Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 739 | 763 | 915 | 978 | 989 | 1,057 | 1,166 | 1,314 | 1,542 | 1,818 | 2,115 | 2,330 | 2,624 |
| Expenses | 207 | 178 | 241 | 272 | 1,260 | 632 | 615 | 662 | 784 | 855 | 910 | 974 | 1,054 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 829 | 11 | 7 | 18 | 8 | 0 | 7 | 0 | 0 | 0 | 5 | 7 | 0 |
| Interest | 216 | 224 | 281 | 320 | 352 | 385 | 458 | 546 | 638 | 739 | 844 | 922 | 1,035 |
| Depreciation | 15 | 15 | 14 | 15 | 16 | 15 | 20 | 22 | 22 | 24 | 26 | 30 | 34 |
| Profit before tax | 1,130 | 357 | 385 | 390 | −630 | 25 | 80 | 83 | 99 | 200 | 341 | 411 | 501 |
| Net Profit | 860 | 265 | 332 | 292 | −471 | 19 | 62 | 63 | 74 | 150 | 255 | 308 | 375 |
| EPS (₹) | 11.19 | 3.45 | 4.28 | 3.76 | −6.06 | 0.24 | 0.80 | 0.80 | 0.91 | 1.85 | 3.13 | 3.49 | 4.26 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | Sep 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2,534 | 2,656 | 2,524 | 2,290 | 2,457 | 2,513 | 2,319 | 1,540 | 2,177 | 5,418 | 4,190 | 6,790 | 7,806 | — | 8,889 |
| Expenses | 1,068 | 1,147 | 1,341 | 872 | 880 | 1,112 | 1,950 | 623 | 838 | 880 | 2,778 | 3,210 | 3,522 | — | 3,792 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 25 | 28 | 43 | 39 | 38 | 49 | 39 | 109 | 184 | −1,363 | 33 | 4 | 12 | — | 12 |
| Interest | 1,233 | 1,192 | 1,131 | 1,117 | 1,122 | 1,294 | 1,100 | 509 | 595 | 950 | 1,515 | 2,767 | 3,142 | — | 3,540 |
| Depreciation | 35 | 39 | 48 | 49 | 50 | 75 | 56 | 49 | 61 | 59 | 65 | 94 | 102 | — | 115 |
| Profit before tax | 223 | 306 | 47 | 291 | 442 | 82 | −749 | 468 | 866 | 2,166 | −135 | 724 | 1,051 | — | 1,454 |
| Net Profit | 187 | 213 | 13 | 237 | 304 | 27 | −559 | 375 | 685 | 1,683 | −98 | 542 | 787 | — | 1,088 |
| EPS (₹) | 9.49 | 8.93 | 0.86 | 9.99 | 11.29 | 1.00 | −20.73 | 4.90 | 8.91 | 21.73 | −1.26 | 6.67 | 9.38 | — | 12.73 |
| 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 | Sep 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 38 | 47 | 47 | 47 | 54 | 54 | 54 | 153 | 154 | 154 | 155 | 162 | — | 176 | — |
| Reserves | 1,617 | 2,104 | 2,125 | 1,925 | 2,690 | 2,694 | 2,140 | 5,903 | 6,708 | 8,013 | 8,020 | 10,187 | — | 13,578 | — |
| Other Liabilities | 1,472 | 1,515 | 1,375 | 796 | 912 | 445 | 543 | 413 | 5,150 | 704 | 774 | 1,488 | — | 1,521 | — |
| Total Liabilities | 14,882 | 15,525 | 13,622 | 14,894 | 16,789 | 15,240 | 13,212 | 16,443 | 23,221 | 24,087 | 35,030 | 60,272 | — | 74,584 | — |
| Fixed Assets | 212 | 265 | 278 | 207 | 199 | 242 | 196 | 214 | 222 | 194 | 244 | 420 | — | 567 | — |
| CWIP | 9 | 13 | 8 | 1 | 4 | 7 | 0 | 0 | 5 | 0 | 10 | 7 | — | 0 | — |
| Investments | 414 | 400 | 546 | 140 | 141 | 151 | 177 | 0 | 311 | 878 | 1,342 | 2,490 | — | 3,078 | — |
| Other Assets | 14,248 | 14,846 | 12,790 | 14,546 | 16,445 | 14,841 | 12,839 | 16,228 | 22,684 | 23,014 | 33,434 | 57,354 | — | 70,939 | — |
| Total Assets | 14,882 | 15,525 | 13,622 | 14,894 | 16,789 | 15,240 | 13,212 | 16,443 | 23,221 | 24,087 | 35,030 | 60,272 | — | 74,584 | — |
| Borrowing | 11,756 | 11,859 | 10,075 | 12,127 | 13,133 | 12,047 | 10,475 | 9,973 | 11,209 | 15,216 | 26,081 | 48,436 | — | 59,309 | — |
| 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 | −502 | −305 | 733 | 2,949 | 390 | −923 | 998 | 1,644 | −2,873 | −5,237 | −7,556 | −10,569 | −21,786 |
| Cash from Investing Activity | −180 | −36 | −254 | −186 | −36 | −98 | −281 | 81 | −33 | −110 | 2,725 | −482 | −1,340 |
| Cash from Financing Activity | 218 | 171 | −498 | −2,844 | −387 | 1,490 | −1,083 | −1,574 | 2,903 | 5,748 | 4,331 | 10,821 | 23,387 |
| Net Cash Flow | −464 | −169 | −20 | −81 | −33 | 469 | −365 | 152 | −3 | 401 | −501 | −231 | 261 |
| 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 % | — | — | — | — | — | — | — | — | — | — | — | — | 7.5 |
| ROE % | 10.0 | 11.0 | 11.0 | 1.0 | 11.0 | 13.0 | 1.0 | −23.0 | 6.0 | 7.0 | 14.0 | −1.0 | 6.0 |
| EPS (₹) | 7.99 | 9.49 | 8.93 | 0.86 | 9.99 | 11.29 | 1.00 | −20.73 | 4.90 | 8.91 | 21.73 | −1.26 | 6.67 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 156.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 36.2 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | — | 7.3 | 7.9 | 0.5 | 10.2 | 12.2 | 1.1 | −23.7 | 22.7 | 29.0 | 41.5 | −2.3 | 8.0 |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| D/E | — | 7.10 | 5.51 | 4.64 | 6.15 | 4.79 | 4.38 | 4.77 | 1.65 | 1.63 | 1.86 | 3.19 | 4.68 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 2.9 |