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 | 495 | 496 | 744 | 472 | 593 | 600 | 857 | 587 | 622 | 650 | 1,029 | 590 | 651 |
| Expenses | 446 | 433 | 633 | 399 | 511 | 526 | 717 | 500 | 552 | 566 | 857 | 545 | 617 |
| Operating Profit | 49 | 63 | 110 | 73 | 82 | 74 | 140 | 87 | 69 | 84 | 173 | 45 | 34 |
| OPM % | 9.9% | 12.7% | 14.8% | 15.5% | 13.8% | 12.3% | 16.3% | 14.8% | 11.1% | 12.9% | 16.8% | 7.6% | 5.2% |
| Other Income | 2 | −2 | 2 | 3 | 3 | 9 | 25 | 6 | 4 | 4 | −20 | 15 | 7 |
| Interest | 12 | 12 | 12 | 32 | 13 | 12 | 11 | 13 | 11 | 11 | 14 | 15 | 15 |
| Depreciation | 5 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 7 | 7 | 8 | 10 | 9 |
| Profit before tax | 35 | 43 | 94 | 38 | 65 | 65 | 147 | 73 | 56 | 70 | 130 | 35 | 17 |
| Net Profit | 35 | 43 | 91 | 3 | 48 | 54 | 111 | 55 | 41 | 52 | 97 | 22 | 12 |
| EPS (₹) | 1.46 | 1.79 | 3.80 | 0.14 | 2.03 | 2.27 | 4.62 | 2.28 | 1.72 | 2.19 | 4.06 | 0.92 | 0.52 |
| 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 | 1,310 | 1,403 | 1,263 | 1,314 | 1,390 | 1,384 | 1,297 | 1,530 | 1,777 | 2,207 | 2,637 | 2,891 | 2,920 |
| Expenses | 1,334 | 1,361 | 1,389 | 1,333 | 1,360 | 1,357 | 1,233 | 1,444 | 1,609 | 1,911 | 2,253 | 2,520 | 2,585 |
| Operating Profit | −23 | 42 | −126 | −19 | 30 | 27 | 64 | 86 | 168 | 296 | 383 | 371 | 336 |
| OPM % | −1.8% | 3.0% | −10.0% | −1.4% | 2.2% | 2.0% | 4.9% | 5.6% | 9.5% | 13.4% | 14.5% | 12.8% | 11.5% |
| Other Income | 70 | 9 | 19 | 25 | 15 | 13 | 6 | 7 | 27 | 5 | 42 | 4 | 6 |
| Interest | 38 | 43 | 42 | 44 | 44 | 48 | 48 | 48 | 53 | 69 | 49 | 51 | 55 |
| Depreciation | 25 | 26 | 27 | 27 | 26 | 22 | 22 | 17 | 19 | 22 | 25 | 32 | 34 |
| Profit before tax | −17 | −18 | −176 | −65 | −24 | −30 | −1 | 28 | 124 | 210 | 350 | 292 | 253 |
| Net Profit | −29 | −18 | −176 | −65 | −24 | −30 | −1 | 28 | 124 | 172 | 268 | 213 | 184 |
| EPS (₹) | −1.19 | −0.76 | −7.36 | −2.70 | −1.02 | −1.24 | −0.04 | 1.16 | 5.17 | 7.19 | 11.20 | 8.89 | 7.69 |
| 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 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | — |
| Reserves | 37 | 19 | 67 | −80 | −109 | −131 | −129 | −96 | 19 | 164 | 430 | 642 | — |
| Borrowings | 333 | 347 | 480 | 493 | 538 | 574 | 629 | 590 | 618 | 575 | 606 | 633 | — |
| Other Liabilities | 929 | 876 | 680 | 824 | 671 | 628 | 601 | 628 | 671 | 794 | 849 | 1,021 | — |
| Total Liabilities | 1,347 | 1,290 | 1,274 | 1,284 | 1,148 | 1,119 | 1,149 | 1,170 | 1,356 | 1,582 | 1,933 | 2,344 | — |
| Fixed Assets | 195 | 184 | 347 | 354 | 308 | 314 | 300 | 309 | 320 | 401 | 419 | 462 | — |
| CWIP | 1 | 7 | 16 | 5 | 6 | 3 | 8 | 5 | 14 | 32 | 86 | 102 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 1,152 | 1,099 | 911 | 926 | 834 | 802 | 842 | 856 | 1,022 | 1,148 | 1,427 | 1,780 | — |
| Total Assets | 1,347 | 1,290 | 1,274 | 1,284 | 1,148 | 1,119 | 1,149 | 1,170 | 1,356 | 1,582 | 1,933 | 2,344 | — |
| 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 | 25 | 5 | −135 | 156 | −52 | 4 | 8 | 120 | 88 | 189 | 308 | 224 |
| Cash from Investing Activity | −28 | −21 | −31 | −16 | 17 | −12 | −9 | −25 | −41 | −57 | −63 | −90 |
| Cash from Financing Activity | 57 | −37 | 185 | −110 | 2 | 2 | 11 | −82 | −64 | −105 | −33 | −35 |
| Net Cash Flow | 53 | −53 | 20 | 30 | −33 | −5 | 10 | 13 | −17 | 28 | 211 | 99 |
| 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 % | 4.0 | 6.0 | −25.0 | −4.0 | 10.0 | 3.0 | 12.0 | 14.0 | 26.0 | 38.0 | 41.0 | 30.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 38.2 |
| EPS (₹) | −1.19 | −0.76 | −7.36 | −2.70 | −1.02 | −1.24 | −0.04 | 1.16 | 5.17 | 7.19 | 11.20 | 8.89 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 28.8 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 145.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −2.1 | −1.3 | −13.7 | −4.9 | −1.7 | −2.1 | −0.1 | 1.8 | 6.9 | 7.8 | 10.0 | 7.4 |
| OPM % | −1.8 | 3.0 | −10.0 | −1.4 | 2.2 | 1.9 | 4.9 | 6.0 | 9.0 | 13.0 | 15.0 | 13.0 |
| D/E | 3.92 | 5.18 | 4.17 | — | — | — | — | — | 9.22 | 2.71 | 1.27 | 0.92 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 40.9 |