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 | 1,285 | 1,584 | 1,511 | 1,856 | 1,710 | 1,952 | 1,668 | 2,042 | 1,861 | 2,077 | 2,056 | 2,467 | 2,353 |
| Expenses | 1,147 | 1,483 | 1,455 | 1,833 | 1,653 | 1,876 | 1,730 | 1,805 | 1,846 | 2,010 | 2,151 | 2,325 | 2,402 |
| Operating Profit | 138 | 101 | 56 | 23 | 57 | 76 | −61 | 237 | 15 | 67 | −95 | 143 | −49 |
| OPM % | 10.7% | 6.4% | 3.7% | 1.2% | 3.3% | 3.9% | −3.7% | 11.6% | 0.8% | 3.2% | −4.6% | 5.8% | −2.1% |
| Other Income | 18 | 1 | 27 | 249 | 5 | 19 | 2 | 8 | 10 | 12 | 12 | 6 | 5 |
| Interest | 26 | 25 | 24 | 18 | 13 | 13 | 5 | 6 | 7 | 10 | 9 | 10 | 15 |
| Depreciation | 19 | 18 | 18 | 17 | 16 | 15 | 14 | 17 | 13 | 12 | 11 | 12 | 18 |
| Profit before tax | 112 | 59 | 41 | 236 | 33 | 67 | −79 | 222 | 6 | 57 | −103 | 127 | −77 |
| Net Profit | 93 | 40 | 34 | 181 | 27 | 69 | −63 | 151 | 8 | 46 | −77 | 96 | −47 |
| EPS (₹) | 1.94 | 0.78 | 0.59 | 3.80 | 0.55 | 1.55 | −1.30 | 2.98 | 0.31 | 1.17 | −1.36 | 2.47 | −0.77 |
| 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 | 4,128 | 4,895 | 3,709 | 2,675 | 2,371 | 2,384 | 2,513 | 3,227 | 4,679 | 6,266 | 7,394 | 8,462 | 8,954 |
| Expenses | 2,006 | 3,710 | 1,659 | 2,841 | 3,005 | 2,341 | 2,235 | 3,592 | 4,196 | 5,898 | 7,037 | 8,306 | 8,888 |
| Operating Profit | 2,122 | 1,184 | 2,050 | −167 | −634 | 43 | 278 | −364 | 483 | 368 | 356 | 156 | 66 |
| OPM % | 51.4% | 24.2% | 55.3% | −6.2% | −26.7% | 1.8% | 11.1% | −11.3% | 10.3% | 5.9% | 4.8% | 1.8% | 0.7% |
| Other Income | 58 | 1,012 | −316 | 60 | 10 | −157 | 17 | 137 | 3,473 | 263 | 12 | 32 | 35 |
| Interest | 1,658 | 1,879 | 1,840 | 1,271 | 854 | 855 | 733 | 750 | 641 | 112 | 63 | 53 | 43 |
| Depreciation | 37 | 36 | 31 | 30 | 26 | 61 | 59 | 53 | 56 | 72 | 62 | 47 | 52 |
| Profit before tax | 485 | 282 | −136 | −1,407 | −1,504 | −1,030 | −497 | −1,031 | 3,259 | 448 | 243 | 87 | 5 |
| Net Profit | 321 | 61 | −124 | −1,181 | −1,501 | −1,038 | −478 | −1,539 | 3,169 | 347 | 183 | 73 | 18 |
| EPS (₹) | 8.62 | −2.67 | −9.77 | −58.56 | −59.33 | −36.12 | −19.60 | −48.43 | 95.24 | 7.06 | 3.77 | 2.58 | 1.51 |
| 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 | 178 | 178 | 178 | 178 | 217 | 258 | 259 | 319 | 324 | 330 | 331 | 333 | — |
| Reserves | 3,705 | 3,660 | 2,549 | 1,658 | 616 | −157 | −306 | −1,301 | 1,734 | 2,013 | 2,185 | 2,575 | — |
| Borrowings | 16,491 | 20,247 | 14,956 | 9,945 | 6,717 | 5,356 | 4,940 | 4,878 | 841 | 443 | 233 | 493 | — |
| Other Liabilities | 5,064 | 3,344 | 3,355 | 2,081 | 2,023 | 2,673 | 3,832 | 5,467 | 5,193 | 6,686 | 8,432 | 11,104 | — |
| Total Liabilities | 25,439 | 27,429 | 21,038 | 13,862 | 9,573 | 8,130 | 8,725 | 9,362 | 8,092 | 9,472 | 11,180 | 14,506 | — |
| Fixed Assets | 2,128 | 1,785 | 103 | 80 | 83 | 175 | 117 | 127 | 196 | 161 | 145 | 133 | — |
| CWIP | 4 | 4 | 12 | 11 | 14 | 13 | 12 | 2 | 5 | 6 | 8 | 3 | — |
| Investments | 4,363 | 2,700 | 1,983 | 1,197 | 1,438 | 2,023 | 3,190 | 3,836 | 5,094 | 6,718 | 8,700 | 11,203 | — |
| Other Assets | 18,944 | 22,941 | 18,940 | 12,574 | 8,038 | 5,919 | 5,406 | 5,397 | 2,797 | 2,587 | 2,327 | 3,166 | — |
| Total Assets | 25,439 | 27,429 | 21,038 | 13,862 | 9,573 | 8,130 | 8,725 | 9,362 | 8,092 | 9,472 | 11,180 | 14,506 | — |
| 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 | −706 | −2,154 | 5,871 | 5,802 | 3,555 | 2,433 | 1,373 | 1,596 | 1,506 | 1,500 | 1,523 | 1,820 |
| Cash from Investing Activity | −612 | 499 | 2,149 | −457 | −31 | −436 | −1,181 | −689 | −939 | −1,348 | −1,185 | −2,176 |
| Cash from Financing Activity | 1,094 | 1,853 | −7,696 | −6,455 | −3,819 | −1,743 | −314 | 559 | −2,079 | −156 | −285 | 690 |
| Net Cash Flow | −224 | 198 | 324 | −1,110 | −295 | 254 | −122 | 1,466 | −1,512 | −4 | 53 | 334 |
| 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 % | 11.0 | 9.0 | 10.0 | −1.0 | −7.0 | 0.0 | 4.0 | −6.0 | 16.0 | 9.0 | 8.0 | 4.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 3.2 |
| EPS (₹) | 8.62 | −2.67 | −9.77 | −58.56 | −59.33 | −36.12 | −19.60 | −48.43 | 95.24 | 7.06 | 3.77 | 2.58 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 87.4 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 151.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 7.7 | 1.0 | −3.7 | −43.2 | −63.0 | −46.6 | −18.9 | −45.7 | 38.9 | 5.3 | 2.5 | 0.9 |
| OPM % | 51.0 | 24.0 | 55.0 | −6.0 | −27.0 | 1.8 | 11.0 | −11.0 | 10.0 | 6.0 | 4.8 | 1.8 |
| D/E | 4.25 | 5.28 | 5.48 | 5.42 | 8.06 | 53.03 | — | — | 0.41 | 0.19 | 0.09 | 0.17 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.5 |