Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 3,474 | 3,146 | 3,113 | 3,102 | 7,177 | 8,102 | 8,997 | 9,692 | 8,766 | 9,777 | 10,484 | 11,156 | 11,337 |
| Expenses | 3,454 | 3,124 | 3,077 | 3,006 | 6,767 | 7,639 | 8,439 | 9,176 | 8,445 | 9,225 | 10,049 | 10,710 | 10,794 |
| Operating Profit | 19 | 23 | 36 | 95 | 410 | 462 | 558 | 516 | 321 | 552 | 434 | 445 | 543 |
| OPM % | 0.5% | 0.7% | 1.2% | 3.1% | 5.7% | 5.7% | 6.2% | 5.3% | 3.7% | 5.6% | 4.1% | 4.0% | 4.8% |
| Other Income | 17 | 28 | 16 | 23 | 25 | 31 | 24 | 53 | 13 | 51 | 27 | −112 | 4 |
| Interest | 37 | 38 | 43 | 44 | 19 | 20 | 20 | 25 | 24 | 35 | 35 | 36 | 41 |
| Depreciation | 36 | 34 | 34 | 34 | 57 | 56 | 70 | 85 | 62 | 63 | 62 | 62 | 53 |
| Profit before tax | −37 | −21 | −25 | 40 | 359 | 417 | 491 | 458 | 249 | 505 | 364 | 236 | 453 |
| Net Profit | −36 | −22 | −25 | 40 | 263 | 309 | 371 | 359 | 180 | 517 | 593 | 524 | 336 |
| EPS (₹) | −0.95 | 0.02 | −0.04 | 0.58 | 2.42 | 2.84 | 3.42 | 3.30 | 1.66 | 4.75 | 5.46 | 4.82 | 3.09 |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 14,282 | 18,183 | 30,270 | 29,857 | 28,499 | 31,561 | 30,240 | 19,173 | 12,027 | 12,729 | 33,758 | 40,170 | 42,754 |
| Expenses | 13,921 | 17,619 | 29,545 | 29,103 | 27,890 | 30,938 | 30,127 | 19,928 | 17,134 | 12,652 | 31,802 | 38,407 | 40,779 |
| Operating Profit | 361 | 564 | 725 | 755 | 609 | 623 | 114 | −755 | −5,107 | 77 | 1,956 | 1,762 | 1,975 |
| OPM % | 2.5% | 3.1% | 2.4% | 2.5% | 2.1% | 2.0% | 0.4% | −3.9% | −42.5% | 0.6% | 5.8% | 4.4% | 4.6% |
| Other Income | 207 | 189 | 343 | 448 | 320 | 252 | 99 | 150 | 36 | 116 | 132 | −27 | −29 |
| Interest | 186 | 291 | 722 | 676 | 712 | 613 | 1,439 | 972 | 971 | 143 | 95 | 133 | 148 |
| Depreciation | 100 | 124 | 150 | 166 | 177 | 160 | 167 | 159 | 143 | 138 | 268 | 248 | 240 |
| Profit before tax | 281 | 338 | 196 | 361 | 40 | 102 | −1,393 | −1,736 | −6,186 | −88 | 1,726 | 1,354 | 1,558 |
| Net Profit | 178 | 234 | 88 | 283 | 0 | 73 | −1,274 | −1,363 | −5,755 | −88 | 1,301 | 1,814 | 1,970 |
| EPS (₹) | 2.22 | 2.26 | 0.87 | 2.73 | 0.00 | 0.80 | −12.71 | −13.09 | −56.25 | −0.10 | 11.97 | 16.68 | 18.12 |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 53 | 67 | 67 | 67 | 67 | 67 | 67 | 65 | 65 | 65 | 72 | 218 | — |
| Reserves | 1,889 | 2,139 | 2,155 | 2,353 | 2,299 | 2,187 | 2,367 | 857 | −4,772 | −4,784 | 11,298 | 12,879 | — |
| Borrowings | 2,456 | 4,514 | 6,220 | 7,379 | 3,857 | 4,189 | 5,863 | 5,923 | 8,079 | 8,865 | 788 | 2,789 | — |
| Other Liabilities | 3,610 | 4,426 | 6,177 | 7,023 | 7,872 | 8,418 | 8,951 | 6,678 | 4,421 | 3,818 | 3,359 | 2,917 | — |
| Total Liabilities | 8,007 | 11,146 | 14,619 | 16,822 | 14,095 | 14,861 | 17,248 | 13,523 | 7,794 | 7,964 | 15,517 | 18,802 | — |
| Fixed Assets | 1,965 | 2,233 | 2,497 | 2,661 | 2,704 | 2,455 | 5,670 | 5,537 | 5,389 | 5,241 | 5,553 | 5,366 | — |
| CWIP | 130 | 183 | 241 | 213 | 144 | 112 | 42 | 29 | 28 | 27 | 95 | 51 | — |
| Investments | 142 | 118 | 142 | 162 | 168 | 153 | 91 | 50 | 44 | 31 | 158 | 24 | — |
| Other Assets | 5,771 | 8,611 | 11,740 | 13,786 | 11,079 | 12,141 | 11,445 | 7,907 | 2,333 | 2,665 | 9,711 | 13,361 | — |
| Total Assets | 8,007 | 11,146 | 14,619 | 16,822 | 14,095 | 14,861 | 17,248 | 13,523 | 7,794 | 7,964 | 15,517 | 18,802 | — |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 668 | 202 | −977 | 715 | −2,030 | 3,946 | −271 | −412 | 441 | 979 | 225 | 197 | −333 |
| Cash from Investing Activity | −167 | −373 | −220 | −214 | 79 | 113 | 104 | 17 | 86 | −68 | −98 | −14 | −840 |
| Cash from Financing Activity | −322 | 632 | 1,450 | 1,011 | 588 | −4,234 | −3 | 563 | −669 | −970 | −7 | −611 | 1,680 |
| Net Cash Flow | 179 | 461 | 253 | 1,512 | −1,363 | −174 | −169 | 168 | −141 | −59 | 120 | −428 | 507 |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | 11.0 | 12.0 | 11.0 | 12.0 | 11.0 | 9.0 | 10.0 | 1.0 | −11.0 | −106.0 | 2.0 | — | 12.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 16.0 |
| EPS (₹) | 1.69 | 2.22 | 2.26 | 0.87 | 2.73 | 0.00 | 0.80 | −12.71 | −13.09 | −56.25 | −0.10 | 11.97 | 16.68 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 120.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 18.1 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 1.39 |
| NPM % | 0.8 | 1.2 | 1.3 | 0.3 | 0.9 | 0.0 | 0.2 | −4.2 | −7.1 | −47.7 | −0.7 | 3.8 | 4.5 |
| OPM % | 0.0 | 2.5 | 3.1 | 2.4 | 2.5 | 2.1 | 2.0 | 0.4 | −3.9 | −42.0 | 0.6 | 6.0 | 4.4 |
| D/E | 1.63 | 1.26 | 2.05 | 2.80 | 3.05 | 1.63 | 1.86 | 2.41 | 6.42 | — | — | 0.07 | 0.21 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 3.0 |