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 | 1,749 | 1,911 | 1,959 | 2,552 | 1,951 | 2,242 | 2,204 | 2,754 | 1,934 | 2,044 | 2,140 | 2,752 | 2,270 |
| Expenses | 1,617 | 1,646 | 1,690 | 2,022 | 1,747 | 1,900 | 1,866 | 2,193 | 1,827 | 1,885 | 1,944 | 2,291 | 2,075 |
| Operating Profit | 132 | 266 | 268 | 530 | 204 | 342 | 338 | 561 | 107 | 159 | 196 | 461 | 195 |
| OPM % | 7.5% | 13.9% | 13.7% | 20.8% | 10.5% | 15.3% | 15.3% | 20.4% | 5.5% | 7.8% | 9.2% | 16.8% | 8.6% |
| Other Income | 53 | 68 | 43 | 8 | 42 | 78 | 29 | 58 | 98 | 80 | 12 | −116 | 109 |
| Interest | 119 | 110 | 106 | 114 | 107 | 108 | 103 | 104 | 86 | 82 | 89 | 83 | 88 |
| Depreciation | 174 | 185 | 186 | 196 | 185 | 192 | 197 | 243 | 197 | 203 | 213 | 218 | 224 |
| Profit before tax | −107 | 40 | 19 | 227 | −45 | 120 | 67 | 273 | −79 | −46 | −94 | 43 | −7 |
| Net Profit | −99 | 5 | 10 | 101 | −89 | 23 | 4 | 154 | −82 | −99 | −136 | −9 | −69 |
| EPS (₹) | −0.75 | 0.04 | 0.08 | 0.77 | −0.67 | 0.17 | 0.03 | 1.16 | −0.61 | −0.75 | −1.02 | −0.07 | −0.52 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|
| Sales | 6,315 | 6,559 | 7,082 | 8,171 | 9,151 | 8,869 | 9,205 |
| Expenses | 4,887 | 5,609 | 6,453 | 6,974 | 7,706 | 7,947 | 8,195 |
| Operating Profit | 1,428 | 950 | 629 | 1,197 | 1,445 | 922 | 1,010 |
| OPM % | 22.6% | 14.5% | 8.9% | 14.6% | 15.8% | 10.4% | 11.0% |
| Other Income | 230 | 319 | 272 | 172 | 208 | 74 | 86 |
| Interest | 163 | 198 | 344 | 448 | 422 | 341 | 343 |
| Depreciation | 545 | 586 | 677 | 741 | 816 | 831 | 858 |
| Profit before tax | 949 | 485 | −120 | 179 | 415 | −176 | −104 |
| Net Profit | 835 | 376 | −186 | 18 | 91 | −326 | −314 |
| EPS (₹) | — | — | −1.41 | 0.13 | 0.69 | −2.45 | −2.36 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 995 | 1,186 | 1,193 | 1,323 | 1,324 | 1,327 | — |
| Reserves | 4,610 | 5,511 | 5,580 | 6,588 | 6,801 | 6,835 | — |
| Borrowings | 3,025 | 4,128 | 5,637 | 4,710 | 4,856 | 5,675 | — |
| Other Liabilities | 2,047 | 1,781 | 1,893 | 2,461 | 2,447 | 3,770 | — |
| Total Liabilities | 10,677 | 12,605 | 14,303 | 15,083 | 15,429 | 17,607 | — |
| Fixed Assets | 6,105 | 6,879 | 7,469 | 7,990 | 8,133 | 8,684 | — |
| CWIP | 627 | 1,172 | 1,419 | 1,116 | 977 | 1,100 | — |
| Investments | 123 | 267 | 639 | 385 | 291 | 437 | — |
| Other Assets | 3,822 | 4,286 | 4,777 | 5,592 | 6,028 | 7,386 | — |
| Total Assets | 10,677 | 12,605 | 14,303 | 15,083 | 15,429 | 17,607 | — |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 598 | 766 | 484 | 1,005 | 892 | 1,653 |
| Cash from Investing Activity | −4,464 | −1,737 | −1,334 | −416 | −488 | −820 |
| Cash from Financing Activity | 3,977 | 794 | 818 | −422 | −441 | −39 |
| Net Cash Flow | 110 | −177 | −32 | 166 | −37 | 794 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| ROCE % | — | 7.0 | 2.0 | 5.0 | 6.0 | 3.0 |
| ROE % | — | — | — | — | — | −3.8 |
| EPS (₹) | — | — | −1.41 | 0.13 | 0.69 | −2.45 |
| Book Value (₹) | — | — | — | — | — | 61.4 |
| Face Value (₹) | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | 0.00 |
| NPM % | 12.8 | 5.5 | −2.5 | 0.2 | 1.0 | −3.6 |
| OPM % | 23.0 | 14.0 | 9.0 | 15.0 | 16.0 | 10.0 |
| D/E | 0.54 | 0.62 | 0.83 | 0.60 | 0.60 | 0.70 |
| P/B | — | — | — | — | — | 3.2 |