Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Sales | 348 | 354 | 399 | 410 | 410 | 460 | 476 |
| Expenses | 265 | 265 | 294 | 297 | 311 | 333 | 350 |
| Operating Profit | 83 | 88 | 105 | 113 | 99 | 127 | 126 |
| OPM % | 23.9% | 24.9% | 26.3% | 27.6% | 24.1% | 27.6% | 26.5% |
| Other Income | 15 | 9 | 7 | 8 | 9 | 8 | 8 |
| Interest | 16 | 16 | 15 | 15 | 15 | 14 | 10 |
| Depreciation | 15 | 16 | 15 | 15 | 15 | 18 | 19 |
| Profit before tax | 67 | 66 | 82 | 91 | 78 | 103 | 105 |
| Net Profit | 46 | 52 | 66 | 79 | 53 | 77 | 89 |
| EPS (₹) | 2.97 | 1.17 | 1.51 | 1.91 | 1.17 | 1.64 | 1.91 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|
| Sales | 766 | 1,084 | 1,255 | 1,231 | 1,394 | 1,679 | 1,756 |
| Expenses | 457 | 740 | 863 | 919 | 1,020 | 1,233 | 1,291 |
| Operating Profit | 309 | 345 | 391 | 312 | 374 | 446 | 466 |
| OPM % | 40.3% | 31.8% | 31.2% | 25.3% | 26.8% | 26.6% | 26.5% |
| Other Income | 3 | 9 | 15 | 29 | 30 | 32 | 32 |
| Interest | 24 | 40 | 51 | 72 | 62 | 61 | 53 |
| Depreciation | 24 | 35 | 41 | 51 | 57 | 62 | 67 |
| Profit before tax | 265 | 278 | 315 | 218 | 286 | 355 | 378 |
| Net Profit | 187 | 199 | 228 | 152 | 215 | 274 | 297 |
| EPS (₹) | 80.54 | 11.76 | 14.29 | 9.98 | 5.25 | 5.98 | 6.63 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 19 | 77 | 77 | 77 | 77 | 86 | — |
| Reserves | 256 | 380 | 610 | 806 | 975 | 1,936 | — |
| Borrowings | 292 | 517 | 576 | 687 | 682 | 364 | — |
| Other Liabilities | 249 | 319 | 331 | 343 | 393 | 411 | — |
| Total Liabilities | 816 | 1,293 | 1,593 | 1,912 | 2,127 | 2,797 | — |
| Fixed Assets | 365 | 458 | 536 | 837 | 890 | 1,309 | — |
| CWIP | 7 | 29 | 5 | 32 | 37 | 123 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 443 | 806 | 1,052 | 1,043 | 1,199 | 1,365 | — |
| Total Assets | 816 | 1,293 | 1,593 | 1,912 | 2,127 | 2,797 | — |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 223 | 155 | 199 | 367 | 215 | 329 |
| Cash from Investing Activity | −233 | −248 | −234 | −76 | −100 | −316 |
| Cash from Financing Activity | 49 | 163 | 1 | −130 | −89 | 121 |
| Net Cash Flow | 39 | 70 | −34 | 161 | 26 | 134 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| ROCE % | — | 38.0 | 31.0 | 20.0 | 20.0 | 19.0 |
| ROE % | — | — | — | — | — | 16.8 |
| EPS (₹) | 80.54 | 11.76 | 14.29 | 9.98 | 5.25 | 5.98 |
| Book Value (₹) | — | — | — | — | — | 46.8 |
| Face Value (₹) | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | 42.1 |
| Div Yield % | — | — | — | — | — | 0.00 |
| NPM % | 24.3 | 18.2 | 18.0 | 12.1 | 15.1 | 16.0 |
| OPM % | 40.0 | 32.0 | 31.0 | 25.0 | 27.0 | 27.0 |
| D/E | 1.06 | 1.13 | 0.84 | 0.78 | 0.65 | 0.18 |
| P/B | — | — | — | — | — | 5.8 |