| 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 | 468 | 599 | 668 | 833 | 558 | 843 | 768 | 1,308 | 744 | 951 | 913 | 1,669 | 893 |
| Expenses | 377 | 472 | 539 | 716 | 455 | 714 | 646 | 1,129 | 628 | 797 | 780 | 1,436 | 762 |
| Operating Profit | 90 | 127 | 130 | 117 | 103 | 129 | 121 | 180 | 116 | 154 | 133 | 233 | 132 |
| OPM % | 19.2% | 21.2% | 19.5% | 14.0% | 18.5% | 15.3% | 15.8% | 13.8% | 15.6% | 16.2% | 14.6% | 14.0% | 14.8% |
| Other Income | −1 | 2 | −4 | 31 | 2 | 5 | 12 | 32 | 18 | −2 | 1 | 8 | 9 |
| Interest | 1 | 1 | 0 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
| Depreciation | 37 | 38 | 41 | 43 | 38 | 40 | 43 | 60 | 44 | 47 | 49 | 49 | 50 |
| Profit before tax | 51 | 90 | 84 | 102 | 67 | 94 | 90 | 151 | 89 | 105 | 85 | 190 | 89 |
| Net Profit | 38 | 68 | 62 | 78 | 49 | 73 | 65 | 113 | 66 | 76 | 62 | 142 | 66 |
| EPS (₹) | 1.20 | 2.12 | 1.94 | 2.42 | 1.52 | 2.26 | 2.03 | 3.53 | 2.06 | 2.37 | 1.94 | 4.42 | 2.05 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | TTM | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 453 | 482 | 572 | 851 | 984 | 986 | 1,081 | 1,337 | 1,522 | 1,957 | — | 2,225 | 2,568 | 3,478 | 4,277 | 4,427 |
| Expenses | 284 | 298 | 367 | 595 | 710 | 685 | 747 | 1,010 | 1,154 | 1,578 | — | 1,863 | 2,103 | 2,943 | 3,640 | 3,775 |
| Operating Profit | 169 | 184 | 206 | 256 | 273 | 301 | 333 | 328 | 368 | 379 | — | 362 | 464 | 535 | 638 | 652 |
| OPM % | 37.3% | 38.2% | 36.0% | 30.1% | 27.7% | 30.5% | 30.8% | 24.5% | 24.2% | 19.4% | — | 16.3% | 18.1% | 15.4% | 14.9% | 14.7% |
| Other Income | 84 | 72 | 70 | 52 | 41 | −6 | −18 | 28 | 76 | 35 | — | 84 | 28 | 52 | 26 | 17 |
| Interest | 0 | 0 | 1 | 1 | 2 | 5 | 4 | 2 | 4 | 6 | — | 6 | 6 | 4 | 5 | 4 |
| Depreciation | 85 | 90 | 81 | 116 | 119 | 112 | 131 | 159 | 160 | 154 | — | 153 | 158 | 180 | 189 | 196 |
| Profit before tax | 169 | 166 | 194 | 191 | 194 | 179 | 181 | 195 | 280 | 254 | — | 288 | 328 | 402 | 470 | 470 |
| Net Profit | 276 | 121 | 102 | 128 | 156 | 110 | 138 | 140 | 208 | 188 | — | 215 | 246 | 300 | 346 | 346 |
| EPS (₹) | 4.30 | 3.77 | 3.18 | 3.99 | 4.87 | 3.42 | 4.31 | 4.37 | 6.49 | 5.87 | — | 6.69 | 7.67 | 9.34 | 10.79 | 10.78 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | Sep 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | — | — | 321 | 321 | 321 | 321 | 321 | 321 | 321 | 321 | 321 | — | 321 | 321 | 321 | — |
| Reserves | — | — | 763 | 838 | 928 | 963 | 1,040 | 1,082 | 1,195 | 1,328 | 1,402 | — | 1,506 | 1,679 | 1,941 | — |
| Borrowings | — | — | 0 | 0 | 0 | 1 | 43 | 0 | 32 | 42 | 48 | — | 46 | 45 | 64 | — |
| Other Liabilities | — | — | 1,126 | 1,155 | 1,010 | 870 | 852 | 1,213 | 1,212 | 1,658 | 1,779 | — | 2,177 | 3,117 | 3,505 | — |
| Total Liabilities | — | — | 2,211 | 2,315 | 2,259 | 2,156 | 2,256 | 2,616 | 2,759 | 3,349 | 3,550 | — | 4,050 | 5,161 | 5,830 | — |
| Fixed Assets | — | — | 711 | 694 | 688 | 790 | 789 | 760 | 775 | 821 | 828 | — | 913 | 1,081 | 1,281 | — |
| CWIP | — | — | 262 | 360 | 364 | 300 | 253 | 215 | 164 | 157 | 217 | — | 130 | 124 | 81 | — |
| Investments | — | — | 10 | 0 | 10 | 17 | 10 | 10 | 40 | 40 | 5 | — | 90 | 39 | 0 | — |
| Other Assets | — | — | 1,228 | 1,261 | 1,197 | 1,049 | 1,204 | 1,632 | 1,781 | 2,330 | 2,500 | — | 2,916 | 3,917 | 4,468 | — |
| Total Assets | — | — | 2,211 | 2,315 | 2,259 | 2,156 | 2,256 | 2,616 | 2,759 | 3,349 | 3,550 | — | 4,050 | 5,161 | 5,830 | — |
| 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 | — | — | — | — | — | — | 154 | 374 | 258 | 284 | 556 | 255 | 316 |
| Cash from Investing Activity | — | — | — | — | — | — | −48 | −135 | −213 | −203 | −419 | −82 | −77 |
| Cash from Financing Activity | — | — | — | — | — | — | −62 | −110 | −104 | −79 | −77 | −113 | −150 |
| Net Cash Flow | — | — | — | — | — | — | 43 | 130 | −59 | 3 | 60 | 60 | 89 |
| 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 % | — | — | — | 17.0 | 16.0 | 17.0 | 17.0 | 14.0 | 16.0 | 16.0 | 20.0 | 22.0 | 23.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 17.1 |
| EPS (₹) | 4.30 | 3.77 | 3.18 | 3.99 | 4.87 | 3.42 | 4.31 | 4.37 | 6.49 | 5.87 | 7.67 | 9.34 | 10.78 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 70.5 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 22.1 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 1.27 |
| NPM % | 51.4 | 21.8 | 15.9 | 14.2 | 15.2 | 11.2 | 13.0 | 10.3 | 13.0 | 9.4 | 9.5 | 8.5 | 8.0 |
| OPM % | 37.0 | 38.0 | 36.0 | 30.0 | 28.0 | 31.0 | 31.0 | 24.0 | 24.0 | 19.0 | 18.0 | 15.0 | 15.0 |
| D/E | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 3.6 |