| 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 | 9,900 | 10,567 | 11,366 | 11,686 | 10,418 | 10,786 | 10,703 | 11,664 | 11,719 | 13,450 | 12,069 | 12,544 | 11,900 |
| Expenses | 9,557 | 10,813 | 10,500 | 11,252 | 10,148 | 10,646 | 10,605 | 11,239 | 11,530 | 13,524 | 11,863 | 12,525 | 12,105 |
| Operating Profit | 343 | −246 | 866 | 434 | 270 | 140 | 98 | 426 | 189 | −74 | 206 | 19 | −205 |
| OPM % | 3.5% | −2.3% | 7.6% | 3.7% | 2.6% | 1.3% | 0.9% | 3.7% | 1.6% | −0.6% | 1.7% | 0.2% | −1.7% |
| Other Income | −25 | 4 | 0 | 36 | 2 | 1 | 9 | 77 | 202 | 98 | 166 | 427 | 27 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 318 | −242 | 866 | 470 | 272 | 141 | 107 | 502 | 391 | 23 | 372 | 446 | −179 |
| Net Profit | 261 | −175 | 722 | 313 | 243 | 91 | 349 | 356 | 402 | 55 | 380 | 580 | −239 |
| EPS (₹) | 1.58 | −1.07 | 4.38 | 1.89 | 1.45 | 0.54 | 2.12 | 2.18 | 2.43 | 0.33 | 2.31 | 3.51 | −1.47 |
| 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 | 13,354 | 15,215 | 20,234 | 19,798 | 27,660 | 28,343 | 33,066 | 35,821 | 41,007 | 43,285 | 43,541 | 49,758 | 49,962 |
| Expenses | 17,107 | 18,195 | 20,692 | 24,590 | 27,944 | 29,406 | 30,931 | 35,644 | 39,728 | 42,017 | 42,552 | 49,332 | 50,016 |
| Operating Profit | −3,753 | −2,980 | −458 | −4,793 | −284 | −1,063 | 2,136 | 177 | 1,279 | 1,268 | 989 | 426 | −54 |
| OPM % | −28.1% | −19.6% | −2.3% | −24.2% | −1.0% | −3.8% | 6.5% | 0.5% | 3.1% | 2.9% | 2.3% | 0.9% | −0.1% |
| Other Income | 5,487 | 4,063 | 1,704 | 7,601 | 1,050 | 2,816 | 27 | 87 | 60 | 203 | 84 | 888 | 717 |
| Interest | 3 | 4 | 6 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 28 | 34 | 47 | 74 | 90 | 93 | 103 | 87 | 82 | 59 | 51 | 81 | 0 |
| Profit before tax | 1,703 | 1,045 | 1,194 | 2,722 | 677 | 1,659 | 2,060 | 178 | 1,256 | 1,412 | 1,022 | 1,233 | 663 |
| Net Profit | 1,412 | 959 | 1,050 | 2,190 | 610 | 1,447 | 1,645 | 198 | 1,050 | 1,120 | 1,038 | 1,417 | 776 |
| EPS (₹) | 8.85 | 6.01 | 6.54 | 13.29 | 3.67 | 8.75 | 9.95 | 1.18 | 6.36 | 6.77 | 6.29 | 8.57 | 4.68 |
| 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 | 200 | 200 | 200 | 412 | 824 | 824 | 824 | 824 | 824 | 824 | 824 | 824 | — |
| Reserves | 20,035 | 19,426 | 20,484 | 24,228 | 23,303 | 20,721 | 24,732 | 24,981 | 25,040 | 27,472 | 28,171 | 27,707 | — |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Liabilities | 42,726 | 44,780 | 49,473 | 51,094 | 56,426 | 55,707 | 66,914 | 70,691 | 72,359 | 79,150 | 80,776 | 81,817 | — |
| Total Liabilities | 62,961 | 64,407 | 70,157 | 75,734 | 80,553 | 77,252 | 92,470 | 96,496 | 98,223 | 1,07,446 | 1,09,771 | 1,10,349 | — |
| Fixed Assets | 302 | 350 | 399 | 560 | 561 | 558 | 547 | 563 | 564 | 471 | 533 | 520 | — |
| CWIP | 0 | 15 | 57 | 33 | 45 | 25 | 16 | 18 | 14 | 20 | 6 | 13 | — |
| Investments | 45,365 | 44,972 | 51,907 | 56,024 | 59,801 | 52,029 | 67,025 | 71,319 | 74,360 | 82,069 | 80,942 | 78,160 | — |
| Other Assets | 17,293 | 19,069 | 17,795 | 19,117 | 20,147 | 24,640 | 24,883 | 24,597 | 23,285 | 24,886 | 28,290 | 31,657 | — |
| Total Assets | 62,961 | 64,407 | 70,157 | 75,734 | 80,553 | 77,252 | 92,470 | 96,496 | 98,223 | 1,07,446 | 1,09,771 | 1,10,349 | — |
| Mar 2014 | 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 | — | 847 | −1,605 | −124 | 425 | −1,334 | −967 | 777 | −4,052 | −5,855 | −4,672 | −3,390 | −4,532 |
| Cash from Investing Activity | — | −1,345 | 741 | 1,340 | −494 | 2,337 | 2,825 | −334 | 4,900 | 5,701 | 7,203 | 3,285 | 2,050 |
| Cash from Financing Activity | — | −208 | −366 | −307 | 1,125 | −476 | −300 | 77 | −6 | −65 | −326 | −343 | −297 |
| Net Cash Flow | — | −706 | −1,229 | 910 | 1,056 | 527 | 1,558 | 520 | 842 | −219 | 2,206 | −448 | −2,778 |
| Mar 2014 | 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 % | −1.0 | 1.0 | −2.0 | 3.0 | 2.0 | −1.0 | 7.0 | 9.0 | 1.0 | −2.0 | 5.0 | 4.0 | 4.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 4.9 |
| EPS (₹) | 20.75 | 8.85 | 6.01 | 6.54 | 13.29 | 3.67 | 8.75 | 9.95 | 1.18 | 6.36 | 6.77 | 6.29 | 4.68 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 173.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 38.5 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.84 |
| NPM % | 7.5 | 7.5 | 5.0 | 4.8 | 8.0 | 2.1 | 4.6 | 5.0 | 0.6 | 2.6 | 2.6 | 2.4 | 2.8 |
| OPM % | −31.0 | −28.0 | −20.0 | −2.3 | −24.0 | −1.0 | −3.8 | 6.0 | 0.5 | 3.1 | 2.9 | 2.3 | 0.9 |
| D/E | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 1.0 |