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 | 608 | 601 | 566 | 764 | 634 | 696 | 666 | 1,349 | 2,507 | 2,387 | 2,103 | 2,790 | 2,642 |
| Expenses | 538 | 535 | 504 | 645 | 553 | 602 | 587 | 1,222 | 2,314 | 2,255 | 2,065 | 2,562 | 2,383 |
| Operating Profit | 70 | 66 | 62 | 119 | 81 | 94 | 79 | 127 | 192 | 132 | 38 | 227 | 259 |
| OPM % | 11.5% | 11.0% | 11.0% | 15.6% | 12.8% | 13.5% | 11.9% | 9.4% | 7.7% | 5.5% | 1.8% | 8.1% | 9.8% |
| Other Income | 319 | 6 | 4 | 3 | 4 | −6 | −26 | −38 | 33 | 38 | −24 | 32 | 32 |
| Interest | 10 | 10 | 9 | 8 | 7 | 9 | 11 | 21 | 44 | 44 | 36 | 41 | 40 |
| Depreciation | 35 | 35 | 35 | 36 | 36 | 37 | 37 | 57 | 99 | 97 | 101 | 50 | 93 |
| Profit before tax | 344 | 26 | 22 | 78 | 41 | 43 | 5 | 11 | 82 | 30 | −123 | 168 | 157 |
| Net Profit | 267 | 18 | 15 | 58 | 29 | 30 | 1 | 0 | 55 | 19 | −116 | 82 | 103 |
| EPS (₹) | 38.56 | 2.58 | 2.11 | 8.38 | 4.25 | 4.32 | 0.07 | −0.52 | 6.01 | 1.49 | −14.67 | 10.01 | 12.22 |
| 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 | 1,205 | 1,401 | 1,282 | 1,329 | 1,593 | 1,708 | 1,864 | 2,201 | 2,302 | 2,539 | 3,346 | 9,787 | 9,922 |
| Expenses | 1,075 | 1,232 | 1,093 | 1,139 | 1,386 | 1,460 | 1,574 | 1,923 | 2,088 | 2,220 | 2,962 | 9,184 | 9,266 |
| Operating Profit | 131 | 170 | 189 | 191 | 207 | 248 | 290 | 278 | 213 | 318 | 383 | 603 | 656 |
| OPM % | 10.9% | 12.1% | 14.7% | 14.4% | 13.0% | 14.5% | 15.6% | 12.6% | 9.3% | 12.5% | 11.4% | 6.2% | 6.6% |
| Other Income | 23 | 14 | 25 | 15 | 81 | 22 | 7 | 5 | 5 | 332 | −67 | 75 | 78 |
| Interest | 41 | 37 | 30 | 25 | 19 | 16 | 20 | 23 | 44 | 39 | 51 | 174 | 161 |
| Depreciation | 42 | 48 | 49 | 58 | 66 | 74 | 87 | 89 | 114 | 141 | 166 | 347 | 341 |
| Profit before tax | 72 | 99 | 136 | 123 | 203 | 180 | 190 | 171 | 60 | 471 | 99 | 157 | 232 |
| Net Profit | 54 | 70 | 101 | 85 | 135 | 145 | 141 | 130 | 45 | 357 | 60 | 41 | 89 |
| EPS (₹) | 7.86 | 10.10 | 14.64 | 12.24 | 19.52 | 20.88 | 20.38 | 18.77 | 6.47 | 51.63 | 7.11 | 2.84 | 9.05 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 16 | 16 | — |
| Reserves | 249 | 300 | 367 | 426 | 554 | 587 | 730 | 819 | 814 | 1,135 | 3,377 | 3,434 | — |
| Borrowings | 433 | 430 | 433 | 431 | 367 | 501 | 618 | 823 | 829 | 467 | 2,378 | 2,473 | — |
| Other Liabilities | 317 | 346 | 379 | 433 | 424 | 522 | 638 | 705 | 725 | 730 | 3,864 | 3,629 | — |
| Total Liabilities | 1,012 | 1,090 | 1,193 | 1,304 | 1,358 | 1,624 | 2,000 | 2,361 | 2,383 | 2,346 | 9,634 | 9,553 | — |
| Fixed Assets | 333 | 358 | 452 | 475 | 465 | 627 | 615 | 832 | 1,126 | 1,102 | 2,774 | 2,987 | — |
| CWIP | 8 | 15 | 8 | 6 | 24 | 48 | 278 | 285 | 44 | 15 | 121 | 144 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 545 | 566 | — |
| Other Assets | 671 | 716 | 733 | 822 | 869 | 948 | 1,105 | 1,243 | 1,210 | 1,227 | 6,194 | 5,855 | — |
| Total Assets | 1,012 | 1,090 | 1,193 | 1,304 | 1,358 | 1,624 | 2,000 | 2,361 | 2,383 | 2,346 | 9,634 | 9,553 | — |
| 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 | 112 | 164 | 163 | 148 | 71 | 263 | 165 | 178 | 287 | 193 | 71 | 344 |
| Cash from Investing Activity | −61 | −83 | −135 | −87 | −27 | −220 | −266 | −307 | −189 | 279 | −1,610 | 165 |
| Cash from Financing Activity | −43 | −81 | −38 | −62 | −48 | −39 | 108 | 138 | −103 | −446 | 2,596 | −680 |
| Net Cash Flow | 8 | 0 | −10 | −2 | −3 | 3 | 8 | 9 | −5 | 27 | 1,057 | −171 |
| 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 % | 16.0 | 19.0 | 22.0 | 18.0 | 17.0 | 18.0 | 17.0 | 13.0 | 6.0 | 11.0 | 6.0 | 5.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 0.5 |
| EPS (₹) | 7.86 | 10.10 | 14.64 | 12.24 | 19.52 | 20.88 | 20.38 | 18.77 | 6.47 | 51.63 | 7.11 | 2.84 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 439.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 91.5 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.43 |
| NPM % | 4.4 | 4.9 | 7.7 | 6.3 | 8.1 | 8.4 | 7.5 | 5.9 | 2.0 | 12.4 | 1.8 | 0.4 |
| OPM % | 11.0 | 12.0 | 15.0 | 14.0 | 13.0 | 15.0 | 16.0 | 13.0 | 9.0 | 13.0 | 11.0 | 6.0 |
| D/E | 1.65 | 1.37 | 1.14 | 0.98 | 0.65 | 0.83 | 0.83 | 0.99 | 1.00 | 0.41 | 0.70 | 0.72 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.7 |