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 | 555 | 772 | 802 | 1,154 | 1,092 | 1,110 | 1,135 | 1,288 | 1,254 | 1,262 | 1,371 | 1,667 | 1,310 |
| Expenses | 494 | 699 | 725 | 1,045 | 987 | 998 | 1,024 | 1,164 | 1,127 | 1,131 | 1,229 | 1,493 | 1,170 |
| Operating Profit | 60 | 74 | 77 | 109 | 105 | 111 | 111 | 124 | 127 | 131 | 141 | 173 | 140 |
| OPM % | 10.8% | 9.6% | 9.6% | 9.4% | 9.6% | 10.0% | 9.8% | 9.6% | 10.1% | 10.4% | 10.3% | 10.4% | 10.7% |
| Other Income | 4 | 3 | 5 | 4 | 4 | 3 | 4 | 13 | 4 | −6 | 4 | 4 | 5 |
| Interest | 28 | 35 | 39 | 52 | 51 | 55 | 50 | 56 | 53 | 54 | 56 | 54 | 47 |
| Depreciation | 12 | 13 | 13 | 14 | 15 | 15 | 17 | 17 | 18 | 19 | 22 | 22 | 22 |
| Profit before tax | 23 | 29 | 29 | 48 | 43 | 44 | 48 | 63 | 60 | 52 | 68 | 101 | 76 |
| Net Profit | 16 | 20 | 20 | 25 | 32 | 33 | 36 | 48 | 45 | 37 | 53 | 78 | 57 |
| EPS (₹) | 1.44 | 1.75 | 1.81 | 2.23 | 2.87 | 2.92 | 3.21 | 4.25 | 4.01 | 3.28 | 4.68 | 6.91 | 5.03 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,871 | 1,391 | 1,582 | 1,707 | 1,980 | 3,282 | 4,624 | 5,553 | 5,609 |
| Expenses | 1,689 | 1,251 | 1,436 | 1,542 | 1,787 | 2,961 | 4,170 | 4,978 | 5,023 |
| Operating Profit | 182 | 140 | 145 | 165 | 193 | 321 | 455 | 575 | 586 |
| OPM % | 9.7% | 10.1% | 9.2% | 9.7% | 9.7% | 9.8% | 9.8% | 10.4% | 10.4% |
| Other Income | 1 | 2 | 4 | 4 | 8 | 15 | 21 | 4 | 7 |
| Interest | 102 | 85 | 74 | 94 | 105 | 155 | 214 | 218 | 211 |
| Depreciation | 38 | 38 | 45 | 48 | 47 | 53 | 63 | 80 | 84 |
| Profit before tax | 43 | 18 | 30 | 27 | 50 | 128 | 199 | 281 | 297 |
| Net Profit | 31 | 41 | 21 | 25 | 36 | 82 | 149 | 213 | 225 |
| EPS (₹) | 2.76 | 3.65 | 1.90 | 2.23 | 3.15 | 7.23 | 13.24 | 18.87 | 19.90 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | — |
| Reserves | 638 | 677 | 698 | 722 | 757 | 887 | 1,182 | 1,480 | — |
| Borrowings | 523 | 454 | 448 | 575 | 494 | 592 | 711 | 931 | — |
| Other Liabilities | 481 | 572 | 763 | 777 | 961 | 1,655 | 1,493 | 2,111 | — |
| Total Liabilities | 1,653 | 1,713 | 1,919 | 2,084 | 2,223 | 3,145 | 3,397 | 4,533 | — |
| Fixed Assets | 514 | 579 | 657 | 657 | 697 | 749 | 901 | 1,167 | — |
| CWIP | 8 | 11 | 12 | 14 | 7 | 16 | 134 | 273 | — |
| Investments | 9 | 9 | 10 | 7 | 10 | 17 | 20 | 26 | — |
| Other Assets | 1,121 | 1,114 | 1,241 | 1,406 | 1,508 | 2,362 | 2,342 | 3,067 | — |
| Total Assets | 1,653 | 1,713 | 1,919 | 2,084 | 2,223 | 3,145 | 3,397 | 4,533 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 134 | 214 | 180 | 17 | 284 | 199 | 153 | 277 |
| Cash from Investing Activity | −41 | −51 | −100 | −48 | −98 | −187 | −201 | −272 |
| Cash from Financing Activity | −93 | −163 | −81 | 31 | −185 | −12 | 51 | −8 |
| Net Cash Flow | 0 | 0 | 0 | 0 | 1 | 0 | 4 | −3 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 9.0 | 9.0 | 10.0 | 12.0 | 21.0 | 24.0 | 24.0 |
| ROE % | — | — | — | — | — | — | — | 16.6 |
| EPS (₹) | 2.76 | 3.65 | 1.90 | 2.23 | 3.15 | 7.23 | 13.24 | 18.87 |
| Book Value (₹) | — | — | — | — | — | — | — | 132.0 |
| Face Value (₹) | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | 27.9 |
| Div Yield % | — | — | — | — | — | — | — | 0.02 |
| NPM % | 1.7 | 2.9 | 1.3 | 1.5 | 1.8 | 2.5 | 3.2 | 3.8 |
| OPM % | 10.0 | 10.0 | 9.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 |
| D/E | 0.81 | 0.66 | 0.63 | 0.79 | 0.64 | 0.66 | 0.60 | 0.62 |
| P/B | — | — | — | — | — | — | — | 4.0 |