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 | 1,900 | 2,227 | 2,143 | 2,205 | 2,207 | 2,422 | 2,017 | 2,107 | 2,400 | 2,251 | 2,158 | 1,358 | 1,652 |
| Expenses | 147 | 448 | 478 | 511 | 471 | 4,852 | 389 | 603 | 724 | 528 | 260 | 3,255 | 1 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 13 | 15 | 69 | 50 | 30 | 3 | 3 | 25 | 9 | 10 | 0 | −6,496 | 31 |
| Interest | 1,354 | 1,350 | 1,312 | 1,291 | 1,309 | 1,238 | 1,194 | 1,050 | 1,196 | 1,286 | 1,458 | 1,679 | 1,335 |
| Depreciation | 19 | 23 | 23 | 21 | 19 | 20 | 20 | 25 | 21 | 21 | 21 | 25 | 20 |
| Profit before tax | 394 | 422 | 399 | 431 | 437 | −3,685 | 417 | 455 | 468 | 425 | 419 | −10,097 | 326 |
| Net Profit | 294 | 298 | 303 | 319 | 327 | −2,761 | 302 | 324 | 334 | 308 | 314 | −8,101 | 243 |
| EPS (₹) | 4.16 | 4.14 | 4.10 | 4.32 | 4.42 | −38.12 | 4.08 | 3.91 | 4.04 | 3.72 | 3.79 | −69.92 | 2.09 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 7,243 | 9,221 | 11,628 | 14,952 | 17,020 | 13,219 | 9,998 | 8,988 | 8,719 | 8,579 | 8,676 | 8,171 | 7,418 |
| Expenses | 816 | 1,105 | 1,485 | 2,033 | 1,654 | 2,040 | 1,429 | 1,119 | 1,400 | 1,582 | 6,179 | 4,769 | 4,045 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 9 | 4 | 62 | 6 | 6 | 2 | 29 | 6 | 8 | 41 | 2 | −6,480 | −6,454 |
| Interest | 3,944 | 4,971 | 6,411 | 8,010 | 9,726 | 8,512 | 6,939 | 6,242 | 5,636 | 5,307 | 4,791 | 5,618 | 5,757 |
| Depreciation | 19 | 20 | 23 | 37 | 43 | 108 | 97 | 77 | 86 | 85 | 83 | 88 | 88 |
| Profit before tax | 2,473 | 3,129 | 3,772 | 4,878 | 5,604 | 2,561 | 1,562 | 1,556 | 1,606 | 1,646 | −2,376 | −8,784 | −8,927 |
| Net Profit | 1,901 | 2,345 | 2,906 | 3,895 | 4,091 | 2,200 | 1,202 | 1,178 | 1,130 | 1,214 | −1,807 | −7,145 | −7,236 |
| EPS (₹) | 35.65 | 37.11 | 45.71 | 60.88 | 63.80 | 34.30 | 17.33 | 16.76 | 15.97 | 16.44 | −21.82 | −61.66 | −60.32 |
| 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 | 71 | 84 | 85 | 85 | 85 | 84 | 89 | 89 | 90 | 113 | 163 | 229 | — |
| Reserves | 6,561 | 10,610 | 12,038 | 14,273 | 16,397 | 15,454 | 16,045 | 16,585 | 17,272 | 19,679 | 21,660 | 18,763 | — |
| Other Liabilities | 3,110 | 3,935 | 6,274 | 7,188 | 7,866 | 7,660 | 8,299 | 3,940 | 5,180 | 4,774 | 5,633 | 3,399 | — |
| Total Liabilities | 57,229 | 75,714 | 1,03,697 | 1,32,603 | 1,30,104 | 1,02,872 | 93,238 | 81,973 | 74,945 | 73,060 | 70,181 | 74,243 | — |
| Fixed Assets | 123 | 136 | 169 | 169 | 214 | 450 | 295 | 327 | 433 | 325 | 391 | 341 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Investments | 6,164 | 10,693 | 13,617 | 14,792 | 19,717 | 12,277 | 6,146 | 5,546 | 5,370 | 7,456 | 14,219 | 17,518 | — |
| Other Assets | 50,942 | 64,886 | 89,912 | 1,17,642 | 1,10,173 | 90,145 | 86,796 | 76,100 | 69,142 | 65,278 | 55,571 | 56,385 | — |
| Total Assets | 57,229 | 75,714 | 1,03,697 | 1,32,603 | 1,30,104 | 1,02,872 | 93,238 | 81,973 | 74,945 | 73,060 | 70,181 | 74,243 | — |
| Borrowing | 47,487 | 61,085 | 85,301 | 1,11,056 | 1,05,756 | 79,674 | 68,805 | 61,359 | 52,403 | 48,493 | 42,726 | 51,853 | — |
| 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 | −2,452 | −8,892 | −11,643 | −17,845 | −25,024 | 21,206 | 19,331 | 7,088 | 657 | 4,001 | 140 | 8,772 | −7,466 |
| Cash from Investing Activity | −635 | −2,093 | −4,997 | −2,107 | 368 | −4,220 | 8,265 | 3,103 | 1,649 | 884 | 1,042 | −5,578 | −1,540 |
| Cash from Financing Activity | 3,090 | 10,699 | 15,330 | 22,591 | 23,775 | −7,335 | −27,934 | −10,632 | −7,444 | −9,142 | −2,383 | −2,373 | 14,684 |
| Net Cash Flow | 3 | −286 | −1,310 | 2,638 | −881 | 9,650 | −338 | −440 | −5,138 | −4,257 | −1,201 | 821 | 5,678 |
| 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 % | — | — | — | — | — | — | — | — | — | — | — | — | 4.9 |
| ROE % | 29.0 | 31.0 | 27.0 | 25.0 | 29.0 | 27.0 | 14.0 | 8.0 | 7.0 | 7.0 | 7.0 | −9.0 | −3.0 |
| EPS (₹) | 31.21 | 35.65 | 37.11 | 45.71 | 60.88 | 63.80 | 34.30 | 17.33 | 16.76 | 15.97 | 16.44 | −21.82 | −61.66 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 164.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | — | 26.2 | 25.4 | 24.9 | 26.0 | 24.0 | 16.6 | 12.0 | 13.1 | 12.9 | 14.1 | −20.8 | −422.5 |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| D/E | — | 7.16 | 5.71 | 7.04 | 7.73 | 6.42 | 5.13 | 4.26 | 3.68 | 3.02 | 2.45 | 1.96 | 2.73 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 0.8 |