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 | 654 | 643 | 666 | 632 | 718 | 696 | 757 | 711 | 777 | 742 | 814 | 792 | 891 |
| Expenses | 533 | 528 | 544 | 529 | 594 | 584 | 622 | 605 | 664 | 640 | 680 | 668 | 751 |
| Operating Profit | 121 | 115 | 122 | 103 | 124 | 112 | 134 | 106 | 113 | 102 | 134 | 124 | 140 |
| OPM % | 18.5% | 17.9% | 18.3% | 16.3% | 17.3% | 16.1% | 17.7% | 14.9% | 14.5% | 13.7% | 16.5% | 15.7% | 15.7% |
| Other Income | 8 | 8 | 6 | 12 | 5 | −3 | 10 | 9 | 7 | 9 | −4 | −8 | 6 |
| Interest | 23 | 24 | 26 | 28 | 27 | 27 | 28 | 30 | 30 | 31 | 32 | 31 | 32 |
| Depreciation | 73 | 77 | 87 | 87 | 90 | 88 | 100 | 85 | 92 | 97 | 102 | 101 | 97 |
| Profit before tax | 34 | 21 | 14 | 1 | 12 | −6 | 17 | 1 | −2 | −17 | −3 | −15 | 16 |
| Net Profit | 25 | 15 | 10 | 2 | 8 | −6 | 13 | 2 | −2 | −13 | −5 | −13 | 14 |
| EPS (₹) | 0.78 | 0.48 | 0.32 | 0.08 | 0.27 | −0.10 | 0.37 | 0.06 | −0.06 | −0.40 | −0.15 | −0.39 | 0.44 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 957 | 1,194 | 1,340 | 1,020 | 1,722 | 2,266 | 2,594 | 2,882 | 3,125 | 3,239 |
| Expenses | 942 | 1,155 | 1,155 | 894 | 1,417 | 1,836 | 2,132 | 2,405 | 2,652 | 2,739 |
| Operating Profit | 15 | 39 | 186 | 125 | 305 | 430 | 462 | 477 | 474 | 501 |
| OPM % | 1.6% | 3.3% | 13.9% | 12.3% | 17.7% | 19.0% | 17.8% | 16.6% | 15.2% | 15.5% |
| Other Income | 2 | 9 | −83 | 61 | 38 | 30 | 33 | 22 | 4 | 3 |
| Interest | 2 | 18 | 72 | 76 | 78 | 87 | 101 | 112 | 123 | 125 |
| Depreciation | 55 | 74 | 191 | 209 | 214 | 264 | 324 | 364 | 392 | 398 |
| Profit before tax | −40 | −44 | −161 | −99 | 51 | 108 | 70 | 23 | −37 | −19 |
| Net Profit | −41 | −45 | −159 | −100 | 46 | 233 | 52 | 17 | −32 | −16 |
| EPS (₹) | −1.97 | −2.07 | −6.27 | −3.73 | 1.46 | 7.35 | 1.66 | 0.60 | −0.99 | −0.50 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 42 | 43 | 50 | 53 | 64 | 64 | 64 | 64 | 64 | — |
| Reserves | 436 | 429 | 474 | 427 | 944 | 1,192 | 1,275 | 1,334 | 1,326 | — |
| Borrowings | 31 | 96 | 646 | 645 | 789 | 963 | 1,164 | 1,292 | 1,417 | — |
| Other Liabilities | 326 | 527 | 214 | 225 | 368 | 372 | 334 | 350 | 447 | — |
| Total Liabilities | 834 | 1,095 | 1,384 | 1,349 | 2,165 | 2,591 | 2,837 | 3,040 | 3,255 | — |
| Fixed Assets | 628 | 719 | 1,161 | 1,084 | 1,390 | 1,789 | 2,178 | 2,338 | 2,569 | — |
| CWIP | 16 | 21 | 21 | 30 | 33 | 56 | 68 | 57 | 60 | — |
| Investments | 0 | 0 | 16 | 27 | 153 | 66 | 0 | 144 | 3 | — |
| Other Assets | 190 | 355 | 186 | 208 | 590 | 679 | 591 | 501 | 622 | — |
| Total Assets | 834 | 1,095 | 1,384 | 1,349 | 2,165 | 2,591 | 2,837 | 3,040 | 3,255 | — |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 3 | 47 | 213 | 154 | 395 | 382 | 449 | 508 | 507 |
| Cash from Investing Activity | −54 | −335 | −2 | −78 | −692 | −204 | −187 | −337 | −233 |
| Cash from Financing Activity | 19 | 281 | −208 | −52 | 313 | −195 | −213 | −211 | −260 |
| Net Cash Flow | −32 | −7 | 3 | 25 | 16 | −17 | 49 | −39 | 14 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | −5.0 | 1.0 | −2.0 | 9.0 | 10.0 | 7.0 | 6.0 | 4.0 |
| ROE % | — | — | — | — | — | — | — | — | −1.0 |
| EPS (₹) | −1.97 | −2.07 | −6.27 | −3.73 | 1.46 | 7.35 | 1.66 | 0.60 | −0.99 |
| Book Value (₹) | — | — | — | — | — | — | — | — | 43.3 |
| Face Value (₹) | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | 2,704.0 |
| Div Yield % | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −4.3 | −3.7 | −12.6 | −9.3 | 2.6 | 10.1 | 2.0 | 0.6 | −1.0 |
| OPM % | 1.6 | 3.3 | 14.0 | 12.0 | 18.0 | 19.0 | 18.0 | 17.0 | 15.0 |
| D/E | 0.06 | 0.20 | 1.23 | 1.34 | 0.78 | 0.77 | 0.87 | 0.92 | 1.02 |
| P/B | — | — | — | — | — | — | — | — | 4.8 |