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 | 321 | 337 | 340 | 378 | 385 | 420 | 424 | 441 | 403 | 444 | 494 | 535 | 525 |
| Expenses | 234 | 253 | 249 | 282 | 281 | 305 | 310 | 321 | 298 | 329 | 382 | 424 | 400 |
| Operating Profit | 87 | 84 | 90 | 96 | 104 | 115 | 114 | 119 | 106 | 115 | 111 | 110 | 125 |
| OPM % | 27.1% | 24.9% | 26.5% | 25.4% | 27.0% | 27.4% | 26.9% | 27.0% | 26.3% | 25.9% | 22.5% | 20.6% | 23.8% |
| Other Income | 14 | 15 | 17 | 15 | 17 | 27 | 24 | 27 | 43 | 35 | 21 | 19 | 35 |
| Interest | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 6 | 6 | 6 |
| Depreciation | 16 | 16 | 16 | 16 | 20 | 21 | 21 | 21 | 23 | 25 | 29 | 38 | 36 |
| Profit before tax | 83 | 81 | 88 | 92 | 98 | 118 | 113 | 123 | 123 | 122 | 98 | 85 | 117 |
| Net Profit | 63 | 62 | 65 | 68 | 74 | 87 | 85 | 92 | 93 | 92 | 71 | 65 | 85 |
| EPS (₹) | 6.54 | 6.48 | 6.78 | 7.12 | 7.71 | 8.63 | 8.41 | 9.06 | 9.19 | 9.06 | 7.00 | 6.54 | 8.49 |
| 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 | 390 | 411 | 454 | 519 | 610 | 687 | 785 | 922 | 1,115 | 1,375 | 1,669 | 1,875 | 1,997 |
| Expenses | 304 | 323 | 361 | 397 | 479 | 520 | 569 | 707 | 847 | 1,014 | 1,213 | 1,429 | 1,536 |
| Operating Profit | 86 | 88 | 93 | 122 | 131 | 166 | 216 | 215 | 267 | 361 | 456 | 446 | 461 |
| OPM % | 22.1% | 21.4% | 20.5% | 23.5% | 21.5% | 24.2% | 27.5% | 23.3% | 23.9% | 26.3% | 27.3% | 23.8% | 23.1% |
| Other Income | 28 | 8 | 14 | 16 | 20 | 21 | 22 | 40 | 38 | 60 | 94 | 119 | 110 |
| Interest | 10 | 10 | 8 | 12 | 14 | 20 | 11 | 6 | 11 | 14 | 14 | 21 | 22 |
| Depreciation | 19 | 21 | 24 | 29 | 37 | 41 | 48 | 54 | 57 | 63 | 83 | 116 | 128 |
| Profit before tax | 85 | 65 | 75 | 97 | 100 | 126 | 180 | 195 | 237 | 344 | 453 | 427 | 422 |
| Net Profit | 62 | 48 | 55 | 71 | 65 | 96 | 136 | 147 | 179 | 258 | 339 | 321 | 313 |
| EPS (₹) | 7.07 | 5.47 | 6.25 | 8.00 | 7.41 | 10.86 | 14.17 | 15.28 | 18.69 | 26.91 | 33.41 | 31.78 | 31.09 |
| 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 | 44 | 44 | 44 | 44 | 48 | 48 | 48 | 48 | 51 | 51 | — |
| Reserves | 174 | 207 | 227 | 294 | 337 | 391 | 918 | 1,040 | 1,194 | 1,422 | 2,715 | 3,055 | — |
| Borrowings | 79 | 82 | 101 | 133 | 161 | 207 | 137 | 127 | 149 | 174 | 180 | 354 | — |
| Other Liabilities | 89 | 76 | 85 | 94 | 112 | 126 | 121 | 163 | 187 | 215 | 246 | 401 | — |
| Total Liabilities | 364 | 387 | 457 | 565 | 654 | 767 | 1,224 | 1,377 | 1,577 | 1,859 | 3,192 | 3,861 | — |
| Fixed Assets | 165 | 182 | 207 | 265 | 306 | 363 | 426 | 488 | 635 | 867 | 1,084 | 1,694 | — |
| CWIP | 10 | 14 | 20 | 18 | 19 | 25 | 21 | 43 | 78 | 76 | 101 | 99 | — |
| Investments | 4 | 4 | 3 | 17 | 8 | 25 | 354 | 346 | 126 | 167 | 1,076 | 755 | — |
| Other Assets | 185 | 187 | 227 | 264 | 321 | 354 | 422 | 499 | 738 | 748 | 930 | 1,313 | — |
| Total Assets | 364 | 387 | 457 | 565 | 654 | 767 | 1,224 | 1,377 | 1,577 | 1,859 | 3,192 | 3,861 | — |
| Mar 2014 | 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 | 66 | 63 | 63 | 56 | 75 | 106 | 131 | 119 | 123 | 191 | 266 | 233 | 246 |
| Cash from Investing Activity | −58 | −59 | −31 | −56 | −88 | −101 | −109 | −436 | −85 | −179 | −241 | −1,187 | −224 |
| Cash from Financing Activity | 5 | −6 | −31 | 0 | 16 | −5 | −21 | 317 | −35 | −13 | −20 | 951 | 20 |
| Net Cash Flow | 13 | −2 | 1 | 0 | 3 | 1 | 1 | 0 | 3 | −1 | 5 | −3 | 43 |
| Mar 2014 | 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 % | 33.0 | 30.0 | 26.0 | 24.0 | 26.0 | 22.0 | 25.0 | 22.0 | 17.0 | 18.0 | 24.0 | 18.0 | 12.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 9.0 |
| EPS (₹) | 5.11 | 7.07 | 5.47 | 6.25 | 8.00 | 7.41 | 10.86 | 14.17 | 15.28 | 18.69 | 26.91 | 33.41 | 31.78 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 306.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 50.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.22 |
| NPM % | 14.0 | 14.8 | 11.5 | 11.8 | 13.3 | 10.3 | 13.6 | 16.9 | 15.3 | 15.5 | 18.0 | 19.2 | 16.1 |
| OPM % | 24.0 | 22.0 | 21.0 | 21.0 | 23.0 | 22.0 | 24.0 | 28.0 | 23.0 | 24.0 | 26.0 | 27.0 | 24.0 |
| D/E | 0.46 | 0.40 | 0.36 | 0.37 | 0.39 | 0.42 | 0.48 | 0.14 | 0.12 | 0.12 | 0.12 | 0.07 | 0.11 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 5.2 |