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 | 2,806 | 2,573 | 2,421 | 2,933 | 2,636 | 2,269 | 2,409 | 3,042 | 2,873 | 2,458 | 2,701 | 3,307 | 3,129 |
| Expenses | 2,413 | 2,243 | 2,011 | 2,443 | 2,293 | 2,050 | 2,151 | 2,491 | 2,354 | 2,091 | 2,318 | 2,719 | 2,560 |
| Operating Profit | 393 | 330 | 410 | 491 | 343 | 219 | 258 | 552 | 519 | 367 | 384 | 588 | 568 |
| OPM % | 14.0% | 12.8% | 16.9% | 16.7% | 13.0% | 9.7% | 10.7% | 18.1% | 18.1% | 14.9% | 14.2% | 17.8% | 18.2% |
| Other Income | 9 | 6 | 11 | 7 | 5 | 10 | 0 | 4 | 15 | 4 | 3 | −46 | 4 |
| Interest | 135 | 140 | 133 | 125 | 127 | 132 | 126 | 113 | 117 | 102 | 99 | 81 | 70 |
| Depreciation | 244 | 226 | 231 | 218 | 216 | 215 | 217 | 220 | 215 | 218 | 223 | 228 | 226 |
| Profit before tax | 24 | −30 | 57 | 155 | 5 | −118 | −85 | 224 | 202 | 51 | 65 | 233 | 276 |
| Net Profit | 14 | 2 | 31 | 100 | 3 | −85 | −61 | 166 | 133 | 36 | 49 | 141 | 160 |
| EPS (₹) | 0.40 | 0.04 | 0.87 | 2.81 | 0.08 | −2.38 | −1.72 | 4.63 | 3.73 | 1.02 | 1.37 | 3.94 | 4.47 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 5,157 | 6,094 | 7,052 | 6,793 | 7,489 | 9,318 | 10,586 | 10,733 | 10,357 | 11,338 | 11,594 |
| Expenses | 4,429 | 5,105 | 6,134 | 5,493 | 6,028 | 7,814 | 9,375 | 9,109 | 8,984 | 9,481 | 9,688 |
| Operating Profit | 728 | 989 | 918 | 1,301 | 1,460 | 1,504 | 1,211 | 1,624 | 1,373 | 1,857 | 1,907 |
| OPM % | 14.1% | 16.2% | 13.0% | 19.2% | 19.5% | 16.1% | 11.4% | 15.1% | 13.3% | 16.4% | 16.4% |
| Other Income | 11 | 54 | 54 | 33 | 34 | 35 | −393 | 33 | 19 | −25 | −35 |
| Interest | 231 | 425 | 457 | 419 | 664 | 570 | 512 | 533 | 496 | 398 | 351 |
| Depreciation | 313 | 392 | 498 | 528 | 794 | 918 | 951 | 919 | 869 | 884 | 895 |
| Profit before tax | 196 | 226 | 17 | 387 | 36 | 51 | −645 | 206 | 27 | 551 | 625 |
| Net Profit | 166 | 158 | −26 | 249 | −26 | 32 | 16 | 147 | 22 | 360 | 386 |
| EPS (₹) | 3.63 | 10.54 | −1.32 | 10.28 | −0.82 | 0.90 | 0.44 | 4.13 | 0.61 | 10.06 | 10.80 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 150 | 150 | 200 | 242 | 315 | 357 | 357 | 357 | 357 | 357 | — |
| Reserves | 3,799 | 3,967 | 4,788 | 5,037 | 7,009 | 8,464 | 8,482 | 8,626 | 8,645 | 8,985 | — |
| Borrowings | 4,314 | 4,369 | 4,683 | 4,513 | 7,792 | 5,575 | 4,785 | 4,404 | 4,074 | 4,916 | — |
| Other Liabilities | 3,022 | 3,133 | 3,590 | 3,652 | 4,792 | 5,218 | 5,364 | 5,323 | 5,082 | 6,041 | — |
| Total Liabilities | 11,285 | 11,619 | 13,262 | 13,444 | 19,907 | 19,615 | 18,988 | 18,710 | 18,158 | 20,299 | — |
| Fixed Assets | 8,916 | 8,690 | 9,895 | 9,970 | 15,042 | 15,409 | 14,962 | 15,027 | 14,702 | 14,478 | — |
| CWIP | 143 | 144 | 605 | 647 | 1,240 | 399 | 596 | 488 | 387 | 2,683 | — |
| Investments | 412 | 844 | 456 | 0 | 384 | 186 | 0 | 1 | 1 | 1 | — |
| Other Assets | 1,814 | 1,942 | 2,306 | 2,827 | 3,241 | 3,621 | 3,430 | 3,194 | 3,067 | 3,137 | — |
| Total Assets | 11,285 | 11,619 | 13,262 | 13,444 | 19,907 | 19,615 | 18,988 | 18,710 | 18,158 | 20,299 | — |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 922 | 951 | 860 | 1,025 | 1,717 | 1,221 | 1,711 | 1,593 | 1,329 | 1,485 |
| Cash from Investing Activity | −513 | −602 | −149 | −310 | −2,898 | −190 | −260 | −573 | −337 | −2,500 |
| Cash from Financing Activity | −503 | −387 | −647 | −559 | 1,420 | −1,420 | −1,362 | −1,114 | −913 | 927 |
| Net Cash Flow | −94 | −38 | 65 | 156 | 239 | −390 | 89 | −95 | 79 | −89 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 7.0 | 5.0 | 8.0 | 6.0 | 4.0 | 2.0 | 5.0 | 4.0 | 7.0 |
| ROE % | — | — | — | — | — | — | — | — | — | 4.2 |
| EPS (₹) | 3.63 | 10.54 | −1.32 | 10.28 | −0.82 | 0.90 | 0.44 | 4.13 | 0.61 | 10.06 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | 262.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | 27.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 3.2 | 2.6 | −0.4 | 3.6 | −0.3 | 0.3 | 0.2 | 1.4 | 0.2 | 3.2 |
| OPM % | 14.0 | 16.0 | 13.0 | 19.0 | 20.0 | 16.0 | 11.0 | 15.0 | 13.0 | 16.0 |
| D/E | 1.09 | 1.06 | 0.94 | 0.85 | 1.06 | 0.63 | 0.54 | 0.49 | 0.45 | 0.53 |
| P/B | — | — | — | — | — | — | — | — | — | 1.2 |