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 | 4,758 | 5,070 | 3,428 | 3,507 | 4,555 | 5,128 | 3,421 | 2,924 | 4,009 | 5,459 | 3,405 | 3,898 | 4,774 |
| Expenses | 4,492 | 4,775 | 3,178 | 3,256 | 4,311 | 4,822 | 3,111 | 2,768 | 3,721 | 5,183 | 3,232 | 3,753 | 4,623 |
| Operating Profit | 267 | 295 | 250 | 251 | 244 | 306 | 310 | 156 | 288 | 275 | 173 | 145 | 151 |
| OPM % | 5.6% | 5.8% | 7.3% | 7.2% | 5.4% | 6.0% | 9.1% | 5.3% | 7.2% | 5.0% | 5.1% | 3.7% | 3.2% |
| Other Income | 13 | 72 | −7 | −22 | 173 | 77 | 9 | 421 | 95 | 127 | 68 | 75 | 55 |
| Interest | 110 | 109 | 104 | 100 | 173 | 91 | 85 | 99 | 92 | 101 | 64 | 53 | 52 |
| Depreciation | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 2 |
| Profit before tax | 168 | 255 | 136 | 126 | 242 | 290 | 232 | 475 | 289 | 298 | 175 | 164 | 151 |
| Net Profit | 125 | 202 | 97 | 91 | 189 | 234 | 181 | 372 | 243 | 222 | 131 | 121 | 112 |
| EPS (₹) | 3.79 | 6.13 | 2.68 | 2.91 | 5.87 | 7.34 | 5.32 | 11.88 | 6.59 | 6.46 | 3.85 | 3.56 | 3.31 |
| 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 | 13,838 | 13,447 | 15,311 | 12,766 | 15,155 | 18,101 | 18,346 | 16,856 | 15,971 | 16,763 | 15,679 | 16,771 | 17,535 |
| Expenses | 12,836 | 12,333 | 13,918 | 11,612 | 13,201 | 16,275 | 16,646 | 15,276 | 14,616 | 15,694 | 14,810 | 15,879 | 16,791 |
| Operating Profit | 1,002 | 1,114 | 1,393 | 1,154 | 1,954 | 1,826 | 1,699 | 1,580 | 1,355 | 1,070 | 869 | 892 | 744 |
| OPM % | 7.2% | 8.3% | 9.1% | 9.0% | 12.9% | 10.1% | 9.3% | 9.4% | 8.5% | 6.4% | 5.5% | 5.3% | 4.2% |
| Other Income | 6 | 154 | 203 | 147 | 130 | 23 | 8 | 23 | 32 | 75 | 1,029 | 364 | 324 |
| Interest | 422 | 633 | 802 | 946 | 1,243 | 1,159 | 928 | 757 | 605 | 431 | 650 | 320 | 270 |
| Depreciation | 8 | 10 | 21 | 97 | 97 | 100 | 100 | 101 | 102 | 10 | 9 | 10 | 10 |
| Profit before tax | 577 | 624 | 772 | 258 | 744 | 589 | 679 | 745 | 680 | 703 | 1,239 | 926 | 788 |
| Net Profit | 326 | 406 | 506 | 165 | 490 | 406 | 458 | 552 | 507 | 533 | 976 | 717 | 587 |
| EPS (₹) | 8.66 | 10.90 | 14.01 | 6.75 | 14.37 | 12.42 | 15.16 | 17.10 | 15.05 | 16.11 | 30.41 | 20.46 | 17.18 |
| 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 | 296 | 296 | 296 | 296 | 296 | 296 | 296 | 296 | 296 | 296 | 296 | 296 | — |
| Reserves | 2,786 | 3,255 | 3,559 | 3,423 | 3,666 | 3,891 | 4,124 | 4,427 | 4,723 | 4,846 | 5,509 | 5,685 | — |
| Borrowings | 5,110 | 7,724 | 9,999 | 12,353 | 13,320 | 11,408 | 11,479 | 9,771 | 6,546 | 4,327 | 2,962 | 1,769 | — |
| Other Liabilities | 2,477 | 3,507 | 4,245 | 3,181 | 3,996 | 5,514 | 4,769 | 5,387 | 5,065 | 5,654 | 4,148 | 4,881 | — |
| Total Liabilities | 10,670 | 14,782 | 18,098 | 19,253 | 21,278 | 21,109 | 20,668 | 19,882 | 16,630 | 15,123 | 12,916 | 12,631 | — |
| Fixed Assets | 49 | 387 | 2,155 | 2,061 | 1,967 | 1,884 | 1,787 | 1,693 | 1,617 | 43 | 38 | 32 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Investments | 1,293 | 1,102 | 974 | 400 | 291 | 564 | 972 | 768 | 326 | 284 | 377 | 941 | — |
| Other Assets | 9,328 | 13,293 | 14,970 | 16,792 | 19,020 | 18,662 | 17,909 | 17,421 | 14,686 | 14,796 | 12,500 | 11,658 | — |
| Total Assets | 10,670 | 14,782 | 18,098 | 19,253 | 21,278 | 21,109 | 20,668 | 19,882 | 16,630 | 15,123 | 12,916 | 12,631 | — |
| 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 | −1,849 | −497 | −1,281 | 111 | −1,438 | −108 | 3,294 | 2,108 | 3,049 | 3,575 | 2,451 | 1,864 | 2,817 |
| Cash from Investing Activity | −396 | −160 | 87 | −1,374 | 249 | 244 | −414 | −505 | 46 | 168 | −519 | 1,430 | −824 |
| Cash from Financing Activity | 2,012 | 709 | 1,124 | 1,353 | 1,278 | −408 | −2,570 | −1,085 | −2,788 | −4,019 | −2,042 | −2,459 | −3,428 |
| Net Cash Flow | −233 | 52 | −70 | 91 | 89 | −272 | 309 | 518 | 308 | −276 | −110 | 835 | −1,434 |
| 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 % | 14.0 | 13.0 | 12.0 | 12.0 | 8.0 | 11.0 | 10.0 | 10.0 | 9.0 | 9.0 | 10.0 | 14.0 | 13.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 10.2 |
| EPS (₹) | 12.19 | 8.66 | 10.90 | 14.01 | 6.75 | 14.37 | 12.42 | 15.16 | 17.10 | 15.05 | 16.11 | 30.41 | 20.46 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 202.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 8.6 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 15.50 |
| NPM % | — | 2.4 | 3.0 | 3.3 | 1.3 | 3.2 | 2.2 | 2.5 | 3.3 | 3.2 | 3.2 | 5.8 | 4.2 |
| OPM % | 7.0 | 7.0 | 8.0 | 9.0 | 9.0 | 13.0 | 10.0 | 9.0 | 9.0 | 8.0 | 6.0 | 6.0 | 5.0 |
| D/E | — | 1.66 | 2.18 | 2.59 | 3.32 | 3.36 | 2.72 | 2.60 | 2.07 | 1.30 | 0.84 | 0.51 | 0.30 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 0.7 |