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 | 737 | 882 | 829 | 1,019 | 699 | 816 | 853 | 860 | 640 | 842 | 841 | 845 | 716 |
| Expenses | 661 | 798 | 731 | 888 | 607 | 730 | 780 | 784 | 609 | 786 | 800 | 821 | 686 |
| Operating Profit | 75 | 84 | 98 | 131 | 92 | 86 | 73 | 75 | 31 | 56 | 41 | 23 | 30 |
| OPM % | 10.2% | 9.5% | 11.8% | 12.9% | 13.2% | 10.5% | 8.6% | 8.7% | 4.8% | 6.7% | 4.9% | 2.7% | 4.2% |
| Other Income | 12 | 11 | 9 | 11 | 40 | 14 | 14 | 10 | 9 | 5 | −23 | 33 | 20 |
| Interest | 1 | 1 | 4 | 4 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 4 |
| Depreciation | 9 | 9 | 11 | 15 | 20 | 21 | 23 | 22 | 25 | 27 | 27 | 27 | 25 |
| Profit before tax | 78 | 85 | 92 | 123 | 107 | 74 | 59 | 58 | 10 | 30 | −13 | 24 | 21 |
| Net Profit | 59 | 62 | 70 | 92 | 84 | 54 | 41 | 40 | 5 | 19 | −12 | 12 | 12 |
| EPS (₹) | 3.19 | 3.39 | 3.83 | 5.00 | 4.58 | 2.93 | 2.24 | 2.17 | 0.29 | 1.05 | −0.67 | 0.63 | 0.63 |
| 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 | 1,012 | 1,024 | 915 | 917 | 1,141 | 1,102 | 1,305 | 2,343 | 3,528 | 3,466 | 3,228 | 3,168 | 3,244 |
| Expenses | 919 | 910 | 846 | 865 | 1,062 | 1,024 | 1,192 | 2,149 | 3,220 | 3,094 | 2,914 | 3,013 | 3,093 |
| Operating Profit | 93 | 114 | 69 | 52 | 79 | 78 | 112 | 194 | 308 | 372 | 314 | 155 | 150 |
| OPM % | 9.2% | 11.1% | 7.5% | 5.7% | 6.9% | 7.1% | 8.6% | 8.3% | 8.7% | 10.7% | 9.7% | 4.9% | 4.6% |
| Other Income | 34 | 18 | 22 | 27 | 32 | 30 | 26 | 36 | 45 | 59 | 89 | 21 | 35 |
| Interest | 2 | 2 | 1 | 1 | 1 | 3 | 3 | 3 | 5 | 10 | 18 | 20 | 19 |
| Depreciation | 38 | 25 | 22 | 24 | 23 | 22 | 22 | 23 | 30 | 44 | 86 | 106 | 106 |
| Profit before tax | 86 | 105 | 68 | 53 | 88 | 83 | 113 | 205 | 319 | 377 | 299 | 50 | 61 |
| Net Profit | 78 | 82 | 45 | 39 | 68 | 70 | 81 | 150 | 240 | 283 | 219 | 24 | 30 |
| EPS (₹) | 4.30 | 4.63 | 2.49 | 2.18 | 3.73 | 3.85 | 4.42 | 8.18 | 13.05 | 15.42 | 11.91 | 1.30 | 1.64 |
| 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 | 35 | 36 | 36 | 36 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | — |
| Reserves | 587 | 620 | 674 | 690 | 708 | 683 | 765 | 879 | 1,041 | 1,238 | 1,345 | 1,272 | — |
| Borrowings | 17 | 16 | 4 | 6 | 0 | 0 | 0 | 21 | 42 | 169 | 195 | 173 | — |
| Other Liabilities | 504 | 485 | 473 | 401 | 502 | 442 | 792 | 1,281 | 1,499 | 1,450 | 1,581 | 1,574 | — |
| Total Liabilities | 1,144 | 1,157 | 1,187 | 1,133 | 1,247 | 1,162 | 1,594 | 2,218 | 2,619 | 2,894 | 3,157 | 3,056 | — |
| Fixed Assets | 302 | 272 | 270 | 297 | 290 | 294 | 284 | 286 | 317 | 474 | 567 | 560 | — |
| CWIP | 1 | 1 | 31 | 4 | 2 | 2 | 1 | 2 | 7 | 43 | 18 | 6 | — |
| Investments | 158 | 145 | 134 | 201 | 211 | 164 | 335 | 463 | 543 | 497 | 428 | 418 | — |
| Other Assets | 682 | 738 | 752 | 631 | 744 | 702 | 975 | 1,467 | 1,752 | 1,880 | 2,144 | 2,072 | — |
| Total Assets | 1,144 | 1,157 | 1,187 | 1,133 | 1,247 | 1,162 | 1,594 | 2,218 | 2,619 | 2,894 | 3,157 | 3,056 | — |
| 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 | 150 | 51 | 20 | 101 | 33 | 15 | 225 | 188 | 162 | 199 | 43 | 200 |
| Cash from Investing Activity | −77 | 2 | −8 | −69 | −3 | 66 | −164 | −137 | −78 | −6 | 75 | 4 |
| Cash from Financing Activity | −40 | −68 | −4 | −25 | −43 | −98 | −6 | −44 | −93 | −124 | −161 | −187 |
| Net Cash Flow | 33 | −15 | 9 | 8 | −14 | −18 | 55 | 6 | −9 | 70 | −42 | 16 |
| 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 % | 12.0 | 16.0 | 10.0 | 6.0 | 11.0 | 11.0 | 15.0 | 23.0 | 31.0 | 29.0 | 18.0 | 6.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 1.5 |
| EPS (₹) | 4.30 | 4.63 | 2.49 | 2.18 | 3.73 | 3.85 | 4.42 | 8.18 | 13.05 | 15.42 | 11.91 | 1.30 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 71.2 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 104.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.26 |
| NPM % | 7.5 | 7.9 | 4.8 | 4.1 | 5.8 | 6.2 | 6.1 | 6.3 | 6.7 | 8.0 | 6.6 | 0.8 |
| OPM % | 9.0 | 11.0 | 8.0 | 6.0 | 7.0 | 7.0 | 9.0 | 8.0 | 9.0 | 11.0 | 10.0 | 4.9 |
| D/E | 0.03 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.02 | 0.04 | 0.13 | 0.14 | 0.13 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 4.0 |