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 | 68 | 449 | 40 | 48 | 401 | 505 | 639 | 699 | 725 | 825 | 875 | 927 | 877 |
| Expenses | 111 | 503 | 113 | 50 | 350 | 419 | 527 | 554 | 598 | 647 | 674 | 763 | 635 |
| Operating Profit | −43 | −54 | −73 | −2 | 52 | 86 | 112 | 145 | 127 | 178 | 202 | 164 | 242 |
| OPM % | −63.2% | −12.0% | −182.5% | −4.2% | 13.0% | 17.0% | 17.5% | 20.7% | 17.5% | 21.6% | 23.1% | 17.7% | 27.6% |
| Other Income | 5 | 45 | 3 | 11 | 39 | 44 | 44 | 1 | 83 | 70 | 24 | 19 | 2 |
| Interest | 125 | 124 | 126 | 130 | 2 | 2 | 3 | 45 | 42 | 36 | 30 | 25 | 14 |
| Depreciation | 7 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Profit before tax | −170 | −137 | −201 | −124 | 85 | 123 | 148 | 96 | 164 | 206 | 190 | 154 | 225 |
| Net Profit | −172 | −138 | −198 | −122 | 156 | 179 | 148 | 95 | 162 | 210 | 190 | 153 | 222 |
| EPS (₹) | −0.37 | −0.30 | −0.43 | −0.26 | 0.34 | 0.38 | 0.25 | 0.15 | 0.25 | 0.29 | 0.26 | 0.18 | 0.23 |
| 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 | 6,361 | 7,301 | 8,464 | 9,610 | 8,672 | 5,206 | 2,825 | 1,605 | 2,472 | 604 | 2,244 | 3,352 | 3,505 |
| Expenses | 5,631 | 6,543 | 7,699 | 8,620 | 8,374 | 4,749 | 2,410 | 1,696 | 2,216 | 774 | 1,848 | 2,680 | 2,720 |
| Operating Profit | 730 | 758 | 765 | 990 | 298 | 457 | 415 | −91 | 256 | −170 | 396 | 673 | 785 |
| OPM % | 11.5% | 10.4% | 9.0% | 10.3% | 3.4% | 8.8% | 14.7% | −5.7% | 10.4% | −28.1% | 17.6% | 20.1% | 22.4% |
| Other Income | 59 | 50 | 97 | 92 | 77 | 80 | 24 | 53 | 163 | 64 | 126 | 196 | 115 |
| Interest | 227 | 251 | 286 | 324 | 354 | 374 | 396 | 442 | 499 | 505 | 52 | 134 | 105 |
| Depreciation | 23 | 23 | 22 | 21 | 19 | 37 | 35 | 28 | 27 | 20 | 18 | 21 | 21 |
| Profit before tax | 540 | 534 | 554 | 737 | 2 | 125 | 8 | −508 | −108 | −632 | 453 | 713 | 775 |
| Net Profit | 378 | 398 | 421 | 536 | 1 | 83 | 62 | −391 | −203 | −629 | 578 | 714 | 774 |
| EPS (₹) | 1.06 | 1.11 | 1.18 | 1.36 | 0.00 | 0.21 | 0.13 | −0.84 | −0.44 | −1.35 | 0.91 | 0.83 | 0.96 |
| 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 | 179 | 179 | 179 | 394 | 395 | 395 | 465 | 465 | 465 | 465 | 636 | 865 | — |
| Reserves | 1,811 | 2,230 | 3,173 | 3,487 | 3,526 | 3,608 | 3,804 | 3,423 | 3,225 | 2,466 | 5,557 | 7,309 | — |
| Borrowings | 682 | 970 | 803 | 1,116 | 2,121 | 2,429 | 2,414 | 3,391 | 3,736 | 4,150 | 2,151 | 1,167 | — |
| Other Liabilities | 2,052 | 2,371 | 3,242 | 3,987 | 1,608 | 1,465 | 1,214 | 266 | 209 | 188 | 68 | 84 | — |
| Total Liabilities | 4,724 | 5,751 | 7,397 | 8,984 | 7,649 | 7,897 | 7,898 | 7,545 | 7,636 | 7,269 | 8,412 | 9,425 | — |
| Fixed Assets | 90 | 91 | 88 | 93 | 74 | 169 | 139 | 121 | 115 | 71 | 94 | 96 | — |
| CWIP | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | — |
| Investments | 13 | 8 | 9 | 19 | 8 | 8 | 15 | 3 | 2 | 3 | 0 | 0 | — |
| Other Assets | 4,621 | 5,652 | 7,299 | 8,872 | 7,566 | 7,720 | 7,744 | 7,421 | 7,518 | 7,196 | 8,318 | 9,328 | — |
| Total Assets | 4,724 | 5,751 | 7,397 | 8,984 | 7,649 | 7,897 | 7,898 | 7,545 | 7,636 | 7,269 | 8,412 | 9,425 | — |
| 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 | 333 | 16 | 794 | 358 | −1,931 | 76 | 91 | −719 | 100 | 64 | −633 | −77 |
| Cash from Investing Activity | 213 | −25 | −530 | −378 | 978 | 38 | 94 | 115 | 30 | 7 | 2 | 3 |
| Cash from Financing Activity | −565 | 16 | 47 | −4 | 652 | −170 | −156 | 570 | −111 | −108 | 688 | 147 |
| Net Cash Flow | −19 | 7 | 312 | −24 | −302 | −57 | 30 | −34 | 19 | −37 | 57 | 72 |
| 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 % | 28.0 | 26.0 | 22.0 | 23.0 | 7.0 | 8.0 | 6.0 | −1.0 | 5.0 | −2.0 | 7.0 | 10.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 10.0 |
| EPS (₹) | 1.06 | 1.11 | 1.18 | 1.36 | 0.00 | 0.21 | 0.13 | −0.84 | −0.44 | −1.35 | 0.91 | 0.83 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 9.5 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 18.7 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 5.9 | 5.4 | 4.9 | 5.5 | 0.0 | 1.6 | 2.2 | −23.6 | −7.7 | −94.2 | 24.4 | 20.1 |
| OPM % | 11.0 | 10.0 | 9.0 | 10.0 | 3.4 | 9.0 | 15.0 | −6.0 | 10.0 | −28.0 | 18.0 | 20.0 |
| D/E | 0.34 | 0.40 | 0.24 | 0.29 | 0.54 | 0.61 | 0.57 | 0.87 | 1.01 | 1.42 | 0.35 | 0.14 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.6 |