Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Jun 2022 | Dec 2022 | Mar 2023 | Dec 2023 | Mar 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,672 | 1,751 | 1,640 | 1,689 | 1,717 | 2,365 | 2,825 | 2,854 | 2,639 | 2,872 | 2,918 | 3,424 | 3,368 |
| Expenses | 366 | 1,570 | 966 | 729 | 2,780 | 936 | 1,374 | 1,537 | 919 | 922 | 983 | 1,978 | 1,296 |
| Operating Profit | 1,306 | 181 | 674 | 960 | −1,063 | 1,429 | 1,451 | 1,317 | 1,721 | 1,949 | 1,935 | 1,446 | 2,073 |
| OPM % | 78.1% | 10.3% | 41.1% | 56.8% | −61.9% | 60.4% | 51.4% | 46.1% | 65.2% | 67.9% | 66.3% | 42.2% | 61.5% |
| Other Income | 95 | 7 | −10,250 | −1,855 | 249 | 121 | 58 | 269 | 129 | 11 | 96 | 1,377 | 160 |
| Interest | 890 | 834 | 848 | 928 | 999 | 1,305 | 1,364 | 1,417 | 1,492 | 1,567 | 1,646 | 1,674 | 1,734 |
| Depreciation | 18 | 22 | 37 | 38 | 45 | 55 | 54 | 53 | 57 | 144 | 57 | 645 | 56 |
| Profit before tax | 492 | −668 | −10,461 | −1,862 | −1,858 | 190 | 91 | 116 | 301 | 249 | 328 | 505 | 443 |
| Net Profit | 370 | 2,824 | −8,982 | −1,282 | −752 | 163 | 39 | 102 | 276 | 327 | 401 | 502 | 461 |
| EPS (₹) | 0.17 | 1.32 | −4.20 | −0.60 | −0.32 | 0.07 | 0.02 | 0.04 | 0.11 | 14.42 | 17.69 | 22.14 | 20.34 |
| 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 | 6,420 | 7,835 | 11,465 | 10,849 | 12,882 | 9,558 | 8,771 | 6,039 | 6,644 | 6,729 | 10,375 | 11,903 | 12,582 |
| Expenses | 968 | 1,196 | 1,477 | 1,413 | 4,496 | 21,824 | 28,621 | 1,859 | 5,660 | 4,915 | 4,608 | 4,801 | 5,178 |
| Operating Profit | 5,451 | 6,639 | 9,989 | 9,436 | 8,386 | −12,266 | −19,850 | 4,180 | 984 | 1,814 | 5,767 | 7,102 | 7,403 |
| OPM % | 84.9% | 84.7% | 87.1% | 87.0% | 65.1% | −128.3% | −226.3% | 69.2% | 14.8% | 27.0% | 55.6% | 59.7% | 58.8% |
| Other Income | 2 | 4 | 6 | 41 | −22 | 19 | 32 | −62 | −10,210 | −1,618 | 373 | 1,563 | 1,644 |
| Interest | 4,460 | 5,492 | 6,674 | 7,744 | 9,417 | 5,736 | 218 | 3,337 | 3,470 | 3,659 | 5,282 | 6,379 | 6,621 |
| Depreciation | 27 | 30 | 43 | 28 | 51 | 79 | 81 | 52 | 97 | 152 | 214 | 903 | 902 |
| Profit before tax | 966 | 1,121 | 3,276 | 1,706 | −1,104 | −18,063 | −20,117 | 728 | −12,794 | −3,616 | 645 | 1,383 | 1,525 |
| Net Profit | 642 | 749 | 2,806 | 1,263 | −966 | −13,456 | −15,051 | 540 | −7,401 | −1,975 | 485 | 1,506 | 1,691 |
| EPS (₹) | 22.05 | 25.68 | 89.62 | 40.28 | −30.78 | −428.77 | −479.61 | 0.25 | −3.46 | −0.85 | 0.19 | 66.36 | 74.59 |
| 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 | 146 | 292 | 313 | 314 | 314 | 314 | 314 | 21,365 | 21,365 | 23,365 | 45 | 45 | — |
| Reserves | 4,836 | 5,098 | 7,417 | 8,684 | 7,624 | −5,860 | −20,959 | 823 | −6,584 | −8,470 | 27,051 | 28,103 | — |
| Borrowings | 48,881 | 61,050 | 81,511 | 91,979 | 96,812 | 90,412 | 89,851 | 46,416 | 41,233 | 45,680 | 65,577 | 79,989 | — |
| Other Liabilities | 1,567 | 2,805 | 3,048 | 5,367 | 1,853 | 964 | 1,153 | 11,036 | 6,253 | 5,283 | 2,271 | 2,409 | — |
| Total Liabilities | 55,429 | 69,245 | 92,290 | 1,06,344 | 1,06,602 | 85,830 | 70,359 | 79,640 | 62,266 | 65,858 | 94,943 | 1,10,546 | — |
| Fixed Assets | 191 | 508 | 211 | 850 | 865 | 920 | 940 | 10,820 | 1,616 | 1,768 | 3,268 | 2,352 | — |
| CWIP | 810 | 590 | 634 | 129 | 104 | 105 | 0 | 12 | 4 | 10 | 43 | 116 | — |
| Investments | 1,751 | 1,811 | 13,509 | 8,120 | 2,498 | 3,881 | 8,449 | 13,851 | 12,966 | 8,307 | 12,539 | 9,814 | — |
| Other Assets | 52,677 | 66,336 | 77,936 | 97,245 | 1,03,135 | 80,924 | 60,970 | 54,956 | 47,681 | 55,773 | 79,094 | 98,264 | — |
| Total Assets | 55,429 | 69,245 | 92,290 | 1,06,344 | 1,06,602 | 85,830 | 70,359 | 79,640 | 62,266 | 65,858 | 94,943 | 1,10,546 | — |
| 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 | −12,272 | −12,582 | −15,593 | −18,136 | −8,735 | 12,576 | 7,135 | 8,661 | 6,723 | −1,928 | −8,119 | −15,892 |
| Cash from Investing Activity | −866 | 24 | −10,930 | 6,091 | 6,135 | 644 | −4,526 | 764 | 72 | −816 | −471 | 2,631 |
| Cash from Financing Activity | 12,643 | 15,416 | 26,289 | 11,173 | 1,937 | −7,631 | 0 | −8,366 | −9,487 | 2,773 | 11,625 | 12,393 |
| Net Cash Flow | −496 | 2,858 | −234 | −872 | −663 | 5,589 | 2,609 | 1,060 | −2,691 | 29 | 3,035 | −869 |
| 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 | 10.0 | 10.0 | 8.0 | −13.0 | −26.0 | 6.0 | 1.0 | 3.0 | 8.0 | 6.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 0.9 |
| EPS (₹) | 22.05 | 25.68 | 89.62 | 40.28 | −30.78 | −428.77 | −479.61 | 0.25 | −3.46 | −0.85 | 0.19 | 66.36 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1,242.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 104.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.56 |
| NPM % | 10.0 | 9.6 | 24.5 | 11.6 | −7.5 | −140.5 | −171.0 | 9.0 | — | −38.6 | 4.5 | 11.2 |
| OPM % | 85.0 | 85.0 | 87.0 | 87.0 | 65.0 | −128.0 | −226.0 | 69.0 | 15.0 | 27.0 | 56.0 | 60.0 |
| D/E | 9.81 | 11.33 | 10.54 | 10.22 | 12.20 | — | — | 2.09 | 2.79 | 3.07 | 2.42 | 2.84 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.6 |