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 | 132 | 140 | 140 | 158 | 161 | 166 | 186 | 184 | 145 | 200 | 206 | 277 | 190 |
| Expenses | 88 | 108 | 99 | 103 | 98 | 101 | 120 | 117 | 93 | 127 | 134 | 179 | 142 |
| Operating Profit | 44 | 32 | 41 | 56 | 63 | 65 | 66 | 68 | 52 | 73 | 72 | 98 | 47 |
| OPM % | 33.3% | 22.9% | 29.3% | 35.4% | 39.1% | 39.2% | 35.5% | 37.0% | 35.9% | 36.5% | 35.0% | 35.4% | 24.7% |
| Other Income | 3 | 2 | 3 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 3 | 3 |
| Interest | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
| Depreciation | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 7 | 7 | 8 | 9 |
| Profit before tax | 43 | 30 | 40 | 53 | 60 | 62 | 63 | 64 | 47 | 68 | 67 | 92 | 41 |
| Net Profit | 29 | 24 | 30 | 37 | 45 | 46 | 47 | 50 | 35 | 50 | 50 | 74 | 24 |
| EPS (₹) | 3.54 | 2.97 | 3.70 | 4.59 | 5.55 | 5.73 | 5.81 | 6.26 | 4.32 | 6.27 | 6.17 | 9.22 | 2.99 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 184 | 213 | 278 | 312 | 391 | 530 | 461 | 570 | 696 | 828 | 873 |
| Expenses | 166 | 191 | 213 | 213 | 218 | 316 | 332 | 394 | 436 | 533 | 583 |
| Operating Profit | 17 | 22 | 65 | 98 | 173 | 214 | 129 | 176 | 261 | 295 | 290 |
| OPM % | 9.2% | 10.3% | 23.4% | 31.4% | 44.2% | 40.4% | 28.0% | 30.9% | 37.5% | 35.6% | 33.2% |
| Other Income | 7 | 9 | 8 | 11 | 5 | 8 | 9 | 11 | 10 | 11 | 11 |
| Interest | 12 | 11 | 10 | 7 | 4 | 4 | 3 | 5 | 2 | 3 | 2 |
| Depreciation | 5 | 5 | 5 | 6 | 7 | 10 | 12 | 16 | 20 | 28 | 31 |
| Profit before tax | 8 | 14 | 57 | 96 | 167 | 207 | 123 | 166 | 248 | 275 | 268 |
| Net Profit | 6 | 9 | 39 | 73 | 124 | 152 | 90 | 119 | 188 | 209 | 198 |
| EPS (₹) | 3.87 | 5.96 | 26.93 | 50.11 | 16.89 | 18.86 | 11.17 | 14.80 | 23.35 | 25.98 | 24.65 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 15 | 15 | 15 | 15 | 15 | 16 | 16 | 16 | 16 | 16 | — |
| Reserves | 31 | 40 | 79 | 134 | 254 | 600 | 683 | 799 | 981 | 1,182 | — |
| Borrowings | 140 | 130 | 90 | 82 | 72 | 27 | 22 | 5 | 5 | 5 | — |
| Other Liabilities | 55 | 60 | 69 | 105 | 105 | 92 | 98 | 101 | 115 | 154 | — |
| Total Liabilities | 241 | 245 | 253 | 336 | 445 | 735 | 820 | 921 | 1,117 | 1,357 | — |
| Fixed Assets | 89 | 91 | 85 | 99 | 100 | 190 | 262 | 310 | 453 | 689 | — |
| CWIP | 36 | 34 | 35 | 40 | 79 | 43 | 68 | 149 | 148 | 36 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 64 | 63 | 99 | — |
| Other Assets | 117 | 120 | 133 | 197 | 267 | 502 | 466 | 399 | 453 | 534 | — |
| Total Assets | 241 | 245 | 253 | 336 | 445 | 735 | 820 | 921 | 1,117 | 1,357 | — |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 27 | 28 | 49 | 117 | 76 | 49 | 64 | 113 | 165 | 186 |
| Cash from Investing Activity | −27 | −5 | 5 | −25 | −47 | −60 | −124 | −174 | −152 | −176 |
| Cash from Financing Activity | −2 | −20 | −50 | −29 | −15 | 150 | −10 | −22 | −8 | −10 |
| Net Cash Flow | −2 | 3 | 4 | 62 | 15 | 139 | −70 | −83 | 4 | 0 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 14.0 | 37.0 | 50.0 | 60.0 | 43.0 | 19.0 | 22.0 | 27.0 | 25.0 |
| ROE % | — | — | — | — | — | — | — | — | — | 19.1 |
| EPS (₹) | 3.87 | 5.96 | 26.93 | 50.11 | 16.89 | 18.86 | 11.17 | 14.80 | 23.35 | 25.98 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | 149.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | 34.3 |
| Div Yield % | — | — | — | — | — | — | — | — | — | 0.12 |
| NPM % | 3.1 | 4.1 | 13.6 | 22.6 | 31.3 | 28.3 | 19.1 | 20.5 | 26.6 | 24.9 |
| OPM % | 9.0 | 10.0 | 23.0 | 32.0 | 44.0 | 40.0 | 28.0 | 31.0 | 37.0 | 36.0 |
| D/E | 3.04 | 2.36 | 0.96 | 0.55 | 0.27 | 0.04 | 0.03 | 0.01 | 0.01 | 0.00 |
| P/B | — | — | — | — | — | — | — | — | — | 5.7 |