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 | 1,348 | 1,487 | 1,657 | 1,929 | 2,144 | 2,163 | 2,010 | 2,087 | 2,114 | 2,164 | 1,846 | 2,066 | 2,473 |
| Expenses | 1,137 | 1,249 | 1,378 | 1,619 | 1,785 | 1,800 | 1,693 | 1,790 | 1,795 | 1,897 | 1,631 | 1,823 | 2,078 |
| Operating Profit | 211 | 238 | 279 | 310 | 358 | 364 | 317 | 298 | 319 | 266 | 215 | 243 | 396 |
| OPM % | 15.7% | 16.0% | 16.8% | 16.1% | 16.7% | 16.8% | 15.8% | 14.3% | 15.1% | 12.3% | 11.6% | 11.8% | 16.0% |
| Other Income | 4 | 3 | 7 | 23 | 11 | 6 | 11 | 20 | 6 | 12 | −5 | 0 | 4 |
| Interest | 19 | 21 | 32 | 108 | 121 | 119 | 118 | 103 | 112 | 107 | 106 | 97 | 93 |
| Depreciation | 41 | 48 | 53 | 75 | 84 | 86 | 87 | 88 | 92 | 93 | 94 | 94 | 103 |
| Profit before tax | 154 | 172 | 201 | 149 | 164 | 164 | 124 | 126 | 120 | 78 | 10 | 52 | 204 |
| Net Profit | 109 | 123 | 148 | 111 | 118 | 123 | 93 | 100 | 94 | 62 | 2 | 40 | 155 |
| EPS (₹) | 2.89 | 3.25 | 3.92 | 2.95 | 3.13 | 3.27 | 2.47 | 2.65 | 2.49 | 1.63 | 0.05 | 1.02 | 3.94 |
| 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 | 2,470 | 1,894 | 1,927 | 2,558 | 3,529 | 3,244 | 2,660 | 4,446 | 5,774 | 6,420 | 8,404 | 8,189 | 8,549 |
| Expenses | 2,319 | 1,729 | 1,662 | 2,175 | 2,912 | 2,778 | 2,143 | 3,793 | 5,043 | 5,383 | 7,067 | 7,146 | 7,429 |
| Operating Profit | 151 | 165 | 265 | 383 | 616 | 465 | 517 | 653 | 731 | 1,037 | 1,337 | 1,043 | 1,119 |
| OPM % | 6.1% | 8.7% | 13.8% | 15.0% | 17.5% | 14.3% | 19.4% | 14.7% | 12.7% | 16.2% | 15.9% | 12.7% | 13.1% |
| Other Income | 14 | 16 | 12 | 23 | 20 | 28 | 19 | 28 | 41 | 37 | 47 | 14 | 12 |
| Interest | 95 | 72 | 51 | 41 | 37 | 46 | 34 | 29 | 53 | 181 | 461 | 423 | 403 |
| Depreciation | 58 | 62 | 61 | 61 | 66 | 92 | 110 | 121 | 137 | 217 | 346 | 373 | 384 |
| Profit before tax | 12 | 47 | 165 | 304 | 533 | 355 | 392 | 532 | 582 | 676 | 577 | 261 | 345 |
| Net Profit | 10 | 16 | 69 | 230 | 383 | 288 | 314 | 426 | 442 | 491 | 435 | 198 | 259 |
| EPS (₹) | 0.31 | 0.46 | 2.01 | 6.64 | 11.13 | 8.31 | 9.10 | 11.29 | 11.70 | 13.01 | 11.51 | 5.03 | 6.64 |
| 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 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 38 | 38 | 38 | 38 | 39 | — |
| Reserves | 473 | 1,010 | 1,096 | 1,343 | 1,615 | 1,665 | 1,901 | 2,576 | 2,792 | 3,209 | 3,660 | 3,967 | — |
| Borrowings | 1,220 | 1,022 | 758 | 717 | 793 | 617 | 724 | 786 | 1,029 | 4,983 | 5,571 | 4,989 | — |
| Other Liabilities | 285 | 524 | 691 | 776 | 944 | 995 | 1,067 | 1,385 | 1,573 | 3,066 | 2,453 | 2,299 | — |
| Total Liabilities | 2,012 | 2,590 | 2,580 | 2,871 | 3,387 | 3,311 | 3,726 | 4,785 | 5,433 | 11,295 | 11,722 | 11,295 | — |
| Fixed Assets | 851 | 1,416 | 1,388 | 1,399 | 1,500 | 1,640 | 1,742 | 1,934 | 1,968 | 6,892 | 6,595 | 7,128 | — |
| CWIP | 80 | 80 | 80 | 67 | 175 | 306 | 267 | 175 | 1,130 | 433 | 732 | 583 | — |
| Investments | 86 | 228 | 291 | 316 | 362 | 155 | 196 | 588 | 234 | 433 | 516 | 464 | — |
| Other Assets | 995 | 867 | 822 | 1,090 | 1,350 | 1,210 | 1,521 | 2,087 | 2,101 | 3,537 | 3,879 | 3,119 | — |
| Total Assets | 2,012 | 2,590 | 2,580 | 2,871 | 3,387 | 3,311 | 3,726 | 4,785 | 5,433 | 11,295 | 11,722 | 11,295 | — |
| 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 | 35 | 422 | 346 | 293 | 290 | 532 | 385 | 290 | 504 | 1,105 | 760 | 1,576 |
| Cash from Investing Activity | −68 | −121 | −36 | −34 | −278 | −107 | −203 | −541 | −552 | −4,214 | −690 | −675 |
| Cash from Financing Activity | 34 | −262 | −337 | −110 | −70 | −389 | −180 | 217 | −31 | 3,381 | −64 | −990 |
| Net Cash Flow | 1 | 39 | −27 | 148 | −58 | 36 | 3 | −34 | −78 | 272 | 6 | −89 |
| 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 % | 6.0 | 6.0 | 11.0 | 17.0 | 25.0 | 16.0 | 17.0 | 18.0 | 17.0 | 14.0 | 12.0 | 8.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 5.6 |
| EPS (₹) | 0.31 | 0.46 | 2.01 | 6.64 | 11.13 | 8.31 | 9.10 | 11.29 | 11.70 | 13.01 | 11.51 | 5.03 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 102.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 46.4 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.92 |
| NPM % | 0.4 | 0.8 | 3.6 | 8.9 | 10.8 | 8.8 | 11.7 | 9.5 | 7.6 | 7.6 | 5.1 | 2.4 |
| OPM % | 6.0 | 9.0 | 14.0 | 15.0 | 17.0 | 14.0 | 19.0 | 15.0 | 13.0 | 16.0 | 16.0 | 13.0 |
| D/E | 2.41 | 0.98 | 0.67 | 0.52 | 0.48 | 0.36 | 0.37 | 0.30 | 0.36 | 1.53 | 1.51 | 1.25 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 3.1 |