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 | 216 | 307 | 342 | 289 | 314 | 524 | 515 | 449 | 347 | 657 | 664 | 645 | 576 |
| Expenses | 176 | 267 | 293 | 254 | 270 | 442 | 436 | 395 | 299 | 568 | 570 | 545 | 507 |
| Operating Profit | 40 | 41 | 49 | 34 | 44 | 81 | 79 | 54 | 48 | 89 | 93 | 100 | 68 |
| OPM % | 18.5% | 13.4% | 14.3% | 11.8% | 14.0% | 15.5% | 15.3% | 12.0% | 13.8% | 13.5% | 14.0% | 15.5% | 11.8% |
| Other Income | 1 | 5 | 7 | 8 | 7 | 4 | 3 | 5 | 8 | 4 | 4 | 7 | 5 |
| Interest | 7 | 10 | 13 | 13 | 10 | 11 | 11 | 20 | 12 | 14 | 20 | 15 | 24 |
| Depreciation | 9 | 9 | 9 | 10 | 9 | 10 | 9 | 10 | 10 | 11 | 13 | 11 | 15 |
| Profit before tax | 25 | 27 | 34 | 20 | 32 | 65 | 62 | 29 | 34 | 68 | 64 | 80 | 35 |
| Net Profit | 18 | 19 | 27 | 15 | 24 | 48 | 47 | 21 | 26 | 49 | 47 | 57 | 27 |
| EPS (₹) | 2.20 | 2.20 | 3.29 | 1.67 | 2.92 | 5.79 | 5.64 | 2.56 | 3.17 | 6.04 | 5.65 | 6.76 | 3.16 |
| 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 | 92 | 93 | 105 | 161 | 170 | 201 | 281 | 593 | 1,091 | 1,154 | 1,802 | 2,312 | 2,540 |
| Expenses | 75 | 75 | 85 | 148 | 185 | 195 | 261 | 509 | 949 | 988 | 1,540 | 1,982 | 2,191 |
| Operating Profit | 17 | 18 | 20 | 14 | −15 | 5 | 20 | 85 | 141 | 166 | 262 | 330 | 350 |
| OPM % | 18.5% | 19.4% | 19.0% | 8.7% | −8.8% | 2.5% | 7.1% | 14.3% | 12.9% | 14.4% | 14.5% | 14.3% | 13.8% |
| Other Income | 1 | 1 | 1 | 7 | 15 | 44 | 11 | 6 | 13 | 20 | 14 | 22 | 19 |
| Interest | 6 | 6 | 6 | 6 | 15 | 14 | 8 | 9 | 31 | 43 | 51 | 61 | 73 |
| Depreciation | 6 | 5 | 2 | 3 | 7 | 18 | 13 | 29 | 33 | 37 | 37 | 45 | 49 |
| Profit before tax | 6 | 8 | 13 | 12 | −22 | 17 | 11 | 52 | 89 | 106 | 188 | 246 | 247 |
| Net Profit | 5 | 6 | 8 | 9 | −16 | 14 | 8 | 35 | 67 | 79 | 139 | 180 | 180 |
| EPS (₹) | 1.37 | 1.61 | 2.33 | 1.77 | −1.99 | 1.65 | 0.98 | 4.31 | 7.99 | 9.36 | 16.92 | 21.62 | 21.61 |
| 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 | 14 | 14 | 14 | 20 | 32 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | — |
| Reserves | 66 | 72 | 52 | 178 | 671 | 700 | 708 | 744 | 807 | 881 | 1,016 | 1,195 | — |
| Borrowings | 45 | 55 | 65 | 72 | 24 | 30 | 8 | 67 | 134 | 121 | 255 | 380 | — |
| Other Liabilities | 38 | 33 | 32 | 45 | 136 | 219 | 185 | 346 | 583 | 554 | 867 | 959 | — |
| Total Liabilities | 164 | 174 | 163 | 315 | 863 | 981 | 934 | 1,190 | 1,557 | 1,589 | 2,171 | 2,567 | — |
| Fixed Assets | 79 | 76 | 61 | 72 | 173 | 151 | 290 | 325 | 356 | 330 | 355 | 574 | — |
| CWIP | 19 | 19 | 11 | 6 | 0 | 0 | 0 | 3 | 4 | 72 | 187 | 82 | — |
| Investments | 0 | 0 | 0 | 0 | 102 | 0 | 0 | 0 | 2 | 11 | 73 | 94 | — |
| Other Assets | 66 | 79 | 91 | 237 | 589 | 831 | 645 | 862 | 1,195 | 1,175 | 1,557 | 1,817 | — |
| Total Assets | 164 | 174 | 163 | 315 | 863 | 981 | 934 | 1,190 | 1,557 | 1,589 | 2,171 | 2,567 | — |
| 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 | 0 | 5 | −14 | −9 | −107 | −130 | −219 | 209 | 121 | −10 | 143 | 141 | 104 |
| Cash from Investing Activity | 0 | 5 | 5 | −6 | −19 | −307 | 199 | −177 | −164 | −38 | −86 | −225 | −167 |
| Cash from Financing Activity | 0 | −6 | 10 | 15 | 126 | 457 | 0 | −22 | 50 | 35 | −56 | 83 | 67 |
| Net Cash Flow | 0 | 3 | 0 | 0 | 0 | 20 | −19 | 10 | 7 | −13 | 1 | −1 | 4 |
| 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 % | 8.0 | 10.0 | 11.0 | 14.0 | 9.0 | −1.0 | 2.0 | 2.0 | 8.0 | 13.0 | 15.0 | 21.0 | 21.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 15.6 |
| EPS (₹) | 0.59 | 1.37 | 1.61 | 2.33 | 1.77 | −1.99 | 1.65 | 0.98 | 4.31 | 7.99 | 9.36 | 16.92 | 21.62 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 150.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 4 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 48.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.06 |
| NPM % | 2.5 | 5.4 | 6.4 | 7.5 | 5.4 | −8.6 | 5.7 | 2.7 | 5.8 | 6.1 | 6.7 | 7.7 | 7.7 |
| OPM % | 14.0 | 18.0 | 20.0 | 19.0 | 9.0 | −9.0 | 2.5 | 7.0 | 14.0 | 13.0 | 14.0 | 15.0 | 14.0 |
| D/E | 0.68 | 0.56 | 0.64 | 0.98 | 0.36 | 0.03 | 0.04 | 0.01 | 0.09 | 0.16 | 0.13 | 0.24 | 0.31 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 7.0 |