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 | 1,305 | 1,147 | 1,652 | 1,137 | 1,404 | 1,500 | 2,046 | 1,378 | 1,826 | 1,536 | 3,071 | 1,997 | 3,056 |
| Expenses | 1,238 | 1,107 | 1,471 | 1,050 | 1,295 | 1,449 | 1,966 | 1,251 | 1,643 | 1,430 | 2,666 | 1,722 | 2,843 |
| Operating Profit | 67 | 39 | 181 | 88 | 109 | 52 | 80 | 127 | 184 | 107 | 405 | 274 | 213 |
| OPM % | 5.1% | 3.4% | 11.0% | 7.7% | 7.8% | 3.5% | 3.9% | 9.2% | 10.1% | 7.0% | 13.2% | 13.7% | 7.0% |
| Other Income | 9 | 11 | 9 | 13 | 12 | 15 | 13 | 15 | 19 | 18 | 30 | 13 | 15 |
| Interest | 27 | 23 | 28 | 30 | 32 | 33 | 34 | 38 | 43 | 46 | 59 | 56 | 68 |
| Depreciation | 13 | 13 | 16 | 18 | 18 | 18 | 13 | 19 | 19 | 19 | 21 | 23 | 22 |
| Profit before tax | 37 | 14 | 146 | 52 | 71 | 16 | 46 | 85 | 141 | 59 | 355 | 208 | 139 |
| Net Profit | 28 | 12 | 109 | 32 | 51 | 12 | 33 | 62 | 105 | 49 | 264 | 157 | 101 |
| EPS (₹) | 2.00 | 0.77 | 7.03 | 2.07 | 3.30 | 0.78 | 2.05 | 3.81 | 6.39 | 2.98 | 16.13 | 9.58 | 6.17 |
| Mar 2014 | Mar 2015 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,318 | 1,434 | 2,660 | 3,535 | 4,077 | 5,241 | 6,328 | 8,430 | 9,660 |
| Expenses | 1,248 | 1,354 | 2,479 | 3,248 | 3,749 | 4,853 | 5,947 | 7,446 | 8,661 |
| Operating Profit | 70 | 80 | 182 | 287 | 329 | 389 | 381 | 984 | 999 |
| OPM % | 5.3% | 5.6% | 6.8% | 8.1% | 8.1% | 7.4% | 6.0% | 11.7% | 10.3% |
| Other Income | 3 | 6 | 15 | 13 | 31 | 42 | 55 | 80 | 76 |
| Interest | 19 | 26 | 73 | 80 | 98 | 121 | 149 | 219 | 229 |
| Depreciation | 3 | 7 | 40 | 42 | 46 | 60 | 68 | 82 | 85 |
| Profit before tax | 51 | 53 | 84 | 177 | 216 | 250 | 218 | 763 | 761 |
| Net Profit | 36 | 36 | 61 | 129 | 158 | 181 | 159 | 574 | 571 |
| EPS (₹) | 10.25 | 10.07 | 5.78 | 12.13 | 14.19 | 11.65 | 9.73 | 35.06 | 34.86 |
| Mar 2014 | Mar 2015 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 18 | 18 | 66 | 53 | 56 | 78 | 82 | 82 | — |
| Reserves | 147 | 258 | 536 | 673 | 876 | 1,288 | 1,888 | 2,432 | — |
| Borrowings | 212 | 217 | 532 | 1,026 | 1,402 | 1,761 | 2,059 | 2,699 | — |
| Other Liabilities | 86 | 64 | 424 | 348 | 571 | 596 | 717 | 1,849 | — |
| Total Liabilities | 462 | 557 | 1,559 | 2,100 | 2,905 | 3,723 | 4,746 | 7,062 | — |
| Fixed Assets | 62 | 67 | 212 | 223 | 280 | 362 | 405 | 475 | — |
| CWIP | 2 | 13 | 2 | 7 | 13 | 1 | 2 | 2 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 398 | 476 | 1,345 | 1,870 | 2,612 | 3,359 | 4,340 | 6,584 | — |
| Total Assets | 462 | 557 | 1,559 | 2,100 | 2,905 | 3,723 | 4,746 | 7,062 | — |
| Mar 2014 | Mar 2015 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −7 | −61 | 182 | −70 | −78 | −23 | −221 | −789 |
| Cash from Investing Activity | −12 | −37 | −55 | −157 | −198 | −118 | −32 | 77 |
| Cash from Financing Activity | 43 | 61 | −122 | 228 | 276 | 151 | 268 | 716 |
| Net Cash Flow | 24 | −37 | 5 | 1 | 0 | 9 | 15 | 4 |
| Mar 2014 | Mar 2015 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 18.0 | — | 18.0 | 15.0 | 14.0 | 10.0 | 21.0 |
| ROE % | — | — | — | — | — | — | — | 25.6 |
| EPS (₹) | 10.25 | 10.07 | 5.78 | 12.13 | 14.19 | 11.65 | 9.73 | 35.06 |
| Book Value (₹) | — | — | — | — | — | — | — | 153.0 |
| Face Value (₹) | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | 9.6 |
| Div Yield % | — | — | — | — | — | — | — | 0.52 |
| NPM % | 2.7 | 2.5 | 2.3 | 3.6 | 3.8 | 3.4 | 2.5 | 6.7 |
| OPM % | 5.0 | 6.0 | 7.0 | 8.0 | 8.0 | 7.0 | 6.0 | 12.0 |
| D/E | 1.28 | 0.79 | 0.88 | 1.41 | 1.50 | 1.29 | 1.05 | 1.07 |
| P/B | — | — | — | — | — | — | — | 2.2 |