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 | 2,284 | 2,555 | 3,055 | 3,376 | 3,054 | 2,566 | 2,603 | 2,691 | 2,010 | 2,423 | 2,273 | 2,548 | 2,120 |
| Expenses | 2,213 | 2,491 | 2,822 | 3,118 | 2,970 | 2,339 | 2,605 | 2,400 | 2,096 | 2,605 | 2,024 | 2,510 | 2,196 |
| Operating Profit | 71 | 64 | 233 | 258 | 84 | 227 | −2 | 292 | −86 | −182 | 249 | 39 | −76 |
| OPM % | 3.1% | 2.5% | 7.6% | 7.6% | 2.8% | 8.8% | −0.1% | 10.9% | −4.3% | −7.5% | 11.0% | 1.5% | −3.6% |
| Other Income | 71 | 10 | 7 | 10 | 21 | 12 | 32 | 61 | 10 | 38 | 27 | 62 | 11 |
| Interest | 214 | 217 | 244 | 243 | 214 | 211 | 194 | 192 | 193 | 184 | 178 | 181 | 182 |
| Depreciation | 64 | 64 | 69 | 69 | 69 | 70 | 70 | 70 | 72 | 73 | 74 | 73 | 69 |
| Profit before tax | −137 | −207 | −74 | −44 | −178 | −41 | −234 | 91 | −341 | −401 | 24 | −153 | −316 |
| Net Profit | −139 | −206 | −172 | −111 | −166 | −23 | −204 | 93 | −264 | −369 | −38 | −121 | −252 |
| EPS (₹) | −0.65 | −0.96 | −0.81 | −0.52 | −0.78 | −0.10 | −0.96 | 0.43 | −1.24 | −1.73 | −0.18 | −0.57 | −1.18 |
| 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 | 10,088 | 9,849 | 11,844 | 6,250 | 4,504 | 4,876 | 5,645 | 6,431 | 9,017 | 11,320 | 10,907 | 9,160 | 9,365 |
| Expenses | 10,290 | 10,132 | 11,474 | 8,865 | 5,879 | 4,816 | 5,074 | 6,030 | 8,427 | 10,634 | 10,303 | 9,138 | 9,336 |
| Operating Profit | −202 | −284 | 370 | −2,614 | −1,376 | 60 | 571 | 401 | 590 | 685 | 604 | 22 | 29 |
| OPM % | −2.0% | −2.9% | 3.1% | −41.8% | −30.6% | 1.2% | 10.1% | 6.2% | 6.5% | 6.1% | 5.5% | 0.2% | 0.3% |
| Other Income | 27 | 80 | 377 | 528 | 111 | 2,823 | 74 | 61 | 59 | 37 | 124 | 134 | 138 |
| Interest | 922 | 976 | 958 | 519 | 560 | 511 | 384 | 393 | 591 | 918 | 811 | 736 | 725 |
| Depreciation | 991 | 776 | 955 | 240 | 221 | 211 | 209 | 208 | 238 | 266 | 280 | 292 | 288 |
| Profit before tax | −2,089 | −1,956 | −1,166 | −2,846 | −2,046 | 2,161 | 52 | −139 | −180 | −462 | −363 | −872 | −847 |
| Net Profit | −1,814 | −1,809 | −1,152 | −2,204 | −2,037 | 1,950 | −117 | −137 | −197 | −627 | −300 | −792 | −780 |
| EPS (₹) | −19.52 | −19.48 | −12.19 | −8.89 | −7.56 | 10.95 | −0.54 | −0.65 | −0.93 | −2.95 | −1.41 | −3.72 | −3.66 |
| 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 | 93 | 93 | 95 | 192 | 192 | 192 | 213 | 213 | 213 | 213 | 213 | 213 | — |
| Reserves | −2,435 | −1,856 | −3,437 | −1,899 | −3,199 | −1,074 | −875 | −821 | −1,094 | −1,651 | −1,888 | −2,890 | — |
| Borrowings | 8,897 | 9,104 | 9,875 | 7,851 | 2,902 | 3,093 | 4,447 | 5,234 | 5,569 | 5,794 | 5,889 | 7,174 | — |
| Other Liabilities | 4,412 | 6,174 | 6,060 | 3,854 | 9,730 | 4,460 | 3,122 | 2,477 | 2,917 | 5,807 | 4,620 | 2,910 | — |
| Total Liabilities | 10,967 | 13,515 | 12,592 | 9,998 | 9,624 | 6,670 | 6,907 | 7,103 | 7,604 | 10,163 | 8,833 | 7,408 | — |
| Fixed Assets | 6,008 | 7,702 | 7,587 | 6,192 | 4,023 | 3,886 | 3,776 | 4,004 | 4,296 | 4,561 | 4,493 | 4,062 | — |
| CWIP | 33 | 37 | 35 | 29 | 100 | 142 | 7 | 217 | 114 | 50 | 21 | 24 | — |
| Investments | 85 | 86 | 121 | 108 | 19 | 19 | 60 | 43 | 42 | 34 | 40 | 50 | — |
| Other Assets | 4,841 | 5,690 | 4,849 | 3,669 | 5,482 | 2,623 | 3,063 | 2,839 | 3,151 | 5,517 | 4,279 | 3,272 | — |
| Total Assets | 10,967 | 13,515 | 12,592 | 9,998 | 9,624 | 6,670 | 6,907 | 7,103 | 7,604 | 10,163 | 8,833 | 7,408 | — |
| 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 | 734 | 488 | 1,118 | −22 | 255 | 561 | −1,564 | −134 | 926 | 913 | 950 | −122 |
| Cash from Investing Activity | 91 | −224 | −864 | −8 | 201 | 138 | −108 | −337 | −450 | −373 | −216 | −263 |
| Cash from Financing Activity | −898 | −272 | −246 | 26 | −473 | −665 | 1,641 | 454 | −332 | −669 | −710 | 367 |
| Net Cash Flow | −73 | −9 | 7 | −4 | −18 | 34 | −32 | −16 | 145 | −129 | 25 | −17 |
| 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 | −14.0 | −3.0 | −53.0 | −182.0 | — | 16.0 | 6.0 | 9.0 | 10.0 | 11.0 | −3.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS (₹) | −19.52 | −19.48 | −12.19 | −8.89 | −7.56 | 10.95 | −0.54 | −0.65 | −0.93 | −2.95 | −1.41 | −3.72 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | −12.6 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −17.9 | −18.2 | −9.4 | −32.5 | −44.1 | 25.3 | −2.0 | −2.1 | −2.2 | −5.5 | −2.7 | −8.5 |
| OPM % | −2.0 | −2.9 | 3.1 | −42.0 | −31.0 | 1.2 | 10.0 | 6.0 | 7.0 | 6.0 | 6.0 | 0.2 |
| D/E | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — |