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 | 219 | 114 | 178 | 269 | 196 | 185 | 182 | 255 | 214 | 212 | 276 | 335 | 251 |
| Expenses | 194 | 90 | 143 | 202 | 168 | 143 | 135 | 190 | 176 | 166 | 199 | 264 | 207 |
| Operating Profit | 25 | 24 | 34 | 67 | 28 | 42 | 48 | 66 | 38 | 46 | 78 | 71 | 44 |
| OPM % | 11.4% | 21.1% | 19.1% | 24.9% | 14.3% | 22.7% | 26.4% | 25.9% | 17.8% | 21.7% | 28.3% | 21.2% | 17.5% |
| Other Income | 0 | 0 | 29 | 1 | 1 | 1 | 3 | 2 | 1 | 2 | 1 | 4 | 3 |
| Interest | 4 | 5 | 3 | 4 | 4 | 5 | 9 | 9 | 9 | 7 | 6 | 7 | 9 |
| Depreciation | 6 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 10 |
| Profit before tax | 15 | 15 | 57 | 59 | 20 | 33 | 36 | 54 | 25 | 35 | 68 | 63 | 28 |
| Net Profit | 11 | 11 | 44 | 43 | 13 | 25 | 25 | 40 | 18 | 27 | 48 | 45 | 21 |
| EPS (₹) | 1.16 | 1.18 | 4.70 | 4.59 | 1.39 | 2.61 | 2.63 | 4.23 | 1.94 | 2.71 | 4.84 | 4.53 | 2.18 |
| 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 | 344 | 271 | 329 | 334 | 371 | 399 | 488 | 572 | 598 | 742 | 797 | 1,000 | 1,075 |
| Expenses | 316 | 248 | 282 | 308 | 344 | 359 | 437 | 503 | 537 | 592 | 614 | 767 | 836 |
| Operating Profit | 28 | 23 | 47 | 26 | 27 | 40 | 52 | 69 | 62 | 150 | 183 | 233 | 239 |
| OPM % | 8.1% | 8.5% | 14.3% | 7.8% | 7.3% | 10.0% | 10.7% | 12.1% | 10.4% | 20.2% | 23.0% | 23.3% | 22.2% |
| Other Income | 6 | 7 | 1 | 5 | 9 | −1 | 3 | 1 | 1 | 30 | 7 | 8 | 10 |
| Interest | 9 | 15 | 17 | 16 | 17 | 15 | 16 | 14 | 13 | 16 | 28 | 28 | 28 |
| Depreciation | 11 | 11 | 13 | 13 | 13 | 13 | 13 | 15 | 16 | 18 | 19 | 23 | 28 |
| Profit before tax | 15 | 5 | 18 | 2 | 7 | 11 | 25 | 41 | 33 | 146 | 142 | 190 | 194 |
| Net Profit | 9 | 2 | 8 | 5 | 2 | 19 | 18 | 29 | 22 | 110 | 102 | 138 | 141 |
| EPS (₹) | 0.94 | 0.16 | 0.84 | 0.48 | 0.23 | 2.03 | 1.90 | 3.10 | 2.37 | 11.63 | 10.85 | 13.95 | 14.26 |
| 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 | 24 | 47 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 94 | 94 | 99 | — |
| Reserves | 110 | 86 | 59 | 64 | 55 | 75 | 91 | 112 | 137 | 245 | 586 | 802 | — |
| Borrowings | 85 | 156 | 128 | 144 | 131 | 126 | 125 | 135 | 154 | 172 | 308 | 531 | — |
| Other Liabilities | 130 | 102 | 141 | 156 | 189 | 166 | 198 | 187 | 207 | 228 | 156 | 208 | — |
| Total Liabilities | 349 | 391 | 423 | 458 | 470 | 461 | 509 | 529 | 593 | 739 | 1,144 | 1,639 | — |
| Fixed Assets | 149 | 162 | 156 | 152 | 148 | 141 | 135 | 144 | 195 | 218 | 282 | 580 | — |
| CWIP | 4 | 30 | 47 | 50 | 46 | 46 | 46 | 52 | 32 | 42 | 201 | 73 | — |
| Investments | 52 | 53 | 64 | 64 | 65 | 69 | 62 | 59 | 61 | 61 | 60 | 70 | — |
| Other Assets | 145 | 146 | 155 | 191 | 211 | 205 | 265 | 273 | 305 | 419 | 601 | 916 | — |
| Total Assets | 349 | 391 | 423 | 458 | 470 | 461 | 509 | 529 | 593 | 739 | 1,144 | 1,639 | — |
| 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 | 42 | −6 | 98 | 41 | 58 | 0 | 22 | 45 | 37 | 51 | −27 | 118 |
| Cash from Investing Activity | −22 | −50 | −46 | −10 | 1 | −8 | 0 | −35 | −52 | −30 | −270 | −163 |
| Cash from Financing Activity | −22 | 54 | −52 | −30 | −44 | −4 | −9 | −22 | 12 | −10 | 292 | 50 |
| Net Cash Flow | −2 | −2 | 0 | 1 | 15 | −12 | 14 | −12 | −3 | 11 | −5 | 5 |
| 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 % | 11.0 | 8.0 | 13.0 | 6.0 | 8.0 | 10.0 | 13.0 | 17.0 | 13.0 | 30.0 | 23.0 | 18.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 17.4 |
| EPS (₹) | 0.94 | 0.16 | 0.84 | 0.48 | 0.23 | 2.03 | 1.90 | 3.10 | 2.37 | 11.63 | 10.85 | 13.95 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 91.4 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 40.7 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.17 |
| NPM % | 2.6 | 0.7 | 2.4 | 1.5 | 0.5 | 4.8 | 3.7 | 5.1 | 3.7 | 14.2 | 12.7 | 13.7 |
| OPM % | 8.0 | 9.0 | 14.0 | 8.0 | 7.0 | 10.0 | 11.0 | 12.0 | 10.0 | 20.0 | 23.0 | 23.0 |
| D/E | 0.63 | 1.17 | 0.83 | 0.91 | 0.87 | 0.74 | 0.67 | 0.65 | 0.66 | 0.51 | 0.45 | 0.59 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 6.4 |