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 | 3,054 | 3,683 | 2,595 | 2,243 | 2,377 | 4,619 | 4,990 | 4,194 | 4,504 | 6,872 | 5,749 | 4,702 | 6,124 |
| Expenses | 3,093 | 3,427 | 2,313 | 2,095 | 2,231 | 4,112 | 4,551 | 3,811 | 3,923 | 6,216 | 5,276 | 4,260 | 5,404 |
| Operating Profit | −39 | 256 | 282 | 148 | 146 | 507 | 438 | 383 | 580 | 657 | 472 | 442 | 720 |
| OPM % | −1.3% | 7.0% | 10.9% | 6.6% | 6.1% | 11.0% | 8.8% | 9.1% | 12.9% | 9.6% | 8.2% | 9.4% | 11.8% |
| Other Income | 19 | 11 | 9 | 31 | 19 | 20 | 42 | 60 | 34 | 42 | −10 | 42 | 43 |
| Interest | 92 | 96 | 82 | 95 | 91 | 105 | 103 | 119 | 104 | 140 | 127 | 156 | 132 |
| Depreciation | 47 | 51 | 55 | 58 | 61 | 86 | 88 | 86 | 86 | 90 | 102 | 126 | 106 |
| Profit before tax | −159 | 120 | 154 | 26 | 13 | 337 | 289 | 238 | 424 | 469 | 233 | 202 | 526 |
| Net Profit | −120 | 89 | 109 | 22 | 5 | 255 | 209 | 172 | 317 | 342 | 182 | 156 | 393 |
| EPS (₹) | −1.47 | 1.10 | 1.34 | 0.26 | 0.07 | 3.13 | 2.57 | 2.11 | 3.88 | 4.19 | 1.75 | 1.50 | 3.78 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 4,358 | 4,193 | 5,165 | 7,859 | 13,341 | 11,575 | 16,959 | 21,826 | 23,447 |
| Expenses | 3,906 | 3,726 | 4,616 | 7,175 | 12,525 | 10,903 | 15,384 | 19,618 | 21,155 |
| Operating Profit | 452 | 467 | 549 | 684 | 816 | 672 | 1,574 | 2,208 | 2,292 |
| OPM % | 10.4% | 11.1% | 10.6% | 8.7% | 6.1% | 5.8% | 9.3% | 10.1% | 9.8% |
| Other Income | 29 | 27 | 12 | 27 | 76 | 45 | 124 | 51 | 116 |
| Interest | 159 | 192 | 111 | 86 | 291 | 366 | 443 | 528 | 555 |
| Depreciation | 70 | 72 | 83 | 90 | 175 | 211 | 344 | 403 | 423 |
| Profit before tax | 251 | 230 | 366 | 535 | 426 | 141 | 911 | 1,328 | 1,430 |
| Net Profit | 159 | 193 | 223 | 398 | 304 | 100 | 662 | 996 | 1,072 |
| EPS (₹) | 276.24 | 335.77 | 387.99 | 6.92 | 3.73 | 1.23 | 8.12 | 9.60 | 11.22 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 575 | 575 | 575 | 575 | 814 | 815 | 815 | 1,038 | — |
| Reserves | 907 | 1,028 | 1,252 | 1,650 | 2,690 | 2,750 | 5,060 | 5,745 | — |
| Borrowings | 3,123 | 2,298 | 1,251 | 2,954 | 4,648 | 4,014 | 5,100 | 6,906 | — |
| Other Liabilities | 1,022 | 1,109 | 1,344 | 2,749 | 2,504 | 2,083 | 3,294 | 4,247 | — |
| Total Liabilities | 5,628 | 5,010 | 4,423 | 7,928 | 10,657 | 9,661 | 14,268 | 17,936 | — |
| Fixed Assets | 1,024 | 1,214 | 1,226 | 1,261 | 2,872 | 3,431 | 5,194 | 6,026 | — |
| CWIP | 255 | 149 | 220 | 336 | 697 | 372 | 584 | 424 | — |
| Investments | 0 | 3 | 125 | 553 | 3 | 3 | 272 | 25 | — |
| Other Assets | 4,349 | 3,644 | 2,852 | 5,778 | 7,085 | 5,855 | 8,218 | 11,461 | — |
| Total Assets | 5,628 | 5,010 | 4,423 | 7,928 | 10,657 | 9,661 | 14,268 | 17,936 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −920 | 1,270 | 1,501 | −44 | −2,377 | 1,437 | 1,648 | −1,012 |
| Cash from Investing Activity | −103 | −143 | −289 | −1,099 | −419 | −367 | −415 | −557 |
| Cash from Financing Activity | 1,018 | −1,141 | −1,124 | 1,589 | 2,301 | −1,022 | −389 | 998 |
| Net Cash Flow | −5 | −15 | 87 | 446 | −495 | 48 | 844 | −571 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 10.0 | 14.0 | 15.0 | 11.0 | 7.0 | 15.0 | 15.0 |
| ROE % | — | — | — | — | — | — | — | 16.2 |
| EPS (₹) | 276.24 | 335.77 | 387.99 | 6.92 | 3.73 | 1.23 | 8.12 | 9.60 |
| Book Value (₹) | — | — | — | — | — | — | — | 65.3 |
| Face Value (₹) | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | 14.0 |
| Div Yield % | — | — | — | — | — | — | — | 1.02 |
| NPM % | 3.6 | 4.6 | 4.3 | 5.0 | 2.3 | 0.9 | 3.9 | 4.6 |
| OPM % | 10.0 | 11.0 | 11.0 | 9.0 | 6.0 | 6.0 | 9.0 | 10.0 |
| D/E | 2.11 | 1.43 | 0.68 | 1.33 | 1.33 | 1.13 | 0.87 | 1.02 |
| P/B | — | — | — | — | — | — | — | 2.3 |