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 | 892 | 899 | 996 | 974 | 959 | 1,054 | 1,074 | 947 | 1,015 | 908 | 1,099 | 1,217 | 1,217 |
| Expenses | 700 | 699 | 776 | 786 | 791 | 888 | 948 | 849 | 873 | 790 | 936 | 1,014 | 999 |
| Operating Profit | 192 | 200 | 220 | 188 | 169 | 165 | 126 | 98 | 142 | 118 | 162 | 203 | 218 |
| OPM % | 21.5% | 22.2% | 22.1% | 19.3% | 17.6% | 15.7% | 11.7% | 10.3% | 14.0% | 13.0% | 14.7% | 16.7% | 17.9% |
| Other Income | 5 | 7 | 4 | 19 | 11 | 84 | 4 | 11 | 4 | 6 | −9 | 2 | 3 |
| Interest | 36 | 38 | 39 | 34 | 36 | 39 | 42 | 49 | 49 | 53 | 51 | 57 | 57 |
| Depreciation | 57 | 61 | 68 | 72 | 62 | 60 | 64 | 85 | 80 | 80 | 84 | 88 | 99 |
| Profit before tax | 104 | 109 | 117 | 100 | 80 | 151 | 24 | −24 | 17 | −10 | 18 | 59 | 65 |
| Net Profit | 79 | 82 | 87 | 66 | 55 | 140 | 21 | 200 | 12 | −10 | 14 | 56 | 47 |
| EPS (₹) | 4.91 | 5.00 | 4.80 | 3.66 | 3.03 | 7.72 | 1.16 | 11.04 | 0.65 | −0.52 | 0.75 | 3.08 | 2.57 |
| 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 | 754 | 908 | 921 | 1,491 | 1,931 | 1,216 | 1,289 | 2,320 | 3,193 | 3,705 | 4,034 | 4,238 | 4,440 |
| Expenses | 623 | 727 | 758 | 1,202 | 1,545 | 1,008 | 1,065 | 1,802 | 2,499 | 2,931 | 3,474 | 3,611 | 3,739 |
| Operating Profit | 131 | 181 | 163 | 289 | 386 | 209 | 224 | 518 | 694 | 774 | 561 | 627 | 701 |
| OPM % | 17.4% | 19.9% | 17.7% | 19.4% | 20.0% | 17.2% | 17.4% | 22.3% | 21.7% | 20.9% | 13.9% | 14.8% | 15.8% |
| Other Income | 12 | 2 | 7 | 4 | 3 | 6 | 5 | 1 | 4 | 36 | 109 | 2 | 2 |
| Interest | 32 | 55 | 78 | 73 | 84 | 80 | 81 | 97 | 122 | 147 | 167 | 212 | 219 |
| Depreciation | 32 | 53 | 75 | 85 | 121 | 121 | 117 | 169 | 202 | 257 | 271 | 333 | 353 |
| Profit before tax | 79 | 75 | 17 | 135 | 184 | 15 | 32 | 253 | 374 | 406 | 231 | 84 | 131 |
| Net Profit | 75 | 55 | 11 | 95 | 120 | 10 | 21 | 198 | 248 | 291 | 415 | 72 | 107 |
| EPS (₹) | 5.49 | 3.81 | 0.78 | 5.82 | 7.36 | 0.59 | 1.29 | 12.36 | 15.52 | 16.11 | 22.93 | 3.95 | 5.88 |
| 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 | 27 | 29 | 29 | 33 | 33 | 33 | 32 | 32 | 32 | 36 | 36 | 36 | — |
| Reserves | 383 | 442 | 440 | 726 | 840 | 843 | 851 | 1,046 | 1,290 | 2,598 | 3,001 | 3,254 | — |
| Borrowings | 735 | 882 | 957 | 845 | 912 | 993 | 1,233 | 1,618 | 1,333 | 1,207 | 2,126 | 2,449 | — |
| Other Liabilities | 297 | 332 | 433 | 452 | 417 | 361 | 587 | 785 | 1,076 | 1,422 | 1,364 | 1,423 | — |
| Total Liabilities | 1,442 | 1,685 | 1,858 | 2,056 | 2,201 | 2,230 | 2,703 | 3,481 | 3,731 | 5,262 | 6,528 | 7,162 | — |
| Fixed Assets | 532 | 947 | 1,024 | 1,076 | 1,114 | 1,175 | 1,240 | 1,473 | 1,693 | 2,428 | 2,992 | 3,762 | — |
| CWIP | 316 | 35 | 50 | 44 | 130 | 219 | 276 | 129 | 91 | 216 | 498 | 337 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 0 | 125 | 190 | 241 | — |
| Other Assets | 594 | 702 | 783 | 936 | 957 | 836 | 1,187 | 1,823 | 1,947 | 2,492 | 2,848 | 2,823 | — |
| Total Assets | 1,442 | 1,685 | 1,858 | 2,056 | 2,201 | 2,230 | 2,703 | 3,481 | 3,731 | 5,262 | 6,528 | 7,162 | — |
| 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 | 44 | 104 | 144 | 127 | 267 | 254 | 140 | 43 | 745 | 621 | 33 | 840 |
| Cash from Investing Activity | −272 | −169 | −107 | −110 | −254 | −231 | −222 | −354 | −299 | −1,117 | −912 | −929 |
| Cash from Financing Activity | 214 | 67 | −37 | −17 | −12 | −22 | 147 | 280 | −438 | 625 | 722 | 235 |
| Net Cash Flow | −14 | 1 | −1 | 0 | 1 | 1 | 65 | −31 | 8 | 129 | −157 | 146 |
| 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 | 10.0 | 7.0 | 14.0 | 16.0 | 5.0 | 6.0 | 15.0 | 19.0 | 17.0 | 7.0 | 6.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 2.5 |
| EPS (₹) | 5.49 | 3.81 | 0.78 | 5.82 | 7.36 | 0.59 | 1.29 | 12.36 | 15.52 | 16.11 | 22.93 | 3.95 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 181.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 111.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.15 |
| NPM % | 9.8 | 6.0 | 1.2 | 6.4 | 6.2 | 0.8 | 1.6 | 8.5 | 7.8 | 7.8 | 10.0 | 1.7 |
| OPM % | 17.0 | 20.0 | 18.0 | 19.0 | 20.0 | 17.0 | 17.0 | 22.0 | 22.0 | 21.0 | 14.0 | 15.0 |
| D/E | 1.79 | 1.87 | 2.04 | 1.11 | 1.04 | 1.13 | 1.40 | 1.50 | 1.01 | 0.46 | 0.70 | 0.74 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 3.8 |