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 | 3,293 | 3,461 | 3,578 | 3,688 | 3,816 | 4,058 | 4,146 | 4,081 | 4,880 | 4,378 | 4,566 | 4,648 | 5,522 |
| Expenses | 2,909 | 3,296 | 3,191 | 3,502 | 3,391 | 3,912 | 3,861 | 4,089 | 4,292 | 4,303 | 4,395 | 4,500 | 4,773 |
| Operating Profit | 384 | 165 | 387 | 186 | 425 | 147 | 285 | −7 | 588 | 75 | 172 | 148 | 749 |
| OPM % | 11.7% | 4.8% | 10.8% | 5.0% | 11.1% | 3.6% | 6.9% | −0.2% | 12.0% | 1.7% | 3.8% | 3.2% | 13.6% |
| Other Income | 0 | 2 | 1 | 3 | 1 | 2 | 2 | 6 | 0 | 3 | 2 | 4 | −8 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 384 | 167 | 388 | 190 | 426 | 149 | 287 | −1 | 588 | 78 | 173 | 151 | 742 |
| Net Profit | 288 | 125 | 290 | 142 | 319 | 111 | 215 | 1 | 438 | 55 | 128 | 111 | 550 |
| EPS (₹) | 4.95 | 2.15 | 4.95 | 2.43 | 5.45 | 1.89 | 3.66 | 0.01 | 7.45 | 0.93 | 2.18 | 1.89 | 9.34 |
| 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 | 1,069 | 1,595 | 2,012 | 2,888 | 3,775 | 4,987 | 5,050 | 10,602 | 12,096 | 14,021 | 16,101 | 17,825 | 19,114 |
| Expenses | 1,189 | 1,439 | 1,871 | 2,673 | 3,565 | 4,544 | 6,447 | 11,962 | 11,223 | 12,840 | 15,180 | 17,001 | 17,971 |
| Operating Profit | −120 | 156 | 141 | 215 | 210 | 443 | −1,397 | −1,360 | 873 | 1,182 | 921 | 824 | 1,143 |
| OPM % | −11.2% | 9.8% | 7.0% | 7.4% | 5.6% | 8.9% | −27.7% | −12.8% | 7.2% | 8.4% | 5.7% | 4.6% | 6.0% |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | −3 | 7 | 5 | 6 | 12 | 9 | 1 |
| Interest | 1 | 2 | 3 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 19 | 18 | 20 | 23 | 28 | 29 | 46 | 43 | 52 | 59 | 71 | 79 | 0 |
| Profit before tax | −140 | 137 | 118 | 171 | 182 | 413 | −1,446 | −1,397 | 826 | 1,129 | 861 | 754 | 1,144 |
| Net Profit | −140 | 137 | 118 | 170 | 128 | 268 | −1,086 | −1,041 | 619 | 845 | 646 | 557 | 844 |
| EPS (₹) | −3.87 | 3.53 | 2.59 | 3.73 | 2.81 | 5.46 | −19.81 | −18.08 | 10.63 | 14.44 | 10.99 | 9.47 | 14.34 |
| 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 | 362 | 387 | 456 | 456 | 456 | 491 | 548 | 576 | 582 | 585 | 588 | 588 | — |
| Reserves | −220 | −27 | 334 | 504 | 773 | 1,153 | 2,947 | 4,045 | 4,862 | 5,799 | 6,471 | 6,987 | — |
| Borrowings | 0 | 0 | 0 | 250 | 250 | 250 | 250 | 720 | 470 | 470 | 470 | 470 | — |
| Other Liabilities | 954 | 1,012 | 1,423 | 2,138 | 3,394 | 4,233 | 6,756 | 8,174 | 9,313 | 10,914 | 13,255 | 16,019 | — |
| Total Liabilities | 1,096 | 1,372 | 2,213 | 3,347 | 4,872 | 6,127 | 10,501 | 13,514 | 15,226 | 17,768 | 20,785 | 24,064 | — |
| Fixed Assets | 46 | 62 | 77 | 92 | 85 | 90 | 183 | 113 | 217 | 159 | 357 | 404 | — |
| CWIP | 12 | 3 | 7 | 5 | 13 | 12 | 19 | 4 | 10 | 16 | 24 | 9 | — |
| Investments | 502 | 807 | 1,428 | 2,165 | 3,030 | 4,290 | 6,733 | 11,373 | 13,276 | 15,491 | 17,703 | 19,780 | — |
| Other Assets | 535 | 500 | 700 | 1,085 | 1,744 | 1,735 | 3,565 | 2,024 | 1,723 | 2,102 | 2,701 | 3,871 | — |
| Total Assets | 1,096 | 1,372 | 2,213 | 3,347 | 4,872 | 6,127 | 10,501 | 13,514 | 15,226 | 17,768 | 20,785 | 24,064 | — |
| 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 | — | — | 321 | 557 | 776 | 647 | 890 | 56 | 1,276 | 1,310 | 1,379 | 1,873 |
| Cash from Investing Activity | — | — | −497 | −663 | −731 | −1,006 | −2,418 | −3,786 | −1,097 | −1,177 | −1,151 | −1,067 |
| Cash from Financing Activity | — | — | 310 | 249 | 333 | 122 | 2,613 | 2,509 | −268 | 23 | −4 | −31 |
| Net Cash Flow | — | — | 134 | 143 | 379 | −237 | 1,086 | −1,221 | −89 | 156 | 224 | 775 |
| 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 % | — | 55.0 | 21.0 | 19.0 | 14.0 | 25.0 | −51.0 | −31.0 | 15.0 | 18.0 | 12.0 | 10.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 7.6 |
| EPS (₹) | −3.87 | 3.53 | 2.59 | 3.73 | 2.81 | 5.46 | −19.81 | −18.08 | 10.63 | 14.44 | 10.99 | 9.47 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 129.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 38.5 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −13.1 | 8.6 | 5.9 | 5.9 | 3.4 | 5.4 | −21.5 | −9.8 | 5.1 | 6.0 | 4.0 | 3.1 |
| OPM % | −11.0 | 10.0 | 7.0 | 7.0 | 6.0 | 9.0 | −28.0 | −13.0 | 7.0 | 8.0 | 6.0 | 4.6 |
| D/E | 0.00 | 0.00 | 0.00 | 0.26 | 0.20 | 0.15 | 0.07 | 0.16 | 0.09 | 0.07 | 0.07 | 0.06 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 4.3 |