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 | 67 | 106 | 118 | 105 | 107 | 131 | 154 | 232 | 159 | 171 | 170 | 152 | 135 |
| Expenses | 47 | 77 | 86 | 74 | 78 | 90 | 111 | 161 | 106 | 118 | 118 | 120 | 113 |
| Operating Profit | 20 | 30 | 32 | 31 | 29 | 41 | 43 | 71 | 52 | 54 | 52 | 32 | 22 |
| OPM % | 29.9% | 28.3% | 27.1% | 29.5% | 27.1% | 31.3% | 27.9% | 30.6% | 32.7% | 31.6% | 30.6% | 21.1% | 16.3% |
| Other Income | 3 | 4 | 3 | 3 | 3 | 4 | 5 | 5 | 4 | 9 | 6 | 7 | 7 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 22 | 33 | 35 | 34 | 32 | 44 | 47 | 75 | 56 | 62 | 57 | 37 | 28 |
| Net Profit | 16 | 24 | 26 | 25 | 24 | 33 | 35 | 55 | 41 | 46 | 42 | 28 | 21 |
| EPS (₹) | 14.37 | 21.40 | 22.89 | 21.95 | 21.04 | 28.71 | 30.50 | 48.56 | 36.27 | 40.16 | 37.01 | 24.82 | 18.23 |
| 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 | 106 | 102 | 109 | 88 | 118 | 71 | 118 | 180 | 280 | 397 | 623 | 652 | 628 |
| Expenses | 98 | 88 | 92 | 78 | 104 | 68 | 108 | 161 | 227 | 284 | 438 | 461 | 468 |
| Operating Profit | 8 | 13 | 18 | 9 | 14 | 3 | 10 | 19 | 53 | 113 | 185 | 190 | 160 |
| OPM % | 7.5% | 12.7% | 16.5% | 10.2% | 11.9% | 4.2% | 8.5% | 10.6% | 18.9% | 28.5% | 29.7% | 29.1% | 25.5% |
| Other Income | 3 | 3 | 3 | 1 | 2 | 3 | 2 | 3 | 8 | 13 | 16 | 26 | 29 |
| Interest | 1 | 1 | 1 | 1 | 3 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | 4 | 4 |
| Profit before tax | 9 | 14 | 19 | 8 | 11 | 2 | 7 | 19 | 58 | 123 | 197 | 212 | 184 |
| Net Profit | 6 | 9 | 12 | 6 | 8 | 2 | 6 | 14 | 43 | 92 | 147 | 158 | 138 |
| EPS (₹) | 5.10 | 7.97 | 10.78 | 5.15 | 6.80 | 1.32 | 4.84 | 12.32 | 37.82 | 80.61 | 128.82 | 138.25 | 120.22 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 8 | 8 | 11 | — |
| Reserves | 26 | 34 | 46 | 50 | 57 | 57 | 63 | 76 | 118 | 202 | 339 | 479 | — |
| Borrowings | 6 | 0 | 4 | 13 | 16 | 15 | 8 | 17 | 0 | 0 | 0 | 0 | — |
| Other Liabilities | 37 | 32 | 30 | 28 | 22 | 27 | 33 | 49 | 56 | 83 | 143 | 100 | — |
| Total Liabilities | 72 | 69 | 84 | 96 | 99 | 103 | 107 | 146 | 178 | 292 | 490 | 591 | — |
| Fixed Assets | 18 | 18 | 17 | 16 | 41 | 39 | 37 | 36 | 39 | 41 | 59 | 69 | — |
| CWIP | 0 | 0 | 6 | 22 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 6 | — |
| Investments | 1 | 3 | 12 | 6 | 0 | 0 | 1 | 0 | 7 | 20 | 54 | 202 | — |
| Other Assets | 53 | 49 | 49 | 52 | 57 | 64 | 69 | 110 | 132 | 227 | 377 | 313 | — |
| Total Assets | 72 | 69 | 84 | 96 | 99 | 103 | 107 | 146 | 178 | 292 | 490 | 591 | — |
| 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 | 20 | 8 | 12 | 5 | 1 | 6 | 10 | −6 | 39 | 76 | 40 | 192 |
| Cash from Investing Activity | −2 | −3 | −16 | −11 | 1 | 0 | −1 | −1 | −12 | −23 | −48 | −169 |
| Cash from Financing Activity | −16 | −7 | 3 | 7 | −2 | −4 | −10 | 6 | −19 | −29 | 5 | −31 |
| Net Cash Flow | 2 | −3 | −1 | 0 | 0 | 1 | −1 | −1 | 9 | 25 | −4 | −8 |
| 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 % | 24.0 | 41.0 | 43.0 | 16.0 | 19.0 | 4.0 | 13.0 | 24.0 | 54.0 | 75.0 | 71.0 | 51.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 37.8 |
| EPS (₹) | 5.10 | 7.97 | 10.78 | 5.15 | 6.80 | 1.32 | 4.84 | 12.32 | 37.82 | 80.61 | 128.82 | 138.25 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 429.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 32.6 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.32 |
| NPM % | 5.5 | 8.6 | 10.7 | 6.7 | 6.7 | 2.7 | 5.0 | 7.7 | 14.9 | 22.4 | 23.0 | 23.3 |
| OPM % | 8.0 | 13.0 | 16.0 | 11.0 | 12.0 | 4.3 | 8.0 | 11.0 | 19.0 | 29.0 | 30.0 | 29.0 |
| D/E | 0.20 | 0.00 | 0.08 | 0.24 | 0.26 | 0.25 | 0.12 | 0.21 | 0.00 | 0.00 | 0.00 | 0.00 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 9.2 |