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 | 1,052 | 1,001 | 925 | 889 | 926 | 1,159 | 1,319 | 1,239 | 1,633 | 1,528 | 1,276 | 1,254 | 1,608 |
| Expenses | 837 | 759 | 737 | 737 | 666 | 821 | 950 | 968 | 1,016 | 1,016 | 965 | 906 | 955 |
| Operating Profit | 215 | 242 | 188 | 152 | 261 | 337 | 369 | 271 | 617 | 512 | 311 | 348 | 653 |
| OPM % | 20.4% | 24.2% | 20.3% | 17.1% | 28.2% | 29.1% | 28.0% | 21.9% | 37.8% | 33.5% | 24.4% | 27.8% | 40.6% |
| Other Income | 83 | 24 | 32 | 42 | 75 | 51 | 0 | 46 | 80 | 68 | 95 | 5 | 108 |
| Interest | 35 | 35 | 31 | 28 | 36 | 50 | 64 | 70 | 62 | 64 | 64 | 54 | 58 |
| Depreciation | 45 | 46 | 46 | 46 | 45 | 62 | 78 | 87 | 81 | 85 | 86 | 88 | 89 |
| Profit before tax | 218 | 186 | 143 | 121 | 255 | 276 | 226 | 160 | 553 | 431 | 255 | 210 | 615 |
| Net Profit | 172 | 149 | 114 | 88 | 198 | 203 | 200 | 100 | 437 | 328 | 190 | 155 | 478 |
| EPS (₹) | 4.85 | 3.99 | 3.32 | 2.68 | 5.64 | 5.55 | 5.60 | 3.07 | 12.33 | 9.17 | 5.40 | 4.48 | 13.00 |
| 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 | 1,760 | 1,480 | 1,434 | 2,174 | 2,324 | 2,000 | 2,199 | 3,914 | 4,212 | 3,868 | 4,643 | 5,690 | 5,665 |
| Expenses | 1,383 | 1,289 | 1,217 | 1,772 | 1,842 | 1,644 | 1,679 | 2,559 | 3,152 | 3,070 | 3,406 | 3,903 | 3,842 |
| Operating Profit | 377 | 191 | 217 | 402 | 482 | 356 | 520 | 1,355 | 1,060 | 798 | 1,237 | 1,787 | 1,824 |
| OPM % | 21.4% | 12.9% | 15.1% | 18.5% | 20.7% | 17.8% | 23.6% | 34.6% | 25.2% | 20.6% | 26.6% | 31.4% | 32.2% |
| Other Income | −77 | 35 | 96 | 63 | 17 | −17 | 130 | 43 | 49 | 181 | 172 | 247 | 276 |
| Interest | 120 | 112 | 94 | 97 | 99 | 82 | 79 | 147 | 124 | 128 | 220 | 244 | 240 |
| Depreciation | 93 | 75 | 69 | 73 | 76 | 78 | 75 | 143 | 178 | 183 | 271 | 341 | 348 |
| Profit before tax | 87 | 39 | 150 | 294 | 324 | 179 | 495 | 1,108 | 807 | 667 | 918 | 1,449 | 1,511 |
| Net Profit | 56 | 13 | 127 | 205 | 207 | 128 | 376 | 807 | 604 | 524 | 702 | 1,109 | 1,151 |
| EPS (₹) | 1.53 | 0.35 | 3.66 | 5.62 | 5.64 | 3.50 | 10.40 | 22.31 | 17.09 | 14.84 | 19.86 | 31.38 | 32.05 |
| 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 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 35 | 35 | 35 | 35 | — |
| Reserves | 1,174 | 1,187 | 1,322 | 1,540 | 1,707 | 1,834 | 2,182 | 2,968 | 3,375 | 3,853 | 6,251 | 7,335 | — |
| Borrowings | 1,482 | 1,221 | 1,363 | 1,386 | 1,395 | 1,694 | 1,714 | 1,581 | 1,407 | 1,366 | 2,861 | 2,632 | — |
| Other Liabilities | 352 | 382 | 395 | 451 | 543 | 538 | 587 | 714 | 664 | 747 | 977 | 1,369 | — |
| Total Liabilities | 3,044 | 2,827 | 3,115 | 3,413 | 3,682 | 4,102 | 4,518 | 5,298 | 5,481 | 6,002 | 10,125 | 11,371 | — |
| Fixed Assets | 1,333 | 1,226 | 1,183 | 1,358 | 1,349 | 1,323 | 1,287 | 2,853 | 2,907 | 2,853 | 5,845 | 6,100 | — |
| CWIP | 441 | 594 | 799 | 783 | 1,063 | 1,374 | 1,616 | 133 | 132 | 251 | 728 | 472 | — |
| Investments | 279 | 205 | 226 | 241 | 213 | 191 | 266 | 500 | 422 | 659 | 792 | 1,645 | — |
| Other Assets | 991 | 803 | 907 | 1,030 | 1,057 | 1,214 | 1,349 | 1,812 | 2,020 | 2,239 | 2,759 | 3,154 | — |
| Total Assets | 3,044 | 2,827 | 3,115 | 3,413 | 3,682 | 4,102 | 4,518 | 5,298 | 5,481 | 6,002 | 10,125 | 11,371 | — |
| 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 | 241 | −36 | 469 | 177 | 300 | 480 | 336 | 188 | 917 | 701 | 742 | 886 | 1,735 |
| Cash from Investing Activity | −385 | 330 | −148 | −241 | −156 | −399 | −415 | −186 | −466 | −431 | −423 | −2,132 | −1,166 |
| Cash from Financing Activity | 176 | −385 | −383 | 63 | −86 | −106 | 199 | −70 | −331 | −479 | −223 | 1,200 | −519 |
| Net Cash Flow | 32 | −91 | −61 | −1 | 58 | −24 | 120 | −68 | 120 | −208 | 96 | −46 | 50 |
| 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 % | 10.0 | 12.0 | 6.0 | 8.0 | 14.0 | 13.0 | 8.0 | 15.0 | 29.0 | 19.0 | 15.0 | 15.0 | 17.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 15.1 |
| EPS (₹) | 2.54 | 1.53 | 0.35 | 3.66 | 5.62 | 5.64 | 3.50 | 10.40 | 22.31 | 17.09 | 14.84 | 19.86 | 31.38 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 209.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 15.1 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.42 |
| NPM % | 5.8 | 3.3 | 0.9 | 8.3 | 9.2 | 8.8 | 6.5 | 16.1 | 20.4 | 14.2 | 12.9 | 14.6 | 18.7 |
| OPM % | 21.0 | 21.0 | 13.0 | 15.0 | 18.0 | 21.0 | 18.0 | 24.0 | 35.0 | 25.0 | 21.0 | 27.0 | 31.0 |
| D/E | 1.51 | 1.22 | 1.00 | 1.00 | 0.88 | 0.80 | 0.91 | 0.77 | 0.53 | 0.41 | 0.35 | 0.46 | 0.36 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 2.3 |