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 | 1,522 | 1,494 | 1,322 | 843 | 872 | 1,074 | 998 | 1,052 | 1,019 | 1,034 | 1,257 | 1,441 | 1,910 |
| Expenses | 1,308 | 1,281 | 1,232 | 812 | 808 | 957 | 892 | 927 | 887 | 905 | 1,137 | 1,246 | 1,525 |
| Operating Profit | 214 | 213 | 90 | 31 | 64 | 117 | 106 | 125 | 132 | 129 | 120 | 195 | 385 |
| OPM % | 14.1% | 14.3% | 6.8% | 3.7% | 7.3% | 10.9% | 10.6% | 11.9% | 13.0% | 12.5% | 9.5% | 13.5% | 20.2% |
| Other Income | 30 | 11 | 12 | 24 | 8 | 5 | −4 | −24 | 8 | 12 | −6 | 54 | 12 |
| Interest | 92 | 95 | 94 | 71 | 56 | 62 | 58 | 65 | 50 | 55 | 56 | 63 | 55 |
| Depreciation | 81 | 85 | 84 | 81 | 78 | 79 | 80 | 79 | 77 | 80 | 79 | 77 | 85 |
| Profit before tax | 71 | 44 | −76 | −97 | −62 | −19 | −36 | −43 | 13 | 6 | −21 | 109 | 257 |
| Net Profit | 52 | 32 | −59 | −82 | −48 | −14 | −24 | −40 | 10 | 4 | −17 | 59 | 197 |
| EPS (₹) | 1.35 | 0.85 | −1.43 | −2.05 | −0.98 | −0.29 | −0.49 | −0.82 | 0.20 | 0.08 | −0.35 | 1.21 | 4.04 |
| 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 | 3,097 | 2,144 | 2,449 | 3,177 | 5,087 | 5,154 | 4,825 | 5,437 | 6,925 | 4,083 | 3,996 | 4,745 | 5,642 |
| Expenses | 2,634 | 1,685 | 1,929 | 2,431 | 3,968 | 4,085 | 4,015 | 4,772 | 6,030 | 3,612 | 3,580 | 4,176 | 4,813 |
| Operating Profit | 463 | 459 | 519 | 746 | 1,120 | 1,069 | 811 | 665 | 895 | 471 | 416 | 569 | 829 |
| OPM % | 14.9% | 21.4% | 21.2% | 23.5% | 22.0% | 20.7% | 16.8% | 12.2% | 12.9% | 11.5% | 10.4% | 12.0% | 14.7% |
| Other Income | 49 | 10 | 20 | 38 | 37 | −25 | 54 | −22 | −64 | 74 | −15 | 75 | 72 |
| Interest | 327 | 119 | 123 | 104 | 105 | 221 | 203 | 238 | 311 | 293 | 241 | 224 | 229 |
| Depreciation | 185 | 126 | 159 | 182 | 195 | 290 | 285 | 308 | 309 | 314 | 316 | 313 | 321 |
| Profit before tax | 0 | 225 | 257 | 497 | 856 | 533 | 377 | 97 | 211 | −62 | −156 | 107 | 351 |
| Net Profit | −4 | 160 | 218 | 364 | 578 | 424 | 265 | 45 | 127 | −57 | −123 | 56 | 243 |
| EPS (₹) | −0.07 | 3.89 | 5.06 | 8.34 | 13.98 | 10.74 | 6.95 | 1.51 | 3.54 | −1.28 | −2.52 | 1.15 | 4.98 |
| 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 | 79 | 79 | 80 | 80 | 81 | 81 | 79 | 80 | 80 | 80 | 98 | 98 | — |
| Reserves | 1,008 | 676 | 800 | 1,095 | 1,639 | 1,839 | 1,908 | 1,875 | 2,011 | 1,943 | 1,892 | 2,170 | — |
| Borrowings | 5,725 | 1,085 | 1,092 | 1,178 | 2,067 | 2,577 | 2,944 | 3,475 | 3,834 | 3,376 | 1,926 | 1,942 | — |
| Other Liabilities | 1,568 | 775 | 938 | 1,359 | 3,226 | 2,698 | 3,124 | 3,281 | 2,886 | 2,879 | 1,530 | 2,078 | — |
| Total Liabilities | 8,380 | 2,614 | 2,911 | 3,712 | 7,012 | 7,195 | 8,055 | 8,711 | 8,811 | 8,278 | 5,446 | 6,288 | — |
| Fixed Assets | 4,055 | 1,137 | 1,313 | 1,234 | 2,468 | 3,060 | 3,174 | 3,351 | 3,246 | 3,209 | 2,928 | 2,971 | — |
| CWIP | 2,193 | 172 | 66 | 357 | 419 | 133 | 227 | 143 | 129 | 62 | 23 | 19 | — |
| Investments | 59 | 16 | 49 | 175 | 135 | 333 | 303 | 92 | 136 | 123 | 90 | 467 | — |
| Other Assets | 2,074 | 1,289 | 1,483 | 1,946 | 3,990 | 3,669 | 4,350 | 5,125 | 5,300 | 4,884 | 2,405 | 2,831 | — |
| Total Assets | 8,380 | 2,614 | 2,911 | 3,712 | 7,012 | 7,195 | 8,055 | 8,711 | 8,811 | 8,278 | 5,446 | 6,288 | — |
| 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 | 393 | 215 | 488 | 729 | 631 | 696 | 638 | 584 | 228 | 791 | 348 | 520 |
| Cash from Investing Activity | −1,172 | −128 | −232 | −586 | −1,172 | −624 | −615 | −481 | −56 | −211 | −295 | −485 |
| Cash from Financing Activity | 850 | −81 | −187 | −152 | 570 | −68 | 23 | 115 | −132 | −691 | 4 | −133 |
| Net Cash Flow | 71 | 6 | 69 | −9 | 29 | 4 | 46 | 218 | 40 | −111 | 57 | −98 |
| 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 % | 5.0 | 8.0 | 20.0 | 27.0 | 30.0 | 19.0 | 12.0 | 8.0 | 11.0 | 3.0 | 3.0 | 8.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 1.2 |
| EPS (₹) | −0.07 | 3.89 | 5.06 | 8.34 | 13.98 | 10.74 | 6.95 | 1.51 | 3.54 | −1.28 | −2.52 | 1.15 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 46.5 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 221.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −0.1 | 7.4 | 8.8 | 11.3 | 11.3 | 8.3 | 5.4 | 0.8 | 1.9 | −1.4 | −3.1 | 1.2 |
| OPM % | 15.0 | 21.0 | 21.0 | 23.0 | 22.0 | 21.0 | 17.0 | 12.0 | 13.0 | 12.0 | 10.0 | 12.0 |
| D/E | 5.27 | 1.44 | 1.24 | 1.00 | 1.20 | 1.34 | 1.48 | 1.78 | 1.83 | 1.67 | 0.97 | 0.86 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 21.8 |