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 | 716 | 752 | 766 | 856 | 837 | 876 | 848 | 988 | 963 | 1,016 | 1,023 | 1,456 | 1,474 |
| Expenses | 570 | 594 | 604 | 679 | 672 | 699 | 677 | 778 | 768 | 809 | 817 | 1,188 | 1,216 |
| Operating Profit | 146 | 158 | 161 | 177 | 165 | 178 | 170 | 210 | 195 | 207 | 206 | 268 | 258 |
| OPM % | 20.4% | 21.0% | 21.0% | 20.7% | 19.7% | 20.3% | 20.0% | 21.3% | 20.2% | 20.4% | 20.1% | 18.4% | 17.5% |
| Other Income | 19 | 23 | 19 | 24 | 26 | 30 | 27 | 27 | 28 | 26 | 8 | 23 | 25 |
| Interest | 6 | 7 | 8 | 9 | 9 | 9 | 8 | 8 | 9 | 8 | 12 | 33 | 34 |
| Depreciation | 23 | 22 | 29 | 34 | 30 | 31 | 31 | 28 | 32 | 33 | 33 | 52 | 53 |
| Profit before tax | 136 | 151 | 143 | 158 | 154 | 168 | 159 | 201 | 183 | 192 | 169 | 206 | 195 |
| Net Profit | 101 | 113 | 108 | 116 | 117 | 126 | 121 | 152 | 135 | 142 | 126 | 159 | 148 |
| EPS (₹) | 23.17 | 25.80 | 24.37 | 27.15 | 26.22 | 28.33 | 27.20 | 33.26 | 30.35 | 31.76 | 27.92 | 35.48 | 32.78 |
| 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 | 1,244 | 1,393 | 1,463 | 1,729 | 1,955 | 1,607 | 1,597 | 2,065 | 2,609 | 3,089 | 3,550 | 4,459 | 4,970 |
| Expenses | 1,054 | 1,161 | 1,207 | 1,436 | 1,660 | 1,425 | 1,381 | 1,760 | 2,149 | 2,447 | 2,826 | 3,583 | 4,031 |
| Operating Profit | 190 | 232 | 255 | 293 | 295 | 182 | 216 | 304 | 460 | 642 | 724 | 876 | 939 |
| OPM % | 15.3% | 16.7% | 17.4% | 16.9% | 15.1% | 11.3% | 13.5% | 14.7% | 17.6% | 20.8% | 20.4% | 19.6% | 18.9% |
| Other Income | 17 | 18 | 26 | 24 | 22 | 20 | 19 | 29 | 47 | 85 | 111 | 85 | 82 |
| Interest | 32 | 26 | 20 | 16 | 14 | 12 | 13 | 11 | 19 | 30 | 34 | 62 | 87 |
| Depreciation | 96 | 93 | 90 | 90 | 94 | 103 | 103 | 102 | 95 | 108 | 120 | 149 | 170 |
| Profit before tax | 79 | 131 | 171 | 211 | 209 | 86 | 120 | 220 | 393 | 589 | 682 | 751 | 763 |
| Net Profit | 57 | 92 | 118 | 139 | 138 | 73 | 89 | 164 | 294 | 439 | 516 | 561 | 575 |
| EPS (₹) | 12.82 | 20.50 | 26.42 | 31.07 | 30.97 | 16.34 | 19.85 | 37.18 | 66.70 | 100.47 | 115.02 | 125.43 | 127.94 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 44 | 44 | 44 | — |
| Reserves | 585 | 673 | 772 | 891 | 1,004 | 1,048 | 1,126 | 1,233 | 1,505 | 1,882 | 2,350 | 2,857 | — |
| Borrowings | 310 | 289 | 226 | 179 | 97 | 135 | 146 | 157 | 333 | 487 | 508 | 1,968 | — |
| Other Liabilities | 272 | 308 | 334 | 398 | 445 | 352 | 409 | 438 | 512 | 723 | 821 | 1,273 | — |
| Total Liabilities | 1,189 | 1,292 | 1,354 | 1,491 | 1,568 | 1,558 | 1,704 | 1,850 | 2,373 | 3,136 | 3,723 | 6,142 | — |
| Fixed Assets | 667 | 597 | 577 | 555 | 613 | 741 | 703 | 689 | 733 | 934 | 1,203 | 2,976 | — |
| CWIP | 4 | 6 | 9 | 11 | 17 | 19 | 8 | 6 | 5 | 31 | 58 | 96 | — |
| Investments | 0 | 18 | 8 | 20 | 6 | 61 | 34 | 32 | 72 | 115 | 36 | 135 | — |
| Other Assets | 518 | 672 | 760 | 904 | 934 | 737 | 959 | 1,124 | 1,563 | 2,056 | 2,425 | 2,935 | — |
| Total Assets | 1,189 | 1,292 | 1,354 | 1,491 | 1,568 | 1,558 | 1,704 | 1,850 | 2,373 | 3,136 | 3,723 | 6,142 | — |
| 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 | 129 | 255 | 183 | 175 | 157 | 297 | 190 | 219 | 395 | 487 | 434 | 625 |
| Cash from Investing Activity | −45 | −67 | −55 | −65 | −157 | −214 | −10 | −56 | −209 | −422 | −385 | −1,815 |
| Cash from Financing Activity | −111 | −113 | −89 | −88 | −61 | −111 | −28 | −91 | 53 | −42 | −61 | 1,252 |
| Net Cash Flow | −27 | 75 | 39 | 21 | −62 | −28 | 152 | 72 | 240 | 23 | −11 | 63 |
| 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 % | 12.0 | 16.0 | 19.0 | 21.0 | 20.0 | 8.0 | 11.0 | 17.0 | 25.0 | 28.0 | 26.0 | 21.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 21.4 |
| EPS (₹) | 12.82 | 20.50 | 26.42 | 31.07 | 30.97 | 16.34 | 19.85 | 37.18 | 66.70 | 100.47 | 115.02 | 125.43 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 659.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 34.1 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.23 |
| NPM % | 4.5 | 6.5 | 7.9 | 7.9 | 7.0 | 4.5 | 5.5 | 7.8 | 11.1 | 13.8 | 14.1 | 12.3 |
| OPM % | 15.0 | 17.0 | 17.0 | 17.0 | 15.0 | 11.0 | 14.0 | 15.0 | 18.0 | 21.0 | 20.0 | 20.0 |
| D/E | 0.51 | 0.42 | 0.28 | 0.20 | 0.09 | 0.13 | 0.13 | 0.13 | 0.22 | 0.25 | 0.21 | 0.68 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 6.5 |