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 | 930 | 999 | 1,006 | 1,044 | 1,054 | 1,167 | 1,154 | 1,190 | 1,120 | 1,221 | 1,195 | 1,323 | 1,265 |
| Expenses | 796 | 889 | 876 | 874 | 866 | 983 | 943 | 973 | 902 | 990 | 959 | 1,084 | 1,037 |
| Operating Profit | 134 | 111 | 129 | 169 | 188 | 184 | 210 | 218 | 218 | 231 | 236 | 240 | 228 |
| OPM % | 14.4% | 11.1% | 12.8% | 16.2% | 17.8% | 15.8% | 18.2% | 18.3% | 19.5% | 18.9% | 19.7% | 18.1% | 18.0% |
| Other Income | 3 | −129 | 60 | −27 | 3,299 | 25 | 4 | −12 | 0 | 18 | 104 | 3 | 68 |
| Interest | 76 | 79 | 70 | 71 | 73 | 74 | 52 | 50 | 47 | 46 | 43 | 42 | 41 |
| Depreciation | 60 | 60 | 49 | 48 | 47 | 48 | 48 | 49 | 49 | 50 | 51 | 53 | 56 |
| Profit before tax | 0 | −157 | 70 | 23 | 3,369 | 86 | 114 | 106 | 122 | 153 | 245 | 148 | 200 |
| Net Profit | −9 | −149 | 54 | 10 | 3,350 | 72 | 90 | 86 | 106 | 132 | 208 | 129 | 165 |
| EPS (₹) | −0.79 | −14.54 | 5.40 | 1.98 | 364.69 | 7.81 | 9.54 | 8.91 | 10.80 | 13.84 | 21.93 | 13.77 | 17.02 |
| 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 | 1,196 | 2,861 | 2,755 | 2,845 | 2,178 | 2,752 | 3,316 | 3,070 | 3,688 | 3,890 | 4,565 | 4,859 | 5,004 |
| Expenses | 967 | 2,486 | 2,228 | 2,448 | 1,982 | 2,338 | 2,779 | 3,201 | 3,544 | 3,362 | 3,763 | 3,933 | 4,070 |
| Operating Profit | 229 | 374 | 527 | 398 | 197 | 414 | 537 | −131 | 145 | 528 | 803 | 925 | 935 |
| OPM % | 19.1% | 13.1% | 19.1% | 14.0% | 9.0% | 15.0% | 16.2% | −4.3% | 3.9% | 13.6% | 17.6% | 19.0% | 18.7% |
| Other Income | 874 | 63 | 291 | 643 | 303 | −43 | 109 | −112 | 92 | −100 | 3,313 | 124 | 193 |
| Interest | 47 | 168 | 183 | 196 | 79 | 156 | 150 | 177 | 261 | 280 | 249 | 179 | 172 |
| Depreciation | 64 | 131 | 126 | 154 | 117 | 174 | 206 | 233 | 243 | 214 | 192 | 202 | 210 |
| Profit before tax | 992 | 137 | 509 | 690 | 303 | 42 | 289 | −653 | −268 | −65 | 3,675 | 669 | 746 |
| Net Profit | 844 | 95 | 446 | 684 | 330 | 31 | 258 | −474 | −212 | −94 | 3,598 | 575 | 634 |
| EPS (₹) | 141.78 | 12.15 | 44.71 | 74.25 | 36.27 | 4.06 | 29.93 | −51.25 | −22.44 | −7.68 | 389.75 | 60.34 | 66.56 |
| 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 | 60 | 89 | 89 | 90 | 90 | 90 | 90 | 90 | 90 | 92 | 92 | 92 | — |
| Reserves | 1,085 | 2,569 | 2,659 | 2,374 | 2,559 | 2,438 | 2,687 | 2,269 | 2,122 | 2,034 | 2,460 | 3,015 | — |
| Borrowings | 892 | 3,542 | 3,700 | 2,520 | 3,221 | 2,235 | 2,348 | 3,025 | 3,030 | 2,517 | 1,880 | 1,758 | — |
| Other Liabilities | 438 | 1,211 | 1,598 | 1,601 | 1,937 | 1,369 | 1,844 | 1,556 | 1,352 | 1,157 | 1,498 | 1,941 | — |
| Total Liabilities | 2,475 | 7,410 | 8,046 | 6,585 | 7,807 | 6,131 | 6,969 | 6,940 | 6,594 | 5,799 | 5,929 | 6,807 | — |
| Fixed Assets | 701 | 2,679 | 2,980 | 2,977 | 3,648 | 2,099 | 2,219 | 2,347 | 2,311 | 1,865 | 1,899 | 2,101 | — |
| CWIP | 171 | 815 | 780 | 620 | 453 | 413 | 447 | 291 | 151 | 162 | 207 | 447 | — |
| Investments | 630 | 1,341 | 1,525 | 588 | 702 | 549 | 697 | 540 | 490 | 303 | 409 | 291 | — |
| Other Assets | 972 | 2,576 | 2,762 | 2,400 | 3,005 | 3,070 | 3,605 | 3,762 | 3,642 | 3,470 | 3,414 | 3,967 | — |
| Total Assets | 2,475 | 7,410 | 8,046 | 6,585 | 7,807 | 6,131 | 6,969 | 6,940 | 6,594 | 5,799 | 5,929 | 6,807 | — |
| 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 | 83 | 73 | 288 | 187 | 60 | 205 | 481 | −258 | 44 | 701 | 684 | 703 |
| Cash from Investing Activity | 50 | −2,205 | −1,222 | 570 | −145 | 1,321 | −522 | −119 | 302 | −150 | −90 | −173 |
| Cash from Financing Activity | −421 | 2,944 | 338 | −1,016 | 194 | −1,709 | −16 | 421 | −214 | −693 | −643 | −453 |
| Net Cash Flow | −288 | 812 | −596 | −259 | 110 | −184 | −56 | 45 | 133 | −142 | −48 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | 57.0 | 8.0 | 11.0 | 16.0 | 2.0 | 5.0 | 8.0 | −5.0 | 0.0 | 7.0 | 15.0 | 18.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 20.0 |
| EPS (₹) | 141.78 | 12.15 | 44.71 | 74.25 | 36.27 | 4.06 | 29.93 | −51.25 | −22.44 | −7.68 | 389.75 | 60.34 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 337.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 17.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.46 |
| NPM % | 40.8 | 3.2 | 14.6 | 19.6 | 13.3 | 1.1 | 7.5 | −16.0 | −5.6 | −2.5 | 45.7 | 11.5 |
| OPM % | 19.0 | 13.0 | 19.0 | 14.0 | 9.0 | 15.0 | 16.0 | −4.3 | 3.9 | 14.0 | 18.0 | 19.0 |
| D/E | 0.78 | 1.33 | 1.35 | 1.02 | 1.22 | 0.88 | 0.85 | 1.28 | 1.37 | 1.18 | 0.74 | 0.57 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 3.2 |