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 | 660 | 693 | 713 | 746 | 744 | 763 | 728 | 782 | 766 | 825 | 908 | 999 | 1,021 |
| Expenses | 546 | 575 | 592 | 619 | 616 | 631 | 601 | 655 | 635 | 683 | 746 | 806 | 825 |
| Operating Profit | 114 | 118 | 121 | 127 | 127 | 133 | 127 | 127 | 131 | 142 | 162 | 193 | 196 |
| OPM % | 17.3% | 17.0% | 17.0% | 17.0% | 17.1% | 17.4% | 17.4% | 16.2% | 17.1% | 17.2% | 17.8% | 19.3% | 19.2% |
| Other Income | 0 | 1 | 1 | 0 | 0 | 4 | 7 | 10 | 12 | 12 | −7 | 31 | −4 |
| Interest | 19 | 18 | 18 | 23 | 19 | 23 | 18 | 10 | 10 | 8 | 8 | 11 | 12 |
| Depreciation | 35 | 37 | 38 | 40 | 40 | 43 | 44 | 47 | 48 | 50 | 52 | 56 | 62 |
| Profit before tax | 61 | 64 | 67 | 65 | 69 | 71 | 71 | 81 | 85 | 95 | 95 | 157 | 118 |
| Net Profit | 45 | 48 | 48 | 46 | 50 | 52 | 56 | 59 | 63 | 71 | 69 | 123 | 87 |
| EPS (₹) | 8.39 | 8.81 | 8.96 | 8.59 | 9.18 | 9.38 | 8.99 | 9.57 | 10.05 | 11.55 | 11.04 | 19.48 | 13.87 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,624 | 1,457 | 1,549 | 1,989 | 2,338 | 2,811 | 3,017 | 3,498 | 3,753 |
| Expenses | 1,332 | 1,230 | 1,275 | 1,653 | 1,959 | 2,330 | 2,489 | 2,853 | 3,060 |
| Operating Profit | 292 | 227 | 274 | 336 | 380 | 482 | 528 | 645 | 693 |
| OPM % | 18.0% | 15.6% | 17.7% | 16.9% | 16.3% | 17.1% | 17.5% | 18.4% | 18.5% |
| Other Income | 3 | 16 | 23 | 15 | 18 | 2 | 10 | 32 | 32 |
| Interest | 54 | 61 | 50 | 53 | 64 | 79 | 72 | 39 | 39 |
| Depreciation | 76 | 94 | 102 | 120 | 130 | 149 | 174 | 206 | 220 |
| Profit before tax | 165 | 89 | 146 | 178 | 203 | 256 | 292 | 432 | 466 |
| Net Profit | 98 | 80 | 110 | 132 | 148 | 188 | 217 | 327 | 351 |
| EPS (₹) | 20.50 | 17.11 | 23.01 | 25.01 | 27.62 | 34.65 | 34.75 | 51.99 | 55.94 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 9 | 9 | 9 | 10 | 11 | 11 | 12 | 12 | — |
| Reserves | 676 | 759 | 869 | 1,013 | 1,157 | 1,337 | 2,738 | 3,075 | — |
| Borrowings | 685 | 725 | 640 | 746 | 804 | 891 | 407 | 591 | — |
| Other Liabilities | 376 | 336 | 412 | 451 | 491 | 555 | 578 | 816 | — |
| Total Liabilities | 1,745 | 1,829 | 1,931 | 2,221 | 2,463 | 2,793 | 3,736 | 4,495 | — |
| Fixed Assets | 1,014 | 1,064 | 1,127 | 1,239 | 1,394 | 1,584 | 1,938 | 2,262 | — |
| CWIP | 49 | 68 | 60 | 122 | 76 | 84 | 195 | 220 | — |
| Investments | 1 | 4 | 4 | 11 | 11 | 41 | 52 | 90 | — |
| Other Assets | 682 | 693 | 739 | 848 | 982 | 1,084 | 1,552 | 1,924 | — |
| Total Assets | 1,745 | 1,829 | 1,931 | 2,221 | 2,463 | 2,793 | 3,736 | 4,495 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 218 | 241 | 256 | 213 | 256 | 374 | 377 | 387 |
| Cash from Investing Activity | −243 | −176 | −140 | −258 | −239 | −367 | −957 | −439 |
| Cash from Financing Activity | 14 | −29 | −139 | 47 | −6 | −8 | 583 | 104 |
| Net Cash Flow | −10 | 36 | −24 | 2 | 11 | −1 | 3 | 52 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 10.0 | 13.0 | 14.0 | 14.0 | 16.0 | 14.0 | 15.0 |
| ROE % | — | — | — | — | — | — | — | 11.8 |
| EPS (₹) | 20.50 | 17.11 | 23.01 | 25.01 | 27.62 | 34.65 | 34.75 | 51.99 |
| Book Value (₹) | — | — | — | — | — | — | — | 495.0 |
| Face Value (₹) | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | 69.1 |
| Div Yield % | — | — | — | — | — | — | — | 0.10 |
| NPM % | 6.0 | 5.4 | 7.0 | 6.6 | 6.3 | 6.7 | 7.2 | 9.3 |
| OPM % | 18.0 | 16.0 | 18.0 | 17.0 | 16.0 | 17.0 | 17.0 | 18.0 |
| D/E | 1.00 | 0.94 | 0.73 | 0.73 | 0.69 | 0.66 | 0.15 | 0.19 |
| P/B | — | — | — | — | — | — | — | 8.3 |