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 | 2,092 | 1,911 | 2,047 | 2,600 | 2,168 | 1,427 | 1,470 | 1,704 | 1,423 | 1,128 | 1,201 | 1,617 | 1,688 |
| Expenses | 1,655 | 1,512 | 1,615 | 1,864 | 1,199 | 1,071 | 1,091 | 1,342 | 1,055 | 875 | 962 | 1,340 | 1,165 |
| Operating Profit | 436 | 400 | 432 | 736 | 969 | 356 | 379 | 362 | 367 | 253 | 239 | 277 | 524 |
| OPM % | 20.8% | 20.9% | 21.1% | 28.3% | 44.7% | 24.9% | 25.8% | 21.2% | 25.8% | 22.4% | 19.9% | 17.1% | 31.0% |
| Other Income | 20 | 21 | 17 | 24 | 30 | 37 | 42 | 63 | 353 | 194 | 37 | 50 | 71 |
| Interest | 147 | 161 | 169 | 183 | 190 | 204 | 224 | 233 | 187 | 129 | 128 | 137 | 124 |
| Depreciation | 48 | 41 | 44 | 44 | 40 | 40 | 74 | 41 | 31 | 26 | 30 | 35 | 39 |
| Profit before tax | 262 | 219 | 235 | 533 | 768 | 149 | 124 | 151 | 502 | 292 | 118 | 155 | 432 |
| Net Profit | 181 | 148 | 185 | 396 | 575 | 83 | 81 | 75 | 431 | 216 | 77 | 108 | 332 |
| EPS (₹) | 7.04 | 5.77 | 7.21 | 15.43 | 22.42 | 3.25 | 3.17 | 2.94 | 16.82 | 8.41 | 2.99 | 4.20 | 12.94 |
| 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 | 1,861 | 2,837 | 2,252 | 2,411 | 3,774 | 5,603 | 5,788 | 7,208 | 7,956 | 8,650 | 6,769 | 5,368 | 5,634 |
| Expenses | 1,581 | 2,214 | 1,647 | 1,648 | 2,768 | 4,275 | 4,366 | 5,674 | 6,356 | 6,645 | 4,703 | 4,231 | 4,341 |
| Operating Profit | 280 | 622 | 605 | 763 | 1,007 | 1,328 | 1,422 | 1,534 | 1,600 | 2,005 | 2,066 | 1,137 | 1,293 |
| OPM % | 15.0% | 21.9% | 26.9% | 31.6% | 26.7% | 23.7% | 24.6% | 21.3% | 20.1% | 23.2% | 30.5% | 21.2% | 22.9% |
| Other Income | 12 | 12 | 39 | 24 | 47 | 182 | 107 | 87 | 81 | 82 | 172 | 634 | 352 |
| Interest | 93 | 257 | 310 | 309 | 348 | 439 | 426 | 425 | 470 | 660 | 852 | 582 | 518 |
| Depreciation | 60 | 213 | 242 | 262 | 346 | 351 | 363 | 390 | 253 | 177 | 195 | 122 | 130 |
| Profit before tax | 139 | 164 | 92 | 216 | 360 | 719 | 740 | 806 | 957 | 1,249 | 1,192 | 1,067 | 996 |
| Net Profit | 91 | 209 | 118 | 243 | 351 | 550 | 497 | 580 | 658 | 909 | 815 | 832 | 732 |
| EPS (₹) | 4.59 | 8.13 | 4.61 | 9.47 | 13.70 | 21.43 | 19.39 | 22.62 | 25.67 | 35.45 | 31.79 | 32.42 | 28.54 |
| 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 | 40 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | — |
| Reserves | 831 | 1,307 | 1,410 | 1,637 | 1,973 | 2,503 | 3,002 | 3,577 | 4,234 | 5,134 | 5,938 | 6,762 | — |
| Borrowings | 1,692 | 1,649 | 1,906 | 2,021 | 2,775 | 3,515 | 4,192 | 4,793 | 6,282 | 8,025 | 9,364 | 5,170 | — |
| Other Liabilities | 534 | 1,829 | 1,851 | 2,192 | 2,455 | 2,421 | 2,330 | 2,224 | 2,066 | 2,400 | 2,705 | 1,875 | — |
| Total Liabilities | 3,097 | 4,835 | 5,219 | 5,902 | 7,254 | 8,490 | 9,575 | 10,645 | 12,632 | 15,610 | 18,059 | 13,858 | — |
| Fixed Assets | 683 | 2,447 | 2,405 | 2,279 | 2,234 | 1,978 | 1,797 | 1,482 | 1,291 | 1,159 | 992 | 692 | — |
| CWIP | 1,482 | 2 | 8 | 11 | 6 | 0 | 3 | 0 | 0 | 0 | 0 | 4 | — |
| Investments | 94 | 66 | 103 | 169 | 263 | 444 | 579 | 424 | 312 | 511 | 790 | 788 | — |
| Other Assets | 838 | 2,320 | 2,703 | 3,443 | 4,752 | 6,068 | 7,196 | 8,740 | 11,030 | 13,940 | 16,276 | 12,375 | — |
| Total Assets | 3,097 | 4,835 | 5,219 | 5,902 | 7,254 | 8,490 | 9,575 | 10,645 | 12,632 | 15,610 | 18,059 | 13,858 | — |
| 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 | 247 | 94 | 285 | 591 | 197 | 525 | 190 | −499 | −1,454 | −231 | −56 | 4,593 |
| Cash from Investing Activity | −968 | −170 | −202 | −252 | −444 | −230 | −252 | 25 | 343 | −250 | −261 | −67 |
| Cash from Financing Activity | 647 | 117 | −135 | −211 | 400 | 254 | 63 | 148 | 1,005 | 1,067 | 456 | −4,796 |
| Net Cash Flow | −74 | 41 | −51 | 129 | 153 | 549 | 1 | −326 | −106 | 586 | 139 | −270 |
| 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 | 15.0 | 13.0 | 15.0 | 16.0 | 21.0 | 17.0 | 15.0 | 15.0 | 16.0 | 14.0 | 8.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 2.4 |
| EPS (₹) | 4.59 | 8.13 | 4.61 | 9.47 | 13.70 | 21.43 | 19.39 | 22.62 | 25.67 | 35.45 | 31.79 | 32.42 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 266.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 5.7 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.45 |
| NPM % | 4.9 | 7.3 | 5.2 | 10.0 | 9.2 | 9.5 | 8.4 | 8.0 | 8.2 | 10.4 | 11.7 | 13.9 |
| OPM % | 15.0 | 22.0 | 27.0 | 32.0 | 27.0 | 24.0 | 25.0 | 21.0 | 20.0 | 23.0 | 31.0 | 21.0 |
| D/E | 1.94 | 1.21 | 1.30 | 1.20 | 1.37 | 1.38 | 1.37 | 1.32 | 1.47 | 1.55 | 1.56 | 0.76 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 0.5 |