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 | 760 | 585 | 651 | 914 | 751 | 642 | 719 | 1,052 | 912 | 811 | 880 | 1,174 | 943 |
| Expenses | 631 | 487 | 503 | 734 | 635 | 546 | 615 | 789 | 684 | 621 | 678 | 858 | 748 |
| Operating Profit | 129 | 99 | 149 | 180 | 116 | 96 | 104 | 263 | 228 | 190 | 202 | 315 | 194 |
| OPM % | 17.0% | 16.9% | 22.9% | 19.7% | 15.4% | 15.0% | 14.5% | 25.0% | 25.0% | 23.4% | 23.0% | 26.8% | 20.6% |
| Other Income | 9 | 6 | 4 | 8 | 1 | 2 | 3 | 5 | 2 | 3 | −1 | 3 | 8 |
| Interest | 2 | 3 | 3 | 4 | 6 | 7 | 10 | 9 | 10 | 11 | 12 | 13 | 14 |
| Depreciation | 32 | 36 | 37 | 42 | 73 | 83 | 89 | 88 | 85 | 90 | 91 | 99 | 91 |
| Profit before tax | 104 | 65 | 113 | 141 | 39 | 8 | 8 | 171 | 135 | 92 | 99 | 207 | 98 |
| Net Profit | 93 | 41 | 74 | 88 | 31 | 6 | 9 | 123 | 98 | 71 | 74 | 147 | 74 |
| EPS (₹) | 2.31 | 1.01 | 1.82 | 2.17 | 0.77 | 0.14 | 0.22 | 3.05 | 2.44 | 1.78 | 1.85 | 3.66 | 1.85 |
| 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 | 1,430 | 1,715 | 1,528 | 1,615 | 1,831 | 1,843 | 1,720 | 2,222 | 2,705 | 2,911 | 3,163 | 3,776 | 3,807 |
| Expenses | 994 | 1,316 | 1,119 | 1,093 | 1,382 | 1,449 | 1,387 | 1,877 | 2,236 | 2,353 | 2,585 | 2,841 | 2,905 |
| Operating Profit | 436 | 399 | 408 | 521 | 449 | 394 | 333 | 345 | 468 | 557 | 579 | 936 | 902 |
| OPM % | 30.5% | 23.3% | 26.7% | 32.3% | 24.5% | 21.4% | 19.4% | 15.5% | 17.3% | 19.1% | 18.3% | 24.8% | 23.7% |
| Other Income | 1 | 1 | 2 | 4 | 5 | 29 | −36 | 33 | 52 | 25 | 10 | 8 | 14 |
| Interest | 87 | 83 | 78 | 52 | 14 | 9 | 7 | 13 | 10 | 13 | 32 | 46 | 50 |
| Depreciation | 224 | 171 | 118 | 121 | 106 | 93 | 90 | 122 | 131 | 147 | 332 | 365 | 372 |
| Profit before tax | 126 | 145 | 215 | 353 | 335 | 322 | 199 | 244 | 380 | 424 | 226 | 532 | 495 |
| Net Profit | 121 | 139 | 195 | 336 | 305 | 287 | 187 | 247 | 248 | 295 | 169 | 390 | 366 |
| EPS (₹) | 28.30 | 3.20 | 4.64 | 7.89 | 7.13 | 6.92 | 4.54 | 6.11 | 6.13 | 7.30 | 4.18 | 9.73 | 9.14 |
| 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 | 42 | 42 | 42 | 42 | 42 | 41 | 41 | 40 | 40 | 40 | 40 | 40 | — |
| Reserves | 879 | 1,013 | 1,104 | 1,434 | 1,682 | 1,816 | 2,033 | 2,128 | 2,376 | 2,670 | 2,839 | 3,151 | — |
| Borrowings | 880 | 940 | 801 | 432 | 74 | 13 | 18 | 16 | 35 | 147 | 403 | 603 | — |
| Other Liabilities | 388 | 471 | 534 | 597 | 499 | 488 | 470 | 561 | 680 | 745 | 825 | 852 | — |
| Total Liabilities | 2,190 | 2,466 | 2,480 | 2,506 | 2,297 | 2,358 | 2,562 | 2,745 | 3,131 | 3,602 | 4,107 | 4,647 | — |
| Fixed Assets | 1,028 | 919 | 863 | 785 | 722 | 696 | 823 | 923 | 891 | 1,416 | 2,421 | 2,612 | — |
| CWIP | 41 | 49 | 55 | 36 | 74 | 238 | 127 | 109 | 551 | 1,022 | 220 | 95 | — |
| Investments | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 167 | 173 | 2 | 2 | 258 | — |
| Other Assets | 1,119 | 1,496 | 1,561 | 1,684 | 1,498 | 1,423 | 1,611 | 1,545 | 1,517 | 1,163 | 1,464 | 1,682 | — |
| Total Assets | 2,190 | 2,466 | 2,480 | 2,506 | 2,297 | 2,358 | 2,562 | 2,745 | 3,131 | 3,602 | 4,107 | 4,647 | — |
| 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 | 262 | 97 | 300 | 421 | 616 | 483 | 350 | 417 | 358 | 490 | 296 | 765 |
| Cash from Investing Activity | −41 | −79 | −89 | −25 | −193 | −136 | −333 | −289 | −255 | −650 | −529 | −843 |
| Cash from Financing Activity | −210 | −14 | −218 | −393 | −348 | −201 | −3 | −176 | 10 | 86 | 224 | 52 |
| Net Cash Flow | 11 | 4 | −7 | 2 | 76 | 146 | 14 | −47 | 114 | −74 | −8 | −27 |
| 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 % | 12.0 | 12.0 | 14.0 | 20.0 | 18.0 | 17.0 | 13.0 | 12.0 | 17.0 | 16.0 | 8.0 | 17.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 13.2 |
| EPS (₹) | 28.30 | 3.20 | 4.64 | 7.89 | 7.13 | 6.92 | 4.54 | 6.11 | 6.13 | 7.30 | 4.18 | 9.73 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 79.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 20.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.07 |
| NPM % | 8.5 | 8.1 | 12.7 | 20.8 | 16.6 | 15.3 | 11.1 | 11.0 | 9.0 | 10.0 | 5.3 | 10.3 |
| OPM % | 31.0 | 23.0 | 27.0 | 32.0 | 25.0 | 21.0 | 19.0 | 16.0 | 17.0 | 19.0 | 18.0 | 25.0 |
| D/E | 0.96 | 0.89 | 0.70 | 0.29 | 0.04 | 0.01 | 0.01 | 0.01 | 0.01 | 0.05 | 0.14 | 0.19 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.4 |