| 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 | 1,922 | 2,038 | 1,944 | 1,997 | 1,992 | 1,760 | 1,853 | 1,978 | 1,886 | 1,974 | 1,873 | 1,887 | 1,956 |
| Expenses | 1,301 | 1,318 | 2,307 | 1,811 | 1,342 | 1,384 | 1,361 | 1,388 | 1,321 | 1,356 | 1,269 | 1,311 | 1,394 |
| Operating Profit | 621 | 720 | −364 | 186 | 651 | 376 | 492 | 590 | 565 | 618 | 604 | 576 | 562 |
| OPM % | 32.3% | 35.3% | −18.7% | 9.3% | 32.7% | 21.4% | 26.6% | 29.8% | 30.0% | 31.3% | 32.2% | 30.5% | 28.7% |
| Other Income | 37 | 117 | 175 | 175 | 77 | 3,433 | 307 | 88 | 140 | 93 | 77 | −323 | 147 |
| Interest | 620 | 716 | 602 | 517 | 551 | 562 | 544 | 399 | 426 | 395 | 371 | 474 | 387 |
| Depreciation | 261 | 259 | 258 | 287 | 250 | 243 | 204 | 211 | 207 | 208 | 210 | 205 | 207 |
| Profit before tax | −224 | −138 | −1,048 | −444 | −73 | 3,004 | 50 | 67 | 72 | 108 | 100 | −426 | 116 |
| Net Profit | −296 | −238 | −1,137 | −398 | −98 | 2,878 | 42 | 126 | 45 | 87 | 25 | −494 | 65 |
| EPS (₹) | −0.79 | −0.64 | −3.04 | −0.99 | −0.24 | 7.16 | 0.10 | 0.31 | 0.11 | 0.21 | 0.06 | −1.19 | 0.16 |
| 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 | 6,903 | 10,299 | 10,396 | 9,593 | 8,201 | 7,562 | 7,934 | 7,503 | 7,514 | 7,893 | 7,583 | 7,620 | 7,690 |
| Expenses | 4,317 | 5,884 | 5,889 | 5,199 | 4,268 | 4,536 | 4,359 | 4,768 | 5,628 | 6,733 | 5,441 | 5,255 | 5,330 |
| Operating Profit | 2,587 | 4,414 | 4,506 | 4,393 | 3,934 | 3,027 | 3,575 | 2,735 | 1,886 | 1,160 | 2,142 | 2,365 | 2,361 |
| OPM % | 37.5% | 42.9% | 43.3% | 45.8% | 48.0% | 40.0% | 45.1% | 36.5% | 25.1% | 14.7% | 28.2% | 31.0% | 30.7% |
| Other Income | 298 | 323 | 496 | 276 | −2,823 | −3,384 | 486 | 192 | 1,296 | 499 | 3,871 | −14 | −5 |
| Interest | 1,074 | 2,683 | 2,843 | 2,926 | 3,206 | 3,054 | 2,539 | 2,721 | 2,504 | 2,451 | 2,056 | 1,666 | 1,627 |
| Depreciation | 524 | 701 | 734 | 759 | 838 | 836 | 1,083 | 1,077 | 1,017 | 1,062 | 910 | 829 | 830 |
| Profit before tax | 1,286 | 1,353 | 1,425 | 984 | −2,934 | −4,248 | 439 | −871 | −339 | −1,854 | 3,048 | −145 | −101 |
| Net Profit | 1,028 | 895 | 1,104 | 840 | −2,952 | −4,271 | 454 | −915 | −403 | −2,068 | 2,948 | −337 | −317 |
| EPS (₹) | 3.67 | 3.19 | 3.94 | 3.00 | −10.52 | −14.53 | 0.82 | −2.84 | −1.26 | −5.15 | 7.34 | −0.81 | −0.76 |
| 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 | 2,805 | 2,805 | 2,805 | 2,805 | 2,805 | 2,805 | 2,805 | 3,400 | 3,735 | 4,017 | 4,017 | 4,136 | — |
| Reserves | 17,827 | 17,422 | 18,562 | 18,430 | 14,572 | 9,064 | 9,441 | 8,364 | 7,860 | 7,597 | 12,320 | 11,904 | — |
| Borrowings | 33,219 | 33,790 | 32,925 | 31,697 | 30,456 | 28,804 | 25,635 | 23,129 | 21,236 | 18,766 | 15,153 | 14,812 | — |
| Other Liabilities | 8,175 | 9,997 | 9,872 | 9,242 | 10,245 | 12,671 | 12,901 | 14,919 | 15,704 | 13,378 | 9,793 | 10,441 | — |
| Total Liabilities | 62,026 | 64,014 | 64,165 | 62,174 | 58,078 | 53,343 | 50,782 | 49,812 | 48,535 | 43,758 | 41,283 | 41,293 | — |
| Fixed Assets | 33,634 | 34,515 | 34,851 | 34,881 | 35,903 | 38,574 | 37,190 | 36,308 | 35,776 | 33,584 | 31,859 | 30,944 | — |
| CWIP | 15,531 | 7,386 | 7,403 | 6,913 | 4,276 | 3,615 | 1,912 | 2,020 | 2,320 | 1,293 | 1,387 | 1,720 | — |
| Investments | 861 | 873 | 799 | 280 | 224 | 30 | 36 | 37 | 39 | 209 | 173 | 142 | — |
| Other Assets | 12,001 | 21,240 | 21,112 | 20,100 | 17,675 | 11,124 | 11,644 | 11,447 | 10,401 | 8,672 | 7,864 | 8,486 | — |
| Total Assets | 62,026 | 64,014 | 64,165 | 62,174 | 58,078 | 53,343 | 50,782 | 49,812 | 48,535 | 43,758 | 41,283 | 41,293 | — |
| 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 | 2,310 | 1,399 | 4,574 | 4,705 | 4,365 | 4,223 | 4,543 | 4,149 | 3,613 | 4,024 | 3,174 | 1,938 | 2,824 |
| Cash from Investing Activity | −2,311 | −3,630 | −1,348 | −2,142 | 354 | 60 | −247 | 486 | 284 | −354 | −192 | 451 | −212 |
| Cash from Financing Activity | −586 | 695 | −3,194 | −3,389 | −4,311 | −4,839 | −4,200 | −4,615 | −3,849 | −3,623 | −2,734 | −2,435 | −1,828 |
| Net Cash Flow | −587 | −1,535 | 32 | −826 | 408 | −556 | 96 | 19 | 48 | 46 | 248 | −46 | 785 |
| 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 % | 4.0 | 5.0 | 7.0 | 8.0 | 7.0 | 7.0 | 6.0 | 7.0 | 5.0 | 3.0 | 1.0 | 6.0 | 6.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | −0.9 |
| EPS (₹) | 3.67 | 3.67 | 3.19 | 3.94 | 3.00 | −10.52 | −14.53 | 0.82 | −2.84 | −1.26 | −5.15 | 7.34 | −0.76 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 38.8 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 2,153.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 19.8 | 14.3 | 8.4 | 10.1 | 8.5 | −54.9 | −102.2 | 5.4 | −11.9 | −4.6 | −24.6 | 25.7 | −4.4 |
| OPM % | 37.0 | 37.0 | 43.0 | 43.0 | 46.0 | 48.0 | 40.0 | 45.0 | 36.0 | 25.0 | 15.0 | 28.0 | 31.0 |
| D/E | 1.54 | 1.61 | 1.67 | 1.54 | 1.49 | 1.75 | 2.43 | 2.09 | 1.97 | 1.83 | 1.62 | 0.93 | 0.92 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 0.5 |