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 | 825 | 721 | 751 | 888 | 696 | 544 | 643 | 825 | 866 | 643 | 636 | 647 | 604 |
| Expenses | 726 | 634 | 636 | 740 | 600 | 500 | 585 | 722 | 684 | 478 | 546 | 539 | 460 |
| Operating Profit | 99 | 87 | 115 | 148 | 96 | 44 | 58 | 103 | 182 | 165 | 90 | 108 | 144 |
| OPM % | 12.0% | 12.1% | 15.3% | 16.7% | 13.8% | 8.1% | 9.0% | 12.5% | 21.0% | 25.7% | 14.2% | 16.7% | 23.8% |
| Other Income | 4 | 2 | 2 | 8 | 6 | 4 | 3 | 8 | 2 | 12 | −4 | 6 | 5 |
| Interest | 10 | 9 | 8 | 8 | 6 | 6 | 6 | 6 | 3 | 3 | 2 | 5 | 3 |
| Depreciation | 37 | 37 | 38 | 38 | 39 | 39 | 38 | 37 | 37 | 101 | 48 | 45 | 43 |
| Profit before tax | 57 | 42 | 72 | 110 | 58 | 3 | 17 | 68 | 144 | 74 | 36 | 64 | 103 |
| Net Profit | 37 | 25 | 45 | 68 | 37 | 2 | 10 | 42 | 205 | 49 | 28 | 55 | 77 |
| EPS (₹) | 1.81 | 1.20 | 2.20 | 3.33 | 1.79 | 0.11 | 0.49 | 2.05 | 9.98 | 2.39 | 1.35 | 2.70 | 3.75 |
| 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 | 1,545 | 1,462 | 1,875 | 2,222 | 2,522 | 2,422 | 2,324 | 2,725 | 2,938 | 3,185 | 2,709 | 2,793 | 2,531 |
| Expenses | 1,239 | 1,277 | 1,696 | 1,916 | 2,210 | 2,039 | 1,773 | 2,134 | 2,573 | 2,736 | 2,407 | 2,247 | 2,024 |
| Operating Profit | 307 | 186 | 179 | 306 | 312 | 383 | 551 | 591 | 365 | 449 | 302 | 546 | 507 |
| OPM % | 19.9% | 12.7% | 9.5% | 13.8% | 12.4% | 15.8% | 23.7% | 21.7% | 12.4% | 14.1% | 11.1% | 19.5% | 20.0% |
| Other Income | 6 | 8 | 11 | 19 | 14 | 18 | 18 | 10 | 12 | 15 | 20 | 16 | 20 |
| Interest | 14 | 54 | 135 | 129 | 118 | 122 | 94 | 51 | 38 | 34 | 23 | 13 | 13 |
| Depreciation | 47 | 78 | 122 | 126 | 133 | 141 | 142 | 145 | 147 | 149 | 153 | 231 | 237 |
| Profit before tax | 251 | 61 | −66 | 70 | 75 | 137 | 334 | 404 | 192 | 281 | 145 | 318 | 277 |
| Net Profit | 195 | 62 | −32 | 44 | 48 | 87 | 214 | 263 | 123 | 175 | 91 | 338 | 209 |
| EPS (₹) | 9.51 | 3.04 | −1.57 | 2.16 | 2.32 | 4.23 | 10.45 | 12.85 | 6.00 | 8.53 | 4.45 | 16.44 | 10.19 |
| 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 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 21 | 21 | — |
| Reserves | 955 | 1,020 | 967 | 1,002 | 1,033 | 1,098 | 1,285 | 1,505 | 1,583 | 1,723 | 1,787 | 2,125 | — |
| Borrowings | 1,106 | 1,285 | 1,336 | 1,314 | 1,290 | 1,226 | 798 | 316 | 398 | 170 | 70 | 72 | — |
| Other Liabilities | 484 | 571 | 560 | 601 | 584 | 555 | 708 | 809 | 875 | 943 | 925 | 915 | — |
| Total Liabilities | 2,566 | 2,896 | 2,883 | 2,937 | 2,927 | 2,900 | 2,812 | 2,650 | 2,877 | 2,855 | 2,803 | 3,133 | — |
| Fixed Assets | 798 | 2,207 | 2,296 | 2,251 | 2,355 | 2,272 | 2,207 | 2,115 | 2,010 | 2,021 | 1,990 | 1,779 | — |
| CWIP | 1,319 | 239 | 98 | 158 | 48 | 67 | 41 | 40 | 140 | 89 | 24 | 32 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 115 | 14 | 4 | 11 | 42 | 13 | — |
| Other Assets | 448 | 450 | 489 | 528 | 525 | 562 | 448 | 481 | 723 | 734 | 746 | 1,309 | — |
| Total Assets | 2,566 | 2,896 | 2,883 | 2,937 | 2,927 | 2,900 | 2,812 | 2,650 | 2,877 | 2,855 | 2,803 | 3,133 | — |
| 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 | 156 | 268 | 259 | 279 | 281 | 292 | 714 | 524 | 111 | 426 | 205 | −39 |
| Cash from Investing Activity | −922 | −371 | −124 | −149 | −120 | −73 | −162 | 70 | −120 | −85 | −97 | 9 |
| Cash from Financing Activity | 727 | 98 | −108 | −161 | −171 | −206 | −552 | −586 | 35 | −334 | −136 | −2 |
| Net Cash Flow | −40 | −5 | 27 | −31 | −10 | 13 | 0 | 8 | 26 | 7 | −28 | −32 |
| 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 % | 16.0 | 5.0 | 3.0 | 9.0 | 8.0 | 11.0 | 19.0 | 23.0 | 12.0 | 16.0 | 9.0 | 16.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 17.3 |
| EPS (₹) | 9.51 | 3.04 | −1.57 | 2.16 | 2.32 | 4.23 | 10.45 | 12.85 | 6.00 | 8.53 | 4.45 | 16.44 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 104.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 11.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.41 |
| NPM % | 12.6 | 4.2 | −1.7 | 2.0 | 1.9 | 3.6 | 9.1 | 9.6 | 4.2 | 5.5 | 3.3 | 12.0 |
| OPM % | 20.0 | 13.0 | 10.0 | 14.0 | 12.0 | 16.0 | 24.0 | 22.0 | 12.0 | 14.0 | 11.0 | 20.0 |
| D/E | 1.13 | 1.24 | 1.35 | 1.29 | 1.23 | 1.10 | 0.61 | 0.21 | 0.25 | 0.10 | 0.04 | 0.03 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.2 |