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 | 71 | 25 | 42 | 427 | 316 | 169 | 162 | 206 | 188 | 252 | 344 | 339 | 192 |
| Expenses | 79 | 39 | 57 | 274 | 285 | 132 | 113 | 137 | 141 | 175 | 263 | 242 | 125 |
| Operating Profit | −8 | −14 | −15 | 153 | 31 | 37 | 48 | 69 | 48 | 78 | 81 | 97 | 67 |
| OPM % | −11.3% | −56.0% | −35.7% | 35.8% | 9.8% | 21.9% | 29.6% | 33.5% | 25.5% | 31.0% | 23.5% | 28.6% | 34.9% |
| Other Income | 18 | 12 | 19 | 8 | 12 | 13 | 13 | 13 | 13 | 10 | 12 | 10 | 11 |
| Interest | 17 | 16 | 17 | 18 | 10 | 10 | 9 | 12 | 15 | 19 | 12 | 20 | 22 |
| Depreciation | 2 | 2 | 2 | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
| Profit before tax | −9 | −20 | −15 | 140 | 30 | 37 | 49 | 67 | 43 | 65 | 78 | 83 | 52 |
| Net Profit | −7 | −14 | −10 | 101 | 23 | 35 | 43 | 50 | 33 | 49 | 57 | 63 | 42 |
| EPS (₹) | −0.46 | −0.95 | −0.66 | 6.92 | 1.56 | 2.36 | 2.90 | 3.44 | 2.28 | 3.34 | 3.97 | 4.34 | 2.88 |
| 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 | 303 | 243 | 952 | 888 | 857 | 560 | 614 | 513 | 362 | 565 | 853 | 1,124 | 1,127 |
| Expenses | 169 | 219 | 606 | 522 | 479 | 392 | 477 | 418 | 298 | 447 | 667 | 819 | 804 |
| Operating Profit | 134 | 24 | 346 | 367 | 378 | 167 | 137 | 95 | 64 | 118 | 186 | 305 | 323 |
| OPM % | 44.2% | 9.9% | 36.3% | 41.3% | 44.1% | 29.8% | 22.3% | 18.5% | 17.7% | 20.9% | 21.8% | 27.1% | 28.7% |
| Other Income | 14 | 16 | 5 | 9 | 35 | 20 | 11 | 22 | 35 | 55 | 51 | 45 | 43 |
| Interest | 18 | 17 | 46 | 42 | 41 | 81 | 85 | 78 | 86 | 68 | 41 | 67 | 73 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 4 | 5 | 7 | 9 | 10 | 13 | 14 | 15 |
| Profit before tax | 128 | 21 | 303 | 332 | 370 | 103 | 58 | 33 | 4 | 95 | 183 | 268 | 278 |
| Net Profit | 81 | 27 | 216 | 224 | 241 | 75 | 42 | 25 | 1 | 71 | 150 | 202 | 211 |
| EPS (₹) | 5.41 | 1.82 | 16.20 | 14.64 | 15.55 | 5.06 | 2.86 | 1.71 | 0.10 | 4.84 | 10.26 | 13.92 | 14.53 |
| 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 | 12 | 12 | 12 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | — |
| Reserves | 1,458 | 1,586 | 1,783 | 2,616 | 2,820 | 2,735 | 2,758 | 2,776 | 2,774 | 3,110 | 3,245 | 3,596 | — |
| Borrowings | 1,071 | 1,234 | 944 | 568 | 635 | 921 | 688 | 788 | 684 | 375 | 387 | 774 | — |
| Other Liabilities | 1,679 | 1,340 | 940 | 457 | 457 | 503 | 588 | 1,920 | 3,786 | 4,419 | 4,675 | 5,522 | — |
| Total Liabilities | 4,220 | 4,173 | 3,679 | 3,656 | 3,926 | 4,173 | 4,048 | 5,498 | 7,258 | 7,918 | 8,322 | 9,908 | — |
| Fixed Assets | 73 | 48 | 72 | 70 | 72 | 55 | 53 | 122 | 149 | 490 | 497 | 639 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 7 | 102 | 18 | 34 | 0 | — |
| Investments | 30 | 369 | 322 | 220 | 261 | 271 | 258 | 235 | 241 | 230 | 235 | 73 | — |
| Other Assets | 4,117 | 3,756 | 3,285 | 3,365 | 3,593 | 3,846 | 3,727 | 5,134 | 6,766 | 7,179 | 7,556 | 9,196 | — |
| Total Assets | 4,220 | 4,173 | 3,679 | 3,656 | 3,926 | 4,173 | 4,048 | 5,498 | 7,258 | 7,918 | 8,322 | 9,908 | — |
| 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 | −85 | −128 | 243 | −169 | −8 | −78 | 251 | −30 | 283 | 111 | 190 | −432 |
| Cash from Investing Activity | −158 | −76 | 88 | 18 | 72 | −18 | 50 | 18 | −37 | 249 | −37 | −174 |
| Cash from Financing Activity | 335 | 168 | −337 | 140 | −22 | 88 | −297 | 46 | −261 | −353 | −103 | 538 |
| Net Cash Flow | 91 | −37 | −6 | −10 | 42 | −8 | 4 | 34 | −16 | 7 | 50 | −68 |
| 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 % | 8.0 | 1.0 | 12.0 | 12.0 | 12.0 | 5.0 | 4.0 | 3.0 | 3.0 | 5.0 | 6.0 | 7.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 5.9 |
| EPS (₹) | 5.41 | 1.82 | 16.20 | 14.64 | 15.55 | 5.06 | 2.86 | 1.71 | 0.10 | 4.84 | 10.26 | 13.92 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 246.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 18.7 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.55 |
| NPM % | 25.6 | 10.4 | 22.6 | 25.0 | 27.0 | 12.9 | 6.7 | 4.7 | 0.3 | 11.5 | 16.6 | 17.3 |
| OPM % | 44.0 | 10.0 | 36.0 | 41.0 | 44.0 | 30.0 | 22.0 | 19.0 | 18.0 | 21.0 | 22.0 | 27.0 |
| D/E | 0.73 | 0.77 | 0.53 | 0.22 | 0.22 | 0.34 | 0.25 | 0.28 | 0.25 | 0.12 | 0.12 | 0.21 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.1 |