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 | 4,043 | 4,155 | 4,904 | 3,880 | 4,396 | 4,290 | 4,518 | 3,730 | 3,371 | 5,293 | 4,236 | 5,581 | 3,586 |
| Expenses | 3,914 | 4,050 | 4,819 | 3,687 | 4,280 | 4,088 | 4,339 | 3,551 | 3,213 | 5,079 | 3,992 | 5,258 | 3,367 |
| Operating Profit | 129 | 105 | 84 | 193 | 116 | 202 | 179 | 178 | 158 | 214 | 244 | 322 | 219 |
| OPM % | 3.2% | 2.5% | 1.7% | 5.0% | 2.6% | 4.7% | 4.0% | 4.8% | 4.7% | 4.0% | 5.8% | 5.8% | 6.1% |
| Other Income | 58 | 67 | 38 | 44 | 30 | 43 | 43 | 54 | 39 | 51 | 52 | 113 | 35 |
| Interest | 39 | 44 | 48 | 52 | 70 | 76 | 53 | 54 | 56 | 55 | 103 | 79 | 71 |
| Depreciation | 56 | 56 | 56 | 64 | 60 | 62 | 63 | 78 | 66 | 70 | 75 | 80 | 83 |
| Profit before tax | 92 | 72 | 17 | 120 | 16 | 106 | 105 | 100 | 75 | 141 | 118 | 276 | 101 |
| Net Profit | 68 | 51 | 11 | 95 | 11 | 79 | 80 | 72 | 54 | 105 | 81 | 187 | 74 |
| EPS (₹) | 1.23 | 0.92 | 0.20 | 1.73 | 0.20 | 1.43 | 1.45 | 1.31 | 0.99 | 1.91 | 1.47 | 3.38 | 1.33 |
| 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 | 7,694 | 8,241 | 7,099 | 7,255 | 8,885 | 9,698 | 8,281 | 12,812 | 21,452 | 16,981 | 16,934 | 18,480 | 18,695 |
| Expenses | 6,840 | 7,766 | 6,680 | 6,986 | 8,448 | 9,111 | 7,527 | 11,820 | 19,968 | 16,461 | 16,253 | 17,524 | 17,696 |
| Operating Profit | 853 | 475 | 419 | 268 | 437 | 586 | 754 | 992 | 1,483 | 520 | 681 | 956 | 1,000 |
| OPM % | 11.1% | 5.8% | 5.9% | 3.7% | 4.9% | 6.0% | 9.1% | 7.7% | 6.9% | 3.1% | 4.0% | 5.2% | 5.3% |
| Other Income | 66 | 81 | 66 | 61 | 104 | 26 | 133 | 263 | 236 | 204 | 169 | 241 | 252 |
| Interest | 123 | 147 | 96 | 64 | 157 | 239 | 181 | 130 | 234 | 190 | 259 | 295 | 308 |
| Depreciation | 263 | 148 | 141 | 137 | 156 | 171 | 175 | 184 | 212 | 233 | 263 | 292 | 308 |
| Profit before tax | 533 | 262 | 249 | 128 | 229 | 202 | 530 | 942 | 1,273 | 301 | 328 | 609 | 636 |
| Net Profit | 346 | 169 | 179 | 79 | 133 | 207 | 384 | 702 | 966 | 225 | 242 | 427 | 447 |
| EPS (₹) | 6.27 | 3.06 | 3.25 | 1.43 | 2.41 | 3.75 | 6.96 | 12.73 | 17.52 | 4.08 | 4.39 | 7.75 | 8.09 |
| 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 | 552 | 552 | 552 | 552 | 552 | 552 | 552 | 552 | 552 | 552 | 552 | 552 | — |
| Reserves | 2,165 | 2,265 | 2,373 | 2,378 | 2,477 | 2,627 | 2,800 | 3,330 | 4,038 | 4,054 | 4,194 | 4,570 | — |
| Borrowings | 2,000 | 2,997 | 1,769 | 1,331 | 3,462 | 4,814 | 2,079 | 2,979 | 1,877 | 3,297 | 2,762 | 4,128 | — |
| Other Liabilities | 1,569 | 1,858 | 1,866 | 2,087 | 2,452 | 2,316 | 2,240 | 3,698 | 3,267 | 3,575 | 3,772 | 7,461 | — |
| Total Liabilities | 6,285 | 7,672 | 6,559 | 6,348 | 8,942 | 10,309 | 7,669 | 10,558 | 9,734 | 11,477 | 11,280 | 16,711 | — |
| Fixed Assets | 1,552 | 1,507 | 1,547 | 1,910 | 1,950 | 2,130 | 2,182 | 2,134 | 2,543 | 2,558 | 2,905 | 3,294 | — |
| CWIP | 62 | 150 | 107 | 152 | 276 | 433 | 406 | 513 | 211 | 431 | 579 | 810 | — |
| Investments | 0 | 49 | 45 | 62 | 80 | 256 | 645 | 935 | 994 | 992 | 1,095 | 1,380 | — |
| Other Assets | 4,672 | 5,966 | 4,860 | 4,223 | 6,636 | 7,490 | 4,437 | 6,977 | 5,986 | 7,497 | 6,700 | 11,226 | — |
| Total Assets | 6,285 | 7,672 | 6,559 | 6,348 | 8,942 | 10,309 | 7,669 | 10,558 | 9,734 | 11,477 | 11,280 | 16,711 | — |
| 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 | 212 | −633 | 1,595 | 1,078 | −1,636 | −522 | 5,211 | −592 | 787 | −422 | 2,364 | −471 |
| Cash from Investing Activity | −201 | −259 | −180 | −496 | −310 | −531 | −610 | −379 | −316 | −464 | −681 | −1,299 |
| Cash from Financing Activity | 3 | 811 | −1,406 | −588 | 1,945 | 1,052 | −3,131 | 599 | −1,560 | 1,032 | −853 | 908 |
| Net Cash Flow | 14 | −82 | 9 | −5 | −2 | −1 | 1,470 | −372 | −1,088 | 145 | 831 | −863 |
| 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 % | 15.0 | 8.0 | 7.0 | 4.0 | 7.0 | 8.0 | 11.0 | 15.0 | 21.0 | 6.0 | 7.0 | 10.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 7.8 |
| EPS (₹) | 6.27 | 3.06 | 3.25 | 1.43 | 2.41 | 3.75 | 6.96 | 12.73 | 17.52 | 4.08 | 4.39 | 7.75 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 92.8 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 13.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 2.24 |
| NPM % | 4.5 | 2.0 | 2.5 | 1.1 | 1.5 | 2.1 | 4.6 | 5.4 | 4.5 | 1.3 | 1.4 | 2.3 |
| OPM % | 11.0 | 6.0 | 6.0 | 3.7 | 4.9 | 6.0 | 9.0 | 8.0 | 7.0 | 3.1 | 4.0 | 5.0 |
| D/E | 0.74 | 1.06 | 0.60 | 0.45 | 1.14 | 1.51 | 0.62 | 0.77 | 0.41 | 0.72 | 0.58 | 0.81 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.1 |