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 | 894 | 961 | 704 | 877 | 1,053 | 1,202 | 1,023 | 1,229 | 1,228 | 1,313 | 1,170 | 1,314 | 1,528 |
| Expenses | 811 | 883 | 639 | 796 | 954 | 1,105 | 931 | 1,112 | 1,116 | 1,192 | 1,074 | 1,179 | 1,364 |
| Operating Profit | 83 | 77 | 65 | 81 | 98 | 97 | 91 | 117 | 112 | 121 | 96 | 134 | 164 |
| OPM % | 9.3% | 8.0% | 9.2% | 9.2% | 9.3% | 8.1% | 8.9% | 9.5% | 9.1% | 9.2% | 8.2% | 10.2% | 10.7% |
| Other Income | 7 | 7 | 3 | 14 | 15 | 9 | 6 | 8 | 11 | 8 | 7 | 10 | 8 |
| Interest | 20 | 24 | 17 | 22 | 23 | 25 | 24 | 27 | 27 | 27 | 22 | 26 | 27 |
| Depreciation | 14 | 16 | 16 | 19 | 17 | 18 | 19 | 21 | 20 | 22 | 22 | 23 | 26 |
| Profit before tax | 58 | 46 | 35 | 54 | 73 | 63 | 54 | 78 | 76 | 79 | 59 | 95 | 120 |
| Net Profit | 47 | 39 | 34 | 49 | 62 | 56 | 48 | 65 | 66 | 72 | 52 | 81 | 99 |
| EPS (₹) | 5.55 | 4.58 | 4.10 | 5.89 | 7.49 | 6.38 | 6.13 | 7.43 | 7.38 | 7.97 | 5.78 | 9.02 | 10.88 |
| 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 | 1,024 | 1,393 | 1,538 | 1,496 | 1,758 | 1,685 | 1,491 | 2,714 | 3,158 | 3,436 | 4,506 | 5,025 | 5,325 |
| Expenses | 974 | 1,333 | 1,465 | 1,450 | 1,657 | 1,603 | 1,424 | 2,555 | 2,883 | 3,111 | 4,089 | 4,541 | 4,810 |
| Operating Profit | 50 | 61 | 73 | 46 | 100 | 82 | 67 | 159 | 275 | 325 | 417 | 484 | 515 |
| OPM % | 4.9% | 4.4% | 4.7% | 3.1% | 5.7% | 4.9% | 4.5% | 5.9% | 8.7% | 9.5% | 9.3% | 9.6% | 9.7% |
| Other Income | 24 | 24 | 30 | 47 | 51 | 44 | 36 | 37 | 34 | 31 | 38 | 36 | 33 |
| Interest | 23 | 21 | 35 | 38 | 43 | 53 | 47 | 61 | 82 | 100 | 112 | 123 | 102 |
| Depreciation | 16 | 17 | 19 | 23 | 26 | 42 | 44 | 48 | 51 | 64 | 75 | 87 | 93 |
| Profit before tax | 34 | 47 | 49 | 32 | 83 | 31 | 11 | 86 | 176 | 192 | 267 | 309 | 353 |
| Net Profit | 24 | 37 | 42 | 23 | 67 | 22 | 17 | 70 | 153 | 169 | 231 | 270 | 304 |
| EPS (₹) | 2.89 | 4.23 | 4.69 | 2.78 | 7.77 | 2.49 | 1.99 | 7.87 | 17.23 | 20.05 | 27.02 | 30.08 | 33.65 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 23 | — |
| Reserves | 296 | 323 | 359 | 373 | 448 | 479 | 496 | 577 | 701 | 780 | 1,133 | 1,437 | — |
| Borrowings | 167 | 217 | 253 | 315 | 333 | 463 | 440 | 645 | 558 | 588 | 773 | 943 | — |
| Other Liabilities | 250 | 264 | 282 | 226 | 298 | 288 | 339 | 538 | 501 | 595 | 667 | 842 | — |
| Total Liabilities | 734 | 825 | 916 | 937 | 1,100 | 1,252 | 1,296 | 1,781 | 1,781 | 1,986 | 2,595 | 3,245 | — |
| Fixed Assets | 213 | 210 | 256 | 274 | 338 | 422 | 390 | 448 | 500 | 612 | 727 | 818 | — |
| CWIP | 3 | 11 | 16 | 8 | 8 | 36 | 47 | 15 | 33 | 35 | 44 | 113 | — |
| Investments | 11 | 19 | 13 | 37 | 33 | 38 | 55 | 55 | 60 | 30 | 24 | 36 | — |
| Other Assets | 507 | 585 | 630 | 617 | 722 | 756 | 804 | 1,263 | 1,188 | 1,309 | 1,800 | 2,278 | — |
| Total Assets | 734 | 825 | 916 | 937 | 1,100 | 1,252 | 1,296 | 1,781 | 1,781 | 1,986 | 2,595 | 3,245 | — |
| 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 | 32 | 25 | 15 | 33 | 75 | 64 | 95 | −92 | 365 | 352 | 176 | 398 |
| Cash from Investing Activity | −55 | −22 | −49 | −58 | −59 | −85 | −26 | −40 | −26 | −128 | −104 | −158 |
| Cash from Financing Activity | 2 | 24 | 11 | 31 | −14 | 15 | −62 | 153 | −200 | −152 | 101 | −46 |
| Net Cash Flow | −20 | 27 | −23 | 6 | 2 | −6 | 7 | 22 | 139 | 72 | 174 | 194 |
| 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 | 12.0 | 13.0 | 10.0 | 14.0 | 10.0 | 5.0 | 12.0 | 19.0 | 21.0 | 22.0 | 20.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 21.0 |
| EPS (₹) | 2.89 | 4.23 | 4.69 | 2.78 | 7.77 | 2.49 | 1.99 | 7.87 | 17.23 | 20.05 | 27.02 | 30.08 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 158.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 37.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.57 |
| NPM % | 2.3 | 2.6 | 2.7 | 1.5 | 3.7 | 1.3 | 1.1 | 2.5 | 4.8 | 4.9 | 5.1 | 5.3 |
| OPM % | 4.8 | 4.3 | 4.7 | 3.1 | 6.0 | 4.9 | 4.5 | 6.0 | 9.0 | 9.0 | 9.0 | 10.0 |
| D/E | 0.53 | 0.63 | 0.66 | 0.80 | 0.71 | 0.92 | 0.85 | 1.08 | 0.77 | 0.73 | 0.67 | 0.65 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 8.1 |