| 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 | 230 | 246 | 264 | 279 | 297 | 314 | 333 | 361 | 388 | 411 | 426 | 454 | 491 |
| Expenses | 75 | 83 | 90 | 91 | 94 | 100 | 105 | 113 | 123 | 131 | 127 | 138 | 160 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Interest | 89 | 89 | 85 | 88 | 95 | 100 | 106 | 118 | 125 | 129 | 136 | 147 | 152 |
| Depreciation | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Profit before tax | 63 | 71 | 86 | 97 | 105 | 110 | 117 | 126 | 136 | 146 | 158 | 164 | 174 |
| Net Profit | 47 | 53 | 64 | 73 | 79 | 84 | 88 | 94 | 101 | 109 | 118 | 123 | 130 |
| EPS (₹) | 0.51 | 0.49 | 0.60 | 0.68 | 0.73 | 0.78 | 0.81 | 0.87 | 0.93 | 1.00 | 1.08 | 1.11 | 1.18 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 177 | 445 | 510 | 529 | 734 | 1,019 | 1,305 | 1,679 | 1,782 |
| Expenses | 89 | 134 | 149 | 210 | 247 | 338 | 409 | 516 | 556 |
| Operating Profit | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — |
| Other Income | 0 | 0 | 1 | 1 | 5 | 1 | 0 | 0 | 1 |
| Interest | 50 | 244 | 239 | 222 | 278 | 352 | 421 | 539 | 565 |
| Depreciation | 2 | 8 | 10 | 12 | 13 | 13 | 17 | 20 | 20 |
| Profit before tax | 35 | 59 | 114 | 87 | 201 | 316 | 459 | 604 | 642 |
| Net Profit | 24 | 36 | 85 | 65 | 150 | 237 | 345 | 451 | 480 |
| EPS (₹) | 0.36 | 0.46 | 1.03 | 0.77 | 1.67 | 2.21 | 3.18 | 4.07 | 4.37 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 676 | 742 | 797 | 807 | 890 | 1,072 | 1,085 | 1,106 | — |
| Reserves | 204 | 270 | 408 | 480 | 838 | 1,706 | 2,105 | 2,619 | — |
| Other Liabilities | 71 | 140 | 258 | 288 | 280 | 289 | 141 | 199 | — |
| Total Liabilities | 1,793 | 4,208 | 4,231 | 4,515 | 5,747 | 7,063 | 8,596 | 11,085 | — |
| Fixed Assets | 270 | 294 | 301 | 299 | 296 | 300 | 308 | 314 | — |
| CWIP | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 2 | — |
| Investments | 167 | 1,879 | 1,484 | 848 | 607 | 427 | 327 | 192 | — |
| Other Assets | 1,356 | 2,035 | 2,446 | 3,368 | 4,843 | 6,334 | 7,961 | 10,577 | — |
| Total Assets | 1,793 | 4,208 | 4,231 | 4,515 | 5,747 | 7,063 | 8,596 | 11,085 | — |
| Borrowing | 842 | 3,056 | 2,768 | 2,940 | 3,739 | 3,996 | 5,264 | 7,162 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −368 | −383 | −275 | −822 | −1,245 | −1,155 | −1,415 | −1,893 |
| Cash from Investing Activity | 146 | −1,863 | 375 | 652 | 206 | 158 | 176 | 131 |
| Cash from Financing Activity | 395 | 2,291 | −187 | 183 | 1,071 | 1,037 | 1,281 | 1,977 |
| Net Cash Flow | 173 | 45 | −87 | 13 | 32 | 40 | 41 | 216 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | — | — | — | — | — | — | 11.8 |
| ROE % | 3.0 | 4.0 | 8.0 | 5.0 | 10.0 | 11.0 | 12.0 | 13.0 |
| EPS (₹) | 0.36 | 0.46 | 1.03 | 0.77 | 1.67 | 2.21 | 3.18 | 4.37 |
| Book Value (₹) | — | — | — | — | — | — | — | 33.7 |
| Face Value (₹) | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | 19.7 |
| Div Yield % | — | — | — | — | — | — | — | 0.00 |
| NPM % | 13.6 | 8.1 | 16.6 | 12.3 | 20.3 | 23.2 | 26.4 | 26.9 |
| OPM % | — | — | — | — | — | — | — | — |
| D/E | 0.96 | 3.02 | 2.30 | 2.28 | 2.16 | 1.44 | 1.65 | 1.92 |
| P/B | — | — | — | — | — | — | — | 2.5 |