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 | 277 | 366 | 374 | 465 | 414 | 453 | 342 | 239 | 341 | 341 | 372 | 416 | 448 |
| Expenses | 153 | 190 | 191 | 292 | 267 | 266 | 211 | 187 | 203 | 182 | 216 | 299 | 248 |
| Operating Profit | 125 | 176 | 183 | 174 | 147 | 186 | 131 | 52 | 138 | 159 | 156 | 117 | 201 |
| OPM % | 45.1% | 48.1% | 48.9% | 37.4% | 35.5% | 41.1% | 38.3% | 21.8% | 40.5% | 46.6% | 41.9% | 28.1% | 44.9% |
| Other Income | 1 | 2 | 1 | 1 | 7 | 4 | 7 | 3 | 3 | 5 | 5 | 5 | 3 |
| Interest | 15 | 17 | 28 | 30 | 19 | 22 | 22 | 27 | 27 | 34 | 34 | 36 | 37 |
| Depreciation | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 6 | 4 | 4 | 4 | 4 | 4 |
| Profit before tax | 108 | 157 | 151 | 141 | 131 | 164 | 112 | 23 | 111 | 126 | 122 | 81 | 164 |
| Net Profit | 82 | 113 | 115 | 116 | 103 | 124 | 82 | 19 | 84 | 93 | 89 | 58 | 124 |
| EPS (₹) | 5.03 | 6.90 | 7.01 | 6.04 | 5.08 | 5.69 | 3.76 | 0.86 | 3.85 | 4.25 | 4.05 | 2.64 | 5.67 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 74 | 110 | 138 | 206 | 228 | 453 | 862 | 1,088 | 1,483 | 1,449 | 1,470 | 1,577 |
| Expenses | 60 | 93 | 110 | 154 | 156 | 321 | 558 | 595 | 826 | 932 | 900 | 944 |
| Operating Profit | 14 | 17 | 28 | 51 | 73 | 132 | 304 | 493 | 657 | 517 | 570 | 633 |
| OPM % | 18.9% | 15.5% | 20.3% | 24.8% | 32.0% | 29.1% | 35.3% | 45.3% | 44.3% | 35.7% | 38.8% | 40.1% |
| Other Income | 0 | 0 | 2 | 1 | 0 | 1 | 2 | 13 | 5 | 21 | 19 | 19 |
| Interest | 3 | 3 | 5 | 11 | 18 | 25 | 32 | 58 | 90 | 90 | 131 | 141 |
| Depreciation | 2 | 2 | 2 | 5 | 4 | 4 | 9 | 12 | 14 | 18 | 17 | 17 |
| Profit before tax | 9 | 12 | 23 | 37 | 51 | 103 | 265 | 436 | 558 | 431 | 440 | 494 |
| Net Profit | 6 | 8 | 15 | 25 | 41 | 81 | 202 | 331 | 426 | 328 | 324 | 364 |
| EPS (₹) | 2.66 | 3.38 | 1.23 | 2.01 | 2.51 | 4.96 | 12.36 | 20.21 | 22.22 | 15.01 | 14.78 | 16.61 |
| 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 | 5 | 5 | 24 | 24 | 32 | 32 | 32 | 33 | 38 | 44 | 44 | — |
| Reserves | 21 | 29 | 49 | 134 | 161 | 248 | 415 | 973 | 1,708 | 2,290 | 2,591 | — |
| Borrowings | 21 | 31 | 32 | 106 | 126 | 119 | 199 | 202 | 403 | 513 | 695 | — |
| Other Liabilities | 36 | 40 | 55 | 78 | 141 | 462 | 784 | 632 | 719 | 933 | 1,260 | — |
| Total Liabilities | 82 | 104 | 160 | 343 | 460 | 861 | 1,429 | 1,839 | 2,868 | 3,780 | 4,590 | — |
| Fixed Assets | 8 | 8 | 8 | 35 | 33 | 38 | 53 | 63 | 76 | 74 | 65 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 1 | 1 | 3 | 0 | — |
| Investments | 2 | 25 | 39 | 42 | 36 | 67 | 8 | 6 | 149 | 355 | 228 | — |
| Other Assets | 73 | 71 | 112 | 265 | 391 | 756 | 1,358 | 1,769 | 2,643 | 3,350 | 4,296 | — |
| Total Assets | 82 | 104 | 160 | 343 | 460 | 861 | 1,429 | 1,839 | 2,868 | 3,780 | 4,590 | — |
| 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 | 10 | 14 | 22 | 49 | 68 | 236 | 409 | −170 | −310 | 6 | −182 |
| Cash from Investing Activity | −2 | −20 | −43 | −79 | −68 | −146 | −74 | −15 | −49 | −192 | 106 |
| Cash from Financing Activity | 3 | 7 | 20 | 56 | 18 | −33 | 13 | 174 | 376 | 274 | 54 |
| Net Cash Flow | 11 | 2 | 0 | 26 | 18 | 56 | 347 | −10 | 16 | 88 | −22 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 28.0 | 32.0 | 26.0 | 24.0 | 36.0 | 57.0 | 52.0 | 38.0 | 21.0 | 18.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | 13.0 |
| EPS (₹) | 2.66 | 3.38 | 1.23 | 2.01 | 2.51 | 4.96 | 12.36 | 20.21 | 22.22 | 15.01 | 14.78 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | 120.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | 11.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | 0.88 |
| NPM % | 8.1 | 7.3 | 10.7 | 12.1 | 18.0 | 17.8 | 23.4 | 30.1 | 28.6 | 22.3 | 21.8 |
| OPM % | 19.0 | 16.0 | 20.0 | 25.0 | 32.0 | 29.0 | 35.0 | 45.0 | 44.0 | 36.0 | 39.0 |
| D/E | 0.81 | 0.91 | 0.44 | 0.67 | 0.65 | 0.43 | 0.45 | 0.20 | 0.23 | 0.22 | 0.26 |
| P/B | — | — | — | — | — | — | — | — | — | — | 1.5 |