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 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 57 | 5 | 18 | 146 | 323 | 374 |
| Expenses | 3 | 2 | 2 | 1 | 2 | 2 | 19 | 40 | 20 | 17 | 139 | 268 | 313 |
| Operating Profit | −3 | −2 | −2 | −1 | −2 | −2 | 0 | 16 | −15 | 1 | 7 | 55 | 61 |
| OPM % | — | — | — | — | — | — | 0.0% | 28.1% | −300.0% | 5.6% | 4.8% | 17.0% | 16.3% |
| Other Income | 11 | 11 | 8 | 8 | 8 | 9 | 13 | 13 | 188 | 4 | 5 | 89 | 3 |
| Interest | 4 | 4 | 4 | 5 | 4 | 4 | 5 | 5 | 4 | 0 | 5 | 11 | 8 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 7 | 8 |
| Profit before tax | 4 | 4 | 0 | 0 | 1 | 1 | 6 | 23 | 168 | 3 | 0 | 127 | 49 |
| Net Profit | 3 | −3 | −5 | −8 | −17 | −14 | 7 | 9 | 136 | 4 | −1 | 128 | 35 |
| EPS (₹) | 0.47 | −0.44 | −0.65 | −1.10 | −2.27 | −1.93 | 0.99 | 1.17 | 18.49 | 0.57 | −0.14 | 7.29 | 1.36 |
| 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 | 98 | 63 | 67 | 66 | 62 | 57 | 59 | 52 | 2 | 0 | 107 | 492 | 861 |
| Expenses | 73 | 47 | 62 | 57 | 60 | 51 | 55 | 71 | 20 | 9 | 132 | 441 | 737 |
| Operating Profit | 25 | 16 | 6 | 10 | 2 | 5 | 4 | −18 | −18 | −9 | −24 | 51 | 124 |
| OPM % | 25.5% | 25.4% | 9.0% | 15.2% | 3.2% | 8.8% | 6.8% | −34.6% | −900.0% | — | −22.4% | 10.4% | 14.4% |
| Other Income | 1 | 1 | 8 | 1 | 9 | 6 | 7 | 30 | 43 | 37 | 42 | 285 | 101 |
| Interest | 12 | 8 | 6 | 5 | 6 | 7 | 5 | 3 | 11 | 17 | 20 | 20 | 24 |
| Depreciation | 14 | 7 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 5 | 14 | 21 |
| Profit before tax | 0 | 2 | 2 | 1 | 1 | 1 | 2 | 5 | 11 | 8 | −7 | 301 | 180 |
| Net Profit | 1 | 1 | 3 | 2 | 0 | 1 | 2 | 5 | 9 | −13 | −14 | 268 | 167 |
| EPS (₹) | 0.10 | 0.18 | 0.37 | 0.23 | 0.04 | 0.10 | 0.25 | 0.63 | 1.20 | −1.73 | −1.90 | 15.21 | 9.08 |
| 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 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 74 | 74 | 74 | 74 | 176 | — |
| Reserves | 126 | 84 | 87 | 91 | 93 | 96 | 97 | 111 | 120 | 107 | 131 | 292 | — |
| Borrowings | 94 | 98 | 46 | 47 | 41 | 40 | 34 | 29 | 146 | 147 | 148 | 332 | — |
| Other Liabilities | 49 | 56 | 96 | 114 | 144 | 151 | 141 | 73 | 38 | 38 | 116 | 259 | — |
| Total Liabilities | 312 | 282 | 273 | 297 | 322 | 331 | 317 | 286 | 377 | 366 | 468 | 1,059 | — |
| Fixed Assets | 193 | 194 | 187 | 141 | 208 | 243 | 248 | 204 | 179 | 187 | 202 | 325 | — |
| CWIP | 0 | 0 | 0 | 58 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | — |
| Investments | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133 | 112 | 75 | 10 | — |
| Other Assets | 108 | 88 | 86 | 98 | 83 | 89 | 69 | 82 | 65 | 66 | 192 | 714 | — |
| Total Assets | 312 | 282 | 273 | 297 | 322 | 331 | 317 | 286 | 377 | 366 | 468 | 1,059 | — |
| 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 | −14 | 16 | 45 | 16 | 51 | 17 | 20 | 16 | 15 | 22 | 19 | −210 |
| Cash from Investing Activity | −1 | −12 | 9 | −12 | −38 | −6 | −3 | −10 | −133 | 10 | 20 | 278 |
| Cash from Financing Activity | 9 | −3 | −58 | −4 | −11 | −8 | −16 | 22 | 85 | −17 | −50 | −57 |
| Net Cash Flow | −6 | 1 | −4 | 0 | 2 | 3 | 1 | 28 | −33 | 15 | −10 | 11 |
| 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 | 4.0 | 0.0 | 3.0 | 4.0 | 4.0 | 4.0 | 2.0 | 8.0 | 8.0 | 4.0 | 12.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | −4.0 |
| EPS (₹) | 0.10 | 0.18 | 0.37 | 0.23 | 0.04 | 0.10 | 0.25 | 0.63 | 1.20 | −1.73 | −1.90 | 15.21 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 26.6 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 115.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 1.0 | 1.6 | 4.0 | 3.0 | 0.0 | 1.6 | 3.0 | 6.1 | 20.0 | −35.1 | −9.4 | 34.5 |
| OPM % | 25.0 | 25.0 | 8.0 | 14.0 | 3.2 | 9.0 | 7.0 | −35.0 | −898.0 | — | −23.0 | 10.0 |
| D/E | 0.55 | 0.77 | 0.35 | 0.35 | 0.30 | 0.29 | 0.24 | 0.16 | 0.75 | 0.81 | 0.72 | 0.71 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 37.9 |