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 | 226 | 234 | 215 | 240 | 243 | 263 | 255 | 265 | 283 | 292 | 271 | 283 | 326 |
| Expenses | 184 | 187 | 167 | 192 | 201 | 208 | 209 | 222 | 230 | 236 | 215 | 227 | 258 |
| Operating Profit | 42 | 47 | 48 | 48 | 42 | 54 | 46 | 43 | 53 | 57 | 56 | 56 | 69 |
| OPM % | 18.6% | 20.1% | 22.3% | 20.0% | 17.3% | 20.5% | 18.0% | 16.2% | 18.7% | 19.5% | 20.7% | 19.8% | 21.2% |
| Other Income | 1 | 2 | 2 | 0 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 4 | 1 |
| Interest | 1 | 1 | 1 | 0 | 1 | 4 | −1 | 0 | 7 | 2 | −7 | 1 | 1 |
| Depreciation | 5 | 5 | 6 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 5 | 6 | 4 |
| Profit before tax | 36 | 43 | 44 | 41 | 38 | 47 | 42 | 38 | 41 | 51 | 59 | 52 | 65 |
| Net Profit | 28 | 32 | 31 | 38 | 28 | 34 | 30 | 30 | 28 | 37 | 46 | 38 | 48 |
| EPS (₹) | 16.39 | 18.73 | 18.49 | 22.17 | 16.73 | 20.13 | 17.59 | 17.45 | 16.68 | 22.03 | 27.15 | 22.57 | 28.42 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 461 | 462 | 476 | 659 | 952 | 914 | 1,025 | 1,129 | 1,173 |
| Expenses | 380 | 382 | 380 | 556 | 797 | 730 | 840 | 909 | 936 |
| Operating Profit | 80 | 80 | 95 | 104 | 155 | 184 | 185 | 221 | 237 |
| OPM % | 17.4% | 17.3% | 20.0% | 15.8% | 16.3% | 20.1% | 18.0% | 19.6% | 20.2% |
| Other Income | 1 | −14 | 5 | 8 | 1 | 6 | 8 | 7 | 7 |
| Interest | 11 | 11 | 6 | 8 | 8 | 3 | 4 | 4 | −3 |
| Depreciation | 18 | 21 | 23 | 23 | 20 | 22 | 24 | 21 | 20 |
| Profit before tax | 52 | 33 | 71 | 81 | 128 | 164 | 165 | 203 | 227 |
| Net Profit | 39 | 19 | 55 | 61 | 96 | 128 | 122 | 150 | 170 |
| EPS (₹) | 23.82 | 11.03 | 32.61 | 35.93 | 56.63 | 75.78 | 71.91 | 88.43 | 100.17 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | — |
| Reserves | 177 | 196 | 251 | 308 | 404 | 528 | 649 | 798 | — |
| Borrowings | 189 | 118 | 59 | 79 | 47 | 0 | 36 | 29 | — |
| Other Liabilities | 64 | 73 | 89 | 93 | 79 | 69 | 85 | 143 | — |
| Total Liabilities | 438 | 395 | 407 | 489 | 538 | 606 | 778 | 979 | — |
| Fixed Assets | 233 | 195 | 188 | 179 | 172 | 175 | 177 | 201 | — |
| CWIP | 13 | 11 | 0 | 0 | 13 | 2 | 83 | 221 | — |
| Investments | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | — |
| Other Assets | 191 | 188 | 218 | 309 | 352 | 429 | 518 | 557 | — |
| Total Assets | 438 | 395 | 407 | 489 | 538 | 606 | 778 | 979 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 28 | 66 | 79 | 6 | 66 | 109 | 107 | 177 |
| Cash from Investing Activity | −53 | 19 | −5 | −30 | −12 | −36 | −126 | −156 |
| Cash from Financing Activity | 22 | −80 | −64 | 17 | −36 | −4 | −4 | −3 |
| Net Cash Flow | −2 | 5 | 9 | −6 | 18 | 69 | −23 | 18 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 17.0 | 24.0 | 25.0 | 32.0 | 34.0 | 27.0 | 27.0 |
| ROE % | — | — | — | — | — | — | — | 19.9 |
| EPS (₹) | 23.82 | 11.03 | 32.61 | 35.93 | 56.63 | 75.78 | 71.91 | 88.43 |
| Book Value (₹) | — | — | — | — | — | — | — | 476.0 |
| Face Value (₹) | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | 32.6 |
| Div Yield % | — | — | — | — | — | — | — | 0.00 |
| NPM % | 8.4 | 4.2 | 11.4 | 9.1 | 10.1 | 13.9 | 11.8 | 13.2 |
| OPM % | 17.0 | 17.0 | 20.0 | 16.0 | 16.0 | 20.0 | 18.0 | 20.0 |
| D/E | 1.02 | 0.58 | 0.23 | 0.25 | 0.11 | 0.00 | 0.05 | 0.04 |
| P/B | — | — | — | — | — | — | — | 6.9 |