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 | 2,115 | 2,463 | 2,580 | 3,215 | 2,621 | 3,306 | 3,125 | 3,526 | 2,999 | 3,419 | 3,172 | 3,519 | 3,444 |
| Expenses | 2,048 | 2,326 | 2,505 | 3,102 | 2,549 | 3,163 | 3,027 | 3,386 | 2,949 | 3,316 | 3,064 | 3,399 | 3,348 |
| Operating Profit | 67 | 136 | 75 | 114 | 72 | 144 | 98 | 139 | 51 | 103 | 108 | 120 | 96 |
| OPM % | 3.2% | 5.5% | 2.9% | 3.5% | 2.7% | 4.4% | 3.1% | 3.9% | 1.7% | 3.0% | 3.4% | 3.4% | 2.8% |
| Other Income | 6 | 9 | 16 | 10 | 20 | 12 | 9 | 10 | 40 | 28 | 5 | 28 | 11 |
| Interest | 23 | 24 | 31 | 28 | 33 | 34 | 30 | 29 | 34 | 43 | 36 | 34 | 37 |
| Depreciation | 22 | 23 | 23 | 26 | 23 | 25 | 27 | 36 | 30 | 33 | 32 | 36 | 36 |
| Profit before tax | 28 | 98 | 36 | 70 | 36 | 96 | 51 | 84 | 27 | 56 | 44 | 78 | 34 |
| Net Profit | 23 | 88 | 26 | 65 | 31 | 89 | 45 | 75 | 20 | 48 | 37 | 72 | 29 |
| EPS (₹) | 1.44 | 4.95 | 1.11 | 3.47 | 1.51 | 4.80 | 1.96 | 2.85 | 0.92 | 2.12 | 1.39 | 3.47 | 1.33 |
| 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 | 3,872 | 4,277 | 4,616 | 4,924 | 6,486 | 6,648 | 6,213 | 8,828 | 10,577 | 10,373 | 12,578 | 13,110 | 13,554 |
| Expenses | 3,818 | 4,235 | 4,559 | 4,886 | 6,350 | 6,444 | 5,972 | 8,495 | 10,102 | 9,959 | 12,097 | 12,699 | 13,127 |
| Operating Profit | 54 | 42 | 57 | 38 | 136 | 204 | 241 | 334 | 475 | 414 | 481 | 411 | 427 |
| OPM % | 1.4% | 1.0% | 1.2% | 0.8% | 2.1% | 3.1% | 3.9% | 3.8% | 4.5% | 4.0% | 3.8% | 3.1% | 3.2% |
| Other Income | 13 | 31 | 14 | 24 | 16 | 13 | 37 | 86 | 51 | 40 | 50 | 100 | 73 |
| Interest | 19 | 14 | 13 | 22 | 56 | 74 | 41 | 39 | 89 | 128 | 151 | 174 | 150 |
| Depreciation | 15 | 15 | 13 | 16 | 26 | 52 | 68 | 70 | 80 | 93 | 111 | 131 | 137 |
| Profit before tax | 34 | 44 | 45 | 24 | 69 | 91 | 170 | 310 | 357 | 232 | 268 | 205 | 213 |
| Net Profit | 29 | 43 | 38 | 20 | 69 | 81 | 148 | 293 | 327 | 203 | 241 | 178 | 186 |
| EPS (₹) | 1.67 | 2.14 | 1.10 | −0.60 | 3.37 | 3.53 | 6.48 | 19.08 | 20.24 | 10.93 | 11.10 | 7.90 | 8.31 |
| 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 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 28 | 28 | — |
| Reserves | 421 | 455 | 437 | 439 | 442 | 533 | 621 | 846 | 1,028 | 1,140 | 1,586 | 1,735 | — |
| Borrowings | 475 | 485 | 465 | 552 | 700 | 747 | 562 | 740 | 719 | 1,054 | 1,232 | 1,264 | — |
| Other Liabilities | 469 | 478 | 509 | 643 | 1,003 | 1,038 | 1,136 | 1,782 | 1,336 | 1,841 | 1,899 | 2,238 | — |
| Total Liabilities | 1,391 | 1,445 | 1,437 | 1,660 | 2,172 | 2,344 | 2,345 | 3,395 | 3,109 | 4,062 | 4,745 | 5,266 | — |
| Fixed Assets | 192 | 195 | 210 | 273 | 354 | 479 | 464 | 463 | 484 | 504 | 701 | 858 | — |
| CWIP | 11 | 23 | 20 | 30 | 15 | 21 | 5 | 3 | 8 | 115 | 1 | 0 | — |
| Investments | 20 | 44 | 68 | 98 | 79 | 89 | 154 | 319 | 418 | 457 | 503 | 524 | — |
| Other Assets | 1,168 | 1,183 | 1,140 | 1,258 | 1,723 | 1,755 | 1,722 | 2,609 | 2,199 | 2,986 | 3,541 | 3,884 | — |
| Total Assets | 1,391 | 1,445 | 1,437 | 1,660 | 2,172 | 2,344 | 2,345 | 3,395 | 3,109 | 4,062 | 4,745 | 5,266 | — |
| 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 | −10 | 121 | 121 | 58 | 213 | 281 | 379 | 407 | 510 | 190 | −37 | 781 |
| Cash from Investing Activity | 7 | −70 | −46 | −147 | −200 | −55 | −88 | −221 | −130 | −309 | −266 | 18 |
| Cash from Financing Activity | 1 | −70 | −9 | 66 | 115 | −128 | −347 | −26 | −337 | −38 | 403 | −500 |
| Net Cash Flow | −2 | −19 | 66 | −23 | 129 | 97 | −55 | 160 | 43 | −158 | 100 | 299 |
| 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 | 6.0 | 4.0 | 11.0 | 14.0 | 16.0 | 24.0 | 23.0 | 17.0 | 16.0 | 12.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 6.5 |
| EPS (₹) | 1.67 | 2.14 | 1.10 | −0.60 | 3.37 | 3.53 | 6.48 | 19.08 | 20.24 | 10.93 | 11.10 | 7.90 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 125.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 40.4 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.98 |
| NPM % | 0.7 | 1.0 | 0.8 | 0.4 | 1.1 | 1.2 | 2.4 | 3.3 | 3.1 | 1.9 | 1.9 | 1.3 |
| OPM % | 1.4 | 1.0 | 1.2 | 0.8 | 2.1 | 3.1 | 3.9 | 3.8 | 4.5 | 4.0 | 3.8 | 3.1 |
| D/E | 1.06 | 1.01 | 1.00 | 1.19 | 1.50 | 1.34 | 0.87 | 0.85 | 0.68 | 0.90 | 0.76 | 0.72 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.7 |