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 | 648 | 735 | 841 | 929 | 949 | 1,053 | 1,034 | 1,120 | 1,123 | 1,135 | 1,104 | 1,269 | 1,376 |
| Expenses | 357 | 375 | 396 | 464 | 457 | 488 | 453 | 545 | 511 | 541 | 497 | 641 | 652 |
| Operating Profit | 290 | 360 | 445 | 465 | 493 | 565 | 582 | 575 | 612 | 593 | 607 | 629 | 724 |
| OPM % | 44.8% | 49.0% | 52.9% | 50.1% | 51.9% | 53.7% | 56.3% | 51.3% | 54.5% | 52.2% | 55.0% | 49.6% | 52.6% |
| Other Income | 4 | 3 | 2 | 0 | 7 | 4 | 1 | 9 | 3 | 8 | 2 | 20 | 8 |
| Interest | 119 | 147 | 171 | 183 | 183 | 200 | 225 | 215 | 240 | 237 | 242 | 258 | 295 |
| Depreciation | 22 | 24 | 45 | 45 | 20 | 21 | 24 | 29 | 24 | 25 | 27 | 36 | 27 |
| Profit before tax | 153 | 191 | 231 | 237 | 297 | 347 | 334 | 340 | 351 | 339 | 340 | 355 | 411 |
| Net Profit | 123 | 145 | 176 | 181 | 221 | 257 | 252 | 255 | 264 | 254 | 254 | 269 | 306 |
| EPS (₹) | 7.02 | 8.28 | 10.01 | 10.24 | 12.49 | 14.43 | 14.05 | 14.20 | 14.66 | 14.09 | 13.96 | 14.79 | 16.75 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 780 | 1,384 | 1,778 | 2,223 | 3,156 | 4,162 | 4,638 | 4,884 |
| Expenses | 281 | 939 | 1,132 | 1,340 | 1,591 | 1,942 | 2,188 | 2,331 |
| Operating Profit | 499 | 444 | 646 | 883 | 1,565 | 2,220 | 2,450 | 2,553 |
| OPM % | 64.0% | 32.1% | 36.3% | 39.7% | 49.6% | 53.3% | 52.8% | 52.3% |
| Other Income | 76 | −565 | 638 | 8 | 3 | 14 | 25 | 38 |
| Interest | 200 | 246 | 278 | 396 | 620 | 822 | 977 | 1,032 |
| Depreciation | 15 | 50 | 71 | 89 | 136 | 94 | 113 | 115 |
| Profit before tax | 360 | −417 | 935 | 406 | 812 | 1,318 | 1,385 | 1,445 |
| Net Profit | 286 | −475 | 857 | 305 | 625 | 985 | 1,040 | 1,082 |
| EPS (₹) | — | — | — | — | 35.43 | 54.82 | 57.19 | 59.59 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 26 | 35 | 35 | 35 | 35 | 36 | 36 | — |
| Reserves | 1,056 | 1,592 | 1,896 | 2,219 | 2,859 | 3,454 | 4,085 | — |
| Borrowings | 1,287 | 1,428 | 3,549 | 5,413 | 6,746 | 7,839 | 11,544 | — |
| Other Liabilities | 2,841 | 4,397 | 5,119 | 5,048 | 10,747 | 17,059 | 18,827 | — |
| Total Liabilities | 5,211 | 7,451 | 10,598 | 12,716 | 20,387 | 28,388 | 34,491 | — |
| Fixed Assets | 108 | 162 | 219 | 284 | 290 | 312 | 280 | — |
| CWIP | 4 | 22 | 18 | 25 | 8 | 5 | 9 | — |
| Investments | 665 | 25 | 70 | 170 | 170 | 221 | 358 | — |
| Other Assets | 4,434 | 7,242 | 10,292 | 12,237 | 19,920 | 27,850 | 33,844 | — |
| Total Assets | 5,211 | 7,451 | 10,598 | 12,716 | 20,387 | 28,388 | 34,491 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −500 | −1,108 | −1,425 | −1,865 | −1,658 | −373 | −3,014 |
| Cash from Investing Activity | −112 | −124 | −81 | −173 | −79 | −62 | −119 |
| Cash from Financing Activity | 235 | 877 | 2,139 | 1,825 | 1,316 | 601 | 3,181 |
| Net Cash Flow | −376 | −354 | 633 | −212 | −422 | 166 | 48 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | 17.0 | 14.0 | 12.0 | 17.0 | 20.0 | 18.0 |
| ROE % | — | — | — | — | — | — | 27.4 |
| EPS (₹) | — | — | — | — | 35.43 | 54.82 | 57.19 |
| Book Value (₹) | — | — | — | — | — | — | 226.0 |
| Face Value (₹) | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | 30.1 |
| Div Yield % | — | — | — | — | — | — | 1.58 |
| NPM % | 33.4 | −58.0 | 35.5 | 13.7 | 19.8 | 23.6 | 22.3 |
| OPM % | 64.0 | 32.0 | 36.0 | 40.0 | 50.0 | 53.0 | 53.0 |
| D/E | 1.19 | 0.88 | 1.84 | 2.40 | 2.33 | 2.25 | 2.80 |
| P/B | — | — | — | — | — | — | 7.8 |