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 | 2,247 | 2,341 | 2,111 | 2,678 | 2,094 | 2,044 | 1,983 | 2,397 | 2,074 | 2,239 | 2,106 | 2,610 | 2,273 |
| Expenses | 1,903 | 1,935 | 1,714 | 2,259 | 1,773 | 1,730 | 1,704 | 2,078 | 1,676 | 1,851 | 1,826 | 2,240 | 1,967 |
| Operating Profit | 343 | 406 | 397 | 419 | 320 | 314 | 279 | 319 | 398 | 388 | 280 | 371 | 306 |
| OPM % | 15.3% | 17.3% | 18.8% | 15.6% | 15.3% | 15.4% | 14.1% | 13.3% | 19.2% | 17.3% | 13.3% | 14.2% | 13.5% |
| Other Income | 7 | 12 | 7 | 14 | 8 | 10 | 199 | 23 | 6 | 7 | 496 | 86 | 19 |
| Interest | 93 | 117 | 102 | 104 | 113 | 120 | 113 | 113 | 105 | 111 | 108 | 95 | 96 |
| Depreciation | 150 | 163 | 180 | 154 | 168 | 170 | 175 | 183 | 184 | 183 | 185 | 188 | 190 |
| Profit before tax | 108 | 138 | 121 | 175 | 48 | 34 | 191 | 46 | 115 | 100 | 483 | 173 | 40 |
| Net Profit | 74 | 72 | 82 | 129 | 37 | 26 | 182 | 26 | 85 | 78 | 386 | 151 | 31 |
| EPS (₹) | 3.15 | 3.05 | 3.58 | 5.46 | 1.57 | 1.09 | 7.72 | 1.16 | 3.60 | 3.27 | 16.32 | 6.38 | 1.32 |
| 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 | 3,655 | 3,582 | 3,967 | 4,425 | 5,162 | 5,389 | 5,291 | 6,004 | 8,157 | 9,376 | 8,518 | 9,029 | 9,228 |
| Expenses | 2,935 | 2,504 | 2,759 | 3,310 | 4,117 | 4,241 | 3,733 | 4,713 | 6,971 | 7,811 | 7,284 | 7,591 | 7,883 |
| Operating Profit | 721 | 1,077 | 1,208 | 1,115 | 1,046 | 1,149 | 1,558 | 1,291 | 1,186 | 1,565 | 1,234 | 1,437 | 1,345 |
| OPM % | 19.7% | 30.1% | 30.5% | 25.2% | 20.3% | 21.3% | 29.4% | 21.5% | 14.5% | 16.7% | 14.5% | 15.9% | 14.6% |
| Other Income | 85 | 75 | 40 | 32 | 25 | 34 | 30 | 28 | 33 | 39 | 241 | 595 | 608 |
| Interest | 196 | 184 | 105 | 61 | 53 | 73 | 88 | 113 | 241 | 416 | 460 | 421 | 410 |
| Depreciation | 251 | 305 | 286 | 294 | 300 | 317 | 357 | 402 | 506 | 646 | 695 | 740 | 746 |
| Profit before tax | 358 | 663 | 857 | 792 | 718 | 792 | 1,144 | 803 | 472 | 542 | 319 | 871 | 797 |
| Net Profit | 247 | 545 | 664 | 566 | 511 | 605 | 784 | 882 | 315 | 356 | 270 | 699 | 645 |
| EPS (₹) | 10.34 | 22.90 | 27.84 | 23.95 | 21.68 | 25.65 | 33.22 | 37.30 | 13.31 | 15.23 | 11.54 | 29.57 | 27.29 |
| 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 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | — |
| Reserves | 2,602 | 3,109 | 3,772 | 4,089 | 4,513 | 4,978 | 5,708 | 6,595 | 6,837 | 7,214 | 7,418 | 8,070 | — |
| Borrowings | 2,734 | 2,141 | 1,437 | 1,121 | 1,637 | 3,032 | 3,110 | 3,950 | 4,507 | 4,936 | 4,675 | 3,871 | — |
| Other Liabilities | 1,646 | 1,670 | 1,838 | 1,936 | 2,029 | 2,099 | 2,613 | 2,589 | 3,224 | 4,095 | 4,213 | 4,664 | — |
| Total Liabilities | 7,006 | 6,944 | 7,071 | 7,169 | 8,203 | 10,132 | 11,455 | 13,157 | 14,592 | 16,270 | 16,329 | 16,629 | — |
| Fixed Assets | 4,882 | 5,026 | 5,211 | 5,323 | 5,400 | 6,049 | 6,978 | 7,773 | 10,195 | 12,053 | 12,344 | 12,918 | — |
| CWIP | 263 | 147 | 120 | 175 | 853 | 1,840 | 2,355 | 3,034 | 1,987 | 1,378 | 1,386 | 990 | — |
| Investments | 358 | 327 | 210 | 240 | 259 | 276 | 307 | 297 | 273 | 319 | 90 | 60 | — |
| Other Assets | 1,503 | 1,444 | 1,529 | 1,432 | 1,692 | 1,967 | 1,814 | 2,054 | 2,138 | 2,519 | 2,509 | 2,661 | — |
| Total Assets | 7,006 | 6,944 | 7,071 | 7,169 | 8,203 | 10,132 | 11,455 | 13,157 | 14,592 | 16,270 | 16,329 | 16,629 | — |
| 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 | 509 | 932 | 1,089 | 1,117 | 1,124 | 793 | 748 | 1,892 | 1,135 | 1,412 | 1,898 | 1,399 | 1,611 |
| Cash from Investing Activity | −571 | −477 | −261 | −280 | −490 | −1,202 | −1,921 | −1,779 | −1,816 | −1,694 | −1,911 | −542 | −338 |
| Cash from Financing Activity | 53 | −436 | −950 | −665 | −793 | 653 | 1,194 | −64 | 715 | 274 | −28 | −782 | −1,257 |
| Net Cash Flow | −9 | 18 | −122 | 172 | −159 | 243 | 21 | 50 | 35 | −8 | −41 | 75 | 16 |
| 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 % | — | 10.0 | 16.0 | 18.0 | 16.0 | 13.0 | 12.0 | 15.0 | 9.0 | 6.0 | 8.0 | 5.0 | 6.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 0.4 |
| EPS (₹) | 4.81 | 10.34 | 22.90 | 27.84 | 23.95 | 21.68 | 25.65 | 33.22 | 37.30 | 13.31 | 15.23 | 11.54 | 29.57 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 343.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 100.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.31 |
| NPM % | 3.1 | 6.6 | 14.9 | 16.6 | 12.7 | 9.9 | 11.2 | 14.7 | 14.6 | 3.8 | 3.8 | 3.1 | 7.3 |
| OPM % | 15.0 | 20.0 | 30.0 | 30.0 | 25.0 | 20.0 | 21.0 | 29.0 | 22.0 | 15.0 | 17.0 | 14.0 | 16.0 |
| D/E | 1.18 | 1.04 | 0.68 | 0.38 | 0.27 | 0.36 | 0.61 | 0.54 | 0.60 | 0.66 | 0.68 | 0.63 | 0.48 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 2.4 |