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 | 908 | 741 | 685 | 763 | 640 | 934 | 1,224 | 1,241 | 852 | 1,408 | 943 | 1,988 | 1,278 |
| Expenses | 843 | 666 | 611 | 701 | 584 | 856 | 1,157 | 1,147 | 828 | 1,312 | 905 | 1,836 | 1,201 |
| Operating Profit | 65 | 75 | 74 | 62 | 56 | 77 | 67 | 94 | 24 | 96 | 39 | 152 | 78 |
| OPM % | 7.2% | 10.1% | 10.8% | 8.1% | 8.8% | 8.2% | 5.5% | 7.6% | 2.8% | 6.8% | 4.1% | 7.6% | 6.1% |
| Other Income | 31 | 32 | 29 | 28 | 29 | 32 | 33 | 30 | 49 | 62 | 40 | 42 | 52 |
| Interest | 61 | 64 | 61 | 59 | 54 | 49 | 47 | 45 | 31 | 32 | 30 | 44 | 32 |
| Depreciation | 18 | 19 | 20 | 21 | 20 | 23 | 23 | 23 | 24 | 26 | 28 | 28 | 28 |
| Profit before tax | 17 | 25 | 21 | 11 | 11 | 36 | 29 | 56 | 19 | 99 | 21 | 122 | 69 |
| Net Profit | 12 | 15 | 15 | 7 | 6 | 26 | 22 | 41 | 14 | 73 | 15 | 92 | 51 |
| EPS (₹) | 1.13 | 1.40 | 1.41 | 0.66 | 0.57 | 2.44 | 2.03 | 3.82 | 1.27 | 6.78 | 1.44 | 8.59 | 4.76 |
| 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 | 2,441 | 1,943 | 2,229 | 2,783 | 3,442 | 3,754 | 2,110 | 2,561 | 3,310 | 3,097 | 4,039 | 5,190 | 5,617 |
| Expenses | 1,823 | 1,499 | 1,809 | 2,263 | 2,769 | 2,639 | 1,435 | 2,028 | 2,941 | 2,820 | 3,744 | 4,880 | 5,253 |
| Operating Profit | 617 | 444 | 420 | 520 | 673 | 1,115 | 675 | 533 | 370 | 277 | 294 | 310 | 364 |
| OPM % | 25.3% | 22.9% | 18.8% | 18.7% | 19.6% | 29.7% | 32.0% | 20.8% | 11.2% | 8.9% | 7.3% | 6.0% | 6.5% |
| Other Income | 15 | 36 | 52 | 50 | 73 | 72 | 81 | 84 | 92 | 121 | 124 | 193 | 196 |
| Interest | 188 | 164 | 150 | 198 | 236 | 682 | 601 | 308 | 249 | 246 | 196 | 137 | 139 |
| Depreciation | 72 | 60 | 64 | 54 | 62 | 72 | 79 | 72 | 68 | 78 | 90 | 106 | 111 |
| Profit before tax | 372 | 257 | 258 | 317 | 448 | 433 | 75 | 237 | 145 | 74 | 133 | 260 | 310 |
| Net Profit | 244 | 138 | 161 | 217 | 297 | 282 | 62 | 173 | 104 | 49 | 95 | 193 | 231 |
| EPS (₹) | 21.52 | 12.48 | 14.80 | 20.27 | 27.76 | 26.32 | 5.82 | 16.19 | 9.74 | 4.59 | 8.86 | 18.09 | 21.57 |
| 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 | 98 | 98 | 96 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 107 | 107 | — |
| Reserves | 2,334 | 2,467 | 2,548 | 2,675 | 2,134 | 2,336 | 2,333 | 2,328 | 2,400 | 2,419 | 4,454 | 4,613 | — |
| Borrowings | 2,059 | 2,180 | 2,222 | 2,331 | 2,604 | 3,131 | 3,052 | 2,529 | 2,027 | 1,940 | 1,183 | 1,057 | — |
| Other Liabilities | 1,666 | 3,317 | 4,027 | 3,924 | 5,907 | 5,448 | 5,729 | 6,578 | 8,054 | 9,228 | 11,461 | 13,721 | — |
| Total Liabilities | 6,157 | 8,062 | 8,893 | 9,025 | 10,740 | 11,010 | 11,208 | 11,530 | 12,576 | 13,682 | 17,205 | 19,499 | — |
| Fixed Assets | 315 | 373 | 595 | 610 | 678 | 919 | 903 | 852 | 899 | 946 | 981 | 1,076 | — |
| CWIP | 52 | 45 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 24 | 27 | — |
| Investments | 0 | 229 | 0 | 112 | 113 | 114 | 114 | 115 | 115 | 115 | 115 | 120 | — |
| Other Assets | 5,789 | 7,415 | 8,298 | 8,302 | 9,949 | 9,976 | 10,191 | 10,564 | 11,560 | 12,615 | 16,085 | 18,275 | — |
| Total Assets | 6,157 | 8,062 | 8,893 | 9,025 | 10,740 | 11,010 | 11,208 | 11,530 | 12,576 | 13,682 | 17,205 | 19,499 | — |
| Mar 2014 | 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 | 395 | −216 | 388 | 354 | 353 | 206 | 294 | 613 | 826 | 1,150 | 647 | 200 | 430 |
| Cash from Investing Activity | −126 | −60 | −245 | 2 | −129 | −61 | −307 | −33 | 38 | −237 | −475 | −1,180 | −97 |
| Cash from Financing Activity | −246 | 337 | −133 | −345 | −243 | −86 | −84 | −483 | −889 | −773 | −338 | 993 | −285 |
| Net Cash Flow | 23 | 61 | 11 | 10 | −18 | 58 | −97 | 96 | −25 | 140 | −166 | 13 | 48 |
| Mar 2014 | 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 % | 15.0 | 14.0 | 9.0 | 8.0 | 10.0 | 14.0 | 21.0 | 12.0 | 10.0 | 8.0 | 7.0 | 6.0 | 7.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 4.2 |
| EPS (₹) | 21.25 | 21.52 | 12.48 | 14.80 | 20.27 | 27.76 | 26.32 | 5.82 | 16.19 | 9.74 | 4.59 | 8.86 | 18.09 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 441.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 53.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.52 |
| NPM % | 10.8 | 9.9 | 7.0 | 7.1 | 7.7 | 8.4 | 7.4 | 2.8 | 6.5 | 3.1 | 1.5 | 2.3 | 3.6 |
| OPM % | 28.0 | 25.0 | 23.0 | 19.0 | 19.0 | 20.0 | 30.0 | 32.0 | 21.0 | 11.0 | 9.0 | 7.0 | 6.0 |
| D/E | 0.61 | 0.85 | 0.85 | 0.84 | 0.84 | 1.17 | 1.29 | 1.26 | 1.04 | 0.81 | 0.77 | 0.26 | 0.22 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 2.6 |