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 | 72 | 58 | 55 | 72 | 47 | 72 | 67 | 122 | 97 | 125 | 156 | 225 | 192 |
| Expenses | 52 | 42 | 40 | 51 | 37 | 51 | 52 | 93 | 88 | 99 | 131 | 153 | 143 |
| Operating Profit | 20 | 16 | 15 | 22 | 10 | 21 | 15 | 29 | 9 | 26 | 25 | 73 | 49 |
| OPM % | 27.8% | 27.6% | 27.3% | 30.6% | 21.3% | 29.2% | 22.4% | 23.8% | 9.3% | 20.8% | 16.0% | 32.4% | 25.5% |
| Other Income | 3 | 3 | 4 | 4 | 4 | 8 | 10 | 11 | 11 | 8 | 10 | 12 | 5 |
| Interest | 4 | 4 | 4 | 3 | 3 | 3 | 1 | 1 | 2 | 2 | 3 | 2 | 4 |
| Depreciation | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 8 | 9 | 9 | 9 | 10 | 14 |
| Profit before tax | 15 | 11 | 10 | 18 | 6 | 22 | 19 | 31 | 9 | 23 | 23 | 72 | 37 |
| Net Profit | 11 | 8 | 8 | 15 | 5 | 17 | 14 | 25 | 5 | 18 | 18 | 60 | 29 |
| EPS (₹) | 8.43 | 6.00 | 5.95 | 10.19 | 3.39 | 11.56 | 9.50 | 16.40 | 3.44 | 12.11 | 12.24 | 39.96 | 19.47 |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 138 | 119 | 101 | 96 | 99 | 73 | 163 | 179 | 219 | 257 | 308 | 603 | 697 |
| Expenses | 115 | 99 | 83 | 82 | 84 | 59 | 128 | 137 | 161 | 184 | 233 | 468 | 526 |
| Operating Profit | 23 | 20 | 18 | 13 | 15 | 14 | 35 | 42 | 59 | 73 | 75 | 134 | 172 |
| OPM % | 16.7% | 16.8% | 17.8% | 13.5% | 15.2% | 19.2% | 21.5% | 23.5% | 26.9% | 28.4% | 24.4% | 22.2% | 24.7% |
| Other Income | −2 | 1 | 0 | 3 | 2 | 2 | 5 | 5 | 7 | 13 | 33 | 38 | 35 |
| Interest | 8 | 5 | 3 | 3 | 3 | 6 | 13 | 15 | 16 | 15 | 9 | 9 | 11 |
| Depreciation | 4 | 4 | 6 | 5 | 6 | 7 | 14 | 15 | 17 | 17 | 21 | 37 | 42 |
| Profit before tax | 9 | 11 | 8 | 8 | 8 | 2 | 12 | 17 | 34 | 54 | 78 | 127 | 155 |
| Net Profit | 8 | 6 | 6 | 6 | 6 | 2 | 4 | 13 | 26 | 42 | 61 | 102 | 126 |
| EPS (₹) | 7.30 | 5.52 | 4.92 | 4.79 | 4.56 | 1.31 | 3.32 | 9.78 | 19.29 | 29.24 | 40.72 | 67.74 | 83.78 |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4 | 4 | 5 | 5 | 5 | — | 5 | 5 | 13 | 14 | 15 | 15 | — |
| Reserves | 58 | 65 | 108 | 115 | 122 | — | 150 | 163 | 293 | 631 | 1,372 | 1,492 | — |
| Borrowings | 68 | 69 | 25 | 60 | 122 | — | 181 | 196 | 177 | 182 | 61 | 261 | — |
| Other Liabilities | 24 | 27 | 21 | 23 | 31 | — | 61 | 61 | 70 | 68 | 136 | 188 | — |
| Total Liabilities | 154 | 165 | 160 | 202 | 279 | — | 397 | 426 | 553 | 896 | 1,584 | 1,956 | — |
| Fixed Assets | 50 | 48 | 43 | 44 | 49 | — | 211 | 237 | 228 | 233 | 449 | 644 | — |
| CWIP | 9 | 18 | 35 | 66 | 136 | — | 37 | 23 | 67 | 159 | 185 | 311 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 3 | 3 | — |
| Other Assets | 96 | 99 | 82 | 92 | 95 | — | 149 | 166 | 258 | 504 | 947 | 998 | — |
| Total Assets | 154 | 165 | 160 | 202 | 279 | — | 397 | 426 | 553 | 896 | 1,584 | 1,956 | — |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 12 | 27 | 13 | 14 | 11 | — | 4 | 25 | 47 | −96 | 14 | −69 |
| Cash from Investing Activity | −11 | −21 | −9 | −45 | −72 | — | −20 | −28 | −116 | −60 | −502 | −271 |
| Cash from Financing Activity | −1 | −4 | −6 | 31 | 61 | — | 17 | 3 | 74 | 284 | 544 | 185 |
| Net Cash Flow | −1 | 2 | −2 | 0 | 0 | — | 1 | −1 | 6 | 127 | 55 | −155 |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 13.0 | 9.0 | 7.0 | 5.0 | — | — | 10.0 | 12.0 | 11.0 | 8.0 | 9.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 7.2 |
| EPS (₹) | 7.30 | 5.52 | 4.92 | 4.79 | 4.56 | 1.31 | 3.32 | 9.78 | 19.29 | 29.24 | 40.72 | 67.74 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1,005.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 293.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 5.9 | 5.0 | 5.9 | 6.1 | 5.9 | 2.7 | 2.4 | 7.1 | 11.5 | 15.6 | 17.9 | 15.9 |
| OPM % | 17.0 | 16.0 | 17.0 | 14.0 | 15.0 | 20.0 | 21.0 | 24.0 | 27.0 | 28.0 | 24.0 | 22.0 |
| D/E | 1.10 | 1.00 | 0.22 | 0.50 | 0.96 | — | 1.17 | 1.17 | 0.58 | 0.28 | 0.04 | 0.17 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 24.4 |