7,584 | 5,284 | 5,092 | 4,390 | 5,856 | 4,457 | 3,534 | 6,763 | 6,870 | 4,347 | 4,500 |
| Expenses | 5,060 | 5,714 | 7,266 | 4,905 | 4,985 | 4,265 | 5,710 | 4,222 | 3,453 | 6,660 | 6,574 | 4,026 | 4,234 |
| Operating Profit | −12 | −55 | 318 | 379 | 107 | 125 | 146 | 234 | 81 | 103 | 296 | 321 | 267 |
| OPM % | −0.2% | −1.0% | 4.2% | 7.2% | 2.1% | 2.8% | 2.5% | 5.3% | 2.3% | 1.5% | 4.3% | 7.4% | 5.9% |
| Other Income | 34 | 58 | 25 | 55 | 53 | 37 | 47 | 62 | 9 | 15 | 59 | 46 | 54 |
| Interest | 104 | 39 | 50 | 74 | 90 | 60 | 41 | 35 | 46 | 55 | 72 | 77 | 79 |
| Depreciation | 87 | 90 | 92 | 92 | 91 | 93 | 94 | 95 | 96 | 99 | 110 | 100 | 104 |
| Profit before tax | −169 | −127 | 201 | 268 | −21 | 9 | 57 | 167 | −52 | −36 | 172 | 190 | 138 |
| Net Profit | −121 | −87 | 151 | 208 | −9 | 12 | 46 | 135 | −39 | −36 | 135 | 152 | 113 |
| EPS (₹) | −2.48 | −1.78 | 3.08 | 4.23 | −0.18 | 0.25 | 0.93 | 2.75 | −0.80 | −0.73 | 2.76 | 3.09 | 2.31 |
| 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 | 8,514 | 7,757 | 7,600 | 8,943 | 12,429 | 13,135 | 11,906 | 15,857 | 29,587 | 23,556 | 19,798 | 21,519 | 22,480 |
| Expenses | 8,130 | 7,197 | 7,041 | 8,404 | 11,417 | 12,283 | 11,001 | 15,469 | 28,509 | 22,939 | 19,182 | 20,682 | 21,494 |
| Operating Profit | 385 | 560 | 559 | 539 | 1,012 | 852 | 904 | 388 | 1,077 | 617 | 615 | 837 | 986 |
| OPM % | 4.5% | 7.2% | 7.4% | 6.0% | 8.1% | 6.5% | 7.6% | 2.4% | 3.6% | 2.6% | 3.1% | 3.9% | 4.4% |
| Other Income | 37 | 45 | 45 | 62 | 52 | −331 | 33 | 26 | 195 | 196 | 203 | 96 | 174 |
| Interest | 304 | 231 | 193 | 192 | 320 | 409 | 294 | 137 | 308 | 277 | 233 | 253 | 282 |
| Depreciation | 73 | 87 | 85 | 73 | 285 | 374 | 312 | 335 | 353 | 362 | 373 | 405 | 413 |
| Profit before tax | 45 | 287 | 325 | 335 | 459 | −263 | 331 | −58 | 612 | 174 | 212 | 275 | 464 |
| Net Profit | 26 | 197 | 208 | 213 | 294 | −181 | 237 | −95 | 458 | 150 | 184 | 211 | 364 |
| EPS (₹) | 0.53 | 4.02 | 4.24 | 4.34 | 5.99 | −3.69 | 4.83 | −1.94 | 9.34 | 3.06 | 3.75 | 4.31 | 7.43 |
| 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 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | — |
| Reserves | 990 | 1,199 | 1,334 | 1,495 | 1,720 | 1,412 | 1,650 | 1,589 | 2,051 | 2,055 | 2,225 | 2,350 | — |
| Borrowings | 7,645 | 6,124 | 4,135 | 3,061 | 6,464 | 8,103 | 1,892 | 3,172 | 3,993 | 4,091 | 2,001 | 3,964 | — |
| Other Liabilities | 4,332 | 4,207 | 4,223 | 4,582 | 5,231 | 4,561 | 4,382 | 5,244 | 6,002 | 4,563 | 4,599 | 4,923 | — |
| Total Liabilities | 13,458 | 12,019 | 10,182 | 9,628 | 13,905 | 14,565 | 8,414 | 10,496 | 12,536 | 11,199 | 9,316 | 11,728 | — |
| Fixed Assets | 4,443 | 4,259 | 4,059 | 4,080 | 3,993 | 3,726 | 3,615 | 4,230 | 3,969 | 3,831 | 3,694 | 3,534 | — |
| CWIP | 39 | 33 | 51 | 64 | 133 | 656 | 862 | 138 | 178 | 242 | 172 | 161 | — |
| Investments | 0 | 23 | 152 | 217 | 265 | 323 | 416 | 257 | 259 | 336 | 443 | 496 | — |
| Other Assets | 8,975 | 7,705 | 5,921 | 5,268 | 9,513 | 9,861 | 3,520 | 5,870 | 8,131 | 6,791 | 5,007 | 7,538 | — |
| Total Assets | 13,458 | 12,019 | 10,182 | 9,628 | 13,905 | 14,565 | 8,414 | 10,496 | 12,536 | 11,199 | 9,316 | 11,728 | — |
| 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 | 304 | 1,848 | 2,453 | 1,661 | −2,703 | −319 | 7,021 | −1,029 | −333 | 668 | 2,593 | −1,342 |
| Cash from Investing Activity | −89 | −87 | −201 | −346 | −310 | −810 | −497 | −129 | −206 | −334 | −270 | −263 |
| Cash from Financing Activity | −214 | −1,760 | −2,250 | −1,314 | 3,022 | 1,132 | −6,505 | 1,145 | 526 | −318 | −2,334 | 1,643 |
| Net Cash Flow | 1 | 2 | 1 | 1 | 9 | 3 | 20 | −14 | −13 | 16 | −12 | 37 |
| 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 % | — | 6.0 | 8.0 | 9.0 | 11.0 | 6.0 | 9.0 | 2.0 | 16.0 | 7.0 | 8.0 | 9.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 7.5 |
| EPS (₹) | 0.53 | 4.02 | 4.24 | 4.34 | 5.99 | −3.69 | 4.83 | −1.94 | 9.34 | 3.06 | 3.75 | 4.31 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 57.9 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 8.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.68 |
| NPM % | 0.3 | 2.5 | 2.7 | 2.4 | 2.4 | −1.4 | 2.0 | −0.6 | 1.5 | 0.6 | 0.9 | 1.0 |
| OPM % | 4.5 | 7.0 | 7.0 | 6.0 | 8.0 | 6.0 | 8.0 | 2.4 | 3.6 | 2.6 | 3.1 | 3.9 |
| D/E | 5.16 | 3.62 | 2.27 | 1.54 | 2.92 | 4.26 | 0.88 | 1.53 | 1.57 | 1.61 | 0.74 | 1.40 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.1 |