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 | 376 | 396 | 460 | 513 | 723 | 769 | 998 | 1,058 | 1,131 | 1,484 | 1,768 | 1,912 | 2,013 |
| Expenses | 357 | 381 | 442 | 488 | 686 | 730 | 941 | 995 | 1,060 | 1,385 | 1,645 | 1,771 | 1,856 |
| Operating Profit | 19 | 15 | 18 | 25 | 37 | 39 | 57 | 63 | 71 | 100 | 122 | 141 | 157 |
| OPM % | 5.1% | 3.8% | 3.9% | 4.9% | 5.1% | 5.1% | 5.7% | 6.0% | 6.3% | 6.7% | 6.9% | 7.4% | 7.8% |
| Other Income | 1 | 1 | 0 | 2 | 1 | 20 | 7 | 5 | 4 | 8 | 7 | 17 | 8 |
| Interest | 4 | 5 | 5 | 7 | 8 | 10 | 12 | 14 | 13 | 18 | 21 | 27 | 25 |
| Depreciation | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 4 | 4 | 2 | 3 | 4 | 5 |
| Profit before tax | 14 | 10 | 12 | 18 | 28 | 46 | 49 | 50 | 59 | 88 | 106 | 126 | 135 |
| Net Profit | 11 | 7 | 9 | 14 | 21 | 37 | 37 | 38 | 44 | 67 | 81 | 91 | 105 |
| EPS (₹) | 0.99 | 0.68 | 0.68 | 1.03 | 1.60 | 2.69 | 2.49 | 2.60 | 2.93 | 4.33 | 5.20 | 5.44 | 6.67 |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|
| Sales | 786 | 1,154 | 1,745 | 3,548 | 6,292 | 7,176 |
| Expenses | 765 | 1,117 | 1,668 | 3,351 | 5,856 | 6,657 |
| Operating Profit | 20 | 37 | 78 | 197 | 436 | 520 |
| OPM % | 2.5% | 3.2% | 4.5% | 5.6% | 6.9% | 7.2% |
| Other Income | 11 | 1 | 4 | 33 | 36 | 40 |
| Interest | 8 | 11 | 21 | 45 | 80 | 91 |
| Depreciation | 1 | 1 | 6 | 11 | 13 | 14 |
| Profit before tax | 22 | 25 | 54 | 174 | 379 | 455 |
| Net Profit | 17 | 19 | 40 | 133 | 282 | 343 |
| EPS (₹) | 1.58 | 1.73 | 3.06 | 9.04 | 17.78 | 21.64 |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 5 | 11 | 13 | 147 | 155 | — |
| Reserves | 71 | 87 | 231 | 537 | 1,037 | — |
| Borrowings | 92 | 146 | 330 | 630 | 869 | — |
| Other Liabilities | 6 | 8 | 11 | 43 | 134 | — |
| Total Liabilities | 175 | 252 | 586 | 1,357 | 2,195 | — |
| Fixed Assets | 8 | 9 | 35 | 106 | 376 | — |
| CWIP | 0 | 0 | 1 | 1 | 0 | — |
| Investments | 45 | 68 | 91 | 77 | 44 | — |
| Other Assets | 122 | 175 | 459 | 1,174 | 1,775 | — |
| Total Assets | 175 | 252 | 586 | 1,357 | 2,195 | — |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Cash from Operating Activity | −7 | −6 | −158 | −272 | −45 |
| Cash from Investing Activity | −2 | −20 | −106 | −157 | −124 |
| Cash from Financing Activity | 10 | 43 | 259 | 426 | 171 |
| Net Cash Flow | 1 | 17 | −5 | −3 | 2 |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| ROCE % | — | 17.0 | 18.0 | 21.0 | 27.0 |
| ROE % | — | — | — | — | 28.9 |
| EPS (₹) | 1.58 | 1.73 | 3.06 | 9.04 | 17.78 |
| Book Value (₹) | — | — | — | — | 77.0 |
| Face Value (₹) | — | — | — | — | 10 |
| P/E | — | — | — | — | 42.6 |
| Div Yield % | — | — | — | — | 0.00 |
| NPM % | 2.1 | 1.6 | 2.3 | 3.7 | 4.5 |
| OPM % | 2.6 | 3.2 | 4.5 | 6.0 | 7.0 |
| D/E | 1.21 | 1.49 | 1.35 | 0.92 | 0.73 |
| P/B | — | — | — | — | 12.0 |