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 | 632 | 499 | 386 | 680 | 746 | 550 | 332 | 771 | 846 | 555 | 539 | 898 | 958 |
| Expenses | 585 | 459 | 364 | 608 | 665 | 505 | 313 | 681 | 741 | 513 | 498 | 807 | 857 |
| Operating Profit | 47 | 39 | 22 | 71 | 81 | 45 | 18 | 90 | 105 | 42 | 41 | 90 | 100 |
| OPM % | 7.4% | 7.8% | 5.7% | 10.4% | 10.9% | 8.2% | 5.4% | 11.7% | 12.4% | 7.6% | 7.6% | 10.0% | 10.4% |
| Other Income | 2 | 0 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 1 |
| Interest | 5 | 7 | 8 | 11 | 8 | 6 | 7 | 9 | 5 | 3 | 6 | 7 | 3 |
| Depreciation | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 |
| Profit before tax | 32 | 21 | 3 | 50 | 62 | 29 | 1 | 71 | 90 | 28 | 24 | 73 | 85 |
| Net Profit | 32 | 21 | 3 | 52 | 46 | 22 | 1 | 53 | 67 | 21 | 18 | 54 | 64 |
| EPS (₹) | 21.97 | 14.57 | 1.85 | 36.15 | 32.06 | 15.06 | 0.37 | 36.59 | 46.27 | 14.55 | 12.12 | 37.45 | 43.96 |
| 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 | 1,106 | 1,166 | 1,356 | 1,135 | 1,409 | 1,154 | 591 | 924 | 1,822 | 2,196 | 2,399 | 2,838 | 2,950 |
| Expenses | 1,036 | 1,079 | 1,246 | 1,090 | 1,335 | 1,142 | 660 | 965 | 1,740 | 2,017 | 2,164 | 2,560 | 2,676 |
| Operating Profit | 69 | 87 | 110 | 45 | 74 | 12 | −69 | −41 | 82 | 179 | 235 | 278 | 273 |
| OPM % | 6.2% | 7.5% | 8.1% | 4.0% | 5.3% | 1.0% | −11.7% | −4.4% | 4.5% | 8.2% | 9.8% | 9.8% | 9.3% |
| Other Income | 5 | 6 | 4 | 3 | 4 | 5 | 5 | 6 | 3 | 5 | 6 | 8 | 7 |
| Interest | 6 | 5 | 6 | 11 | 16 | 15 | 23 | 22 | 25 | 30 | 30 | 21 | 18 |
| Depreciation | 20 | 20 | 24 | 28 | 38 | 41 | 46 | 44 | 42 | 48 | 48 | 52 | 53 |
| Profit before tax | 49 | 68 | 84 | 9 | 24 | −38 | −133 | −100 | 17 | 106 | 162 | 214 | 210 |
| Net Profit | 37 | 51 | 63 | 8 | 20 | −21 | −133 | −100 | 20 | 108 | 122 | 160 | 156 |
| EPS (₹) | 25.53 | 35.35 | 43.54 | 5.87 | 13.52 | −14.55 | −92.24 | −68.94 | 13.71 | 74.55 | 84.08 | 110.39 | 108.08 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | — |
| Reserves | 288 | 326 | 389 | 384 | 399 | 370 | 241 | 147 | 163 | 271 | 368 | 505 | — |
| Borrowings | 22 | 55 | 41 | 212 | 246 | 185 | 261 | 298 | 265 | 421 | 327 | 289 | — |
| Other Liabilities | 350 | 332 | 341 | 377 | 435 | 289 | 279 | 357 | 494 | 506 | 590 | 588 | — |
| Total Liabilities | 675 | 727 | 785 | 987 | 1,095 | 859 | 796 | 816 | 937 | 1,213 | 1,299 | 1,397 | — |
| Fixed Assets | 138 | 171 | 215 | 365 | 380 | 426 | 389 | 349 | 356 | 340 | 321 | 337 | — |
| CWIP | 27 | 40 | 78 | 35 | 27 | 3 | 5 | 16 | 11 | 11 | 59 | 47 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 511 | 515 | 492 | 587 | 688 | 429 | 403 | 450 | 569 | 861 | 919 | 1,013 | — |
| Total Assets | 675 | 727 | 785 | 987 | 1,095 | 859 | 796 | 816 | 937 | 1,213 | 1,299 | 1,397 | — |
| 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 | 69 | −12 | 121 | −33 | 55 | 150 | −47 | −19 | 90 | −50 | 177 | 156 |
| Cash from Investing Activity | −103 | −13 | −89 | −98 | −58 | −47 | −28 | −7 | −42 | −46 | −61 | −66 |
| Cash from Financing Activity | 11 | 17 | −34 | 146 | 10 | −97 | 60 | 17 | −55 | 127 | −148 | −89 |
| Net Cash Flow | −23 | −8 | −2 | 15 | 8 | 6 | −15 | −8 | −7 | 31 | −32 | 1 |
| 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 % | 19.0 | 20.0 | 22.0 | 4.0 | 6.0 | −4.0 | −20.0 | −16.0 | 9.0 | 24.0 | 27.0 | 31.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 35.4 |
| EPS (₹) | 25.53 | 35.35 | 43.54 | 5.87 | 13.52 | −14.55 | −92.24 | −68.94 | 13.71 | 74.55 | 84.08 | 110.39 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 359.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 53.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.40 |
| NPM % | 3.3 | 4.4 | 4.6 | 0.7 | 1.4 | −1.8 | −22.3 | −10.8 | 1.1 | 4.9 | 5.1 | 5.6 |
| OPM % | 6.0 | 7.0 | 8.0 | 4.0 | 5.0 | 1.0 | −12.0 | −4.5 | 4.5 | 8.0 | 10.0 | 10.0 |
| D/E | 0.07 | 0.16 | 0.10 | 0.53 | 0.60 | 0.48 | 1.02 | 1.85 | 1.50 | 1.48 | 0.86 | 0.56 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 16.2 |