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 | 808 | 910 | 854 | 917 | 790 | 891 | 944 | 1,018 | 875 | 911 | 917 | 1,037 | 736 |
| Expenses | 596 | 656 | 622 | 600 | 620 | 646 | 660 | 674 | 668 | 711 | 708 | 733 | 645 |
| Operating Profit | 212 | 254 | 232 | 317 | 170 | 245 | 284 | 344 | 206 | 200 | 209 | 303 | 91 |
| OPM % | 26.2% | 27.9% | 27.1% | 34.6% | 21.5% | 27.5% | 30.1% | 33.8% | 23.6% | 21.9% | 22.8% | 29.3% | 12.3% |
| Other Income | 24 | 14 | 26 | 16 | 50 | 17 | 18 | 19 | 18 | 15 | −55 | 16 | 12 |
| Interest | 11 | 13 | 11 | 13 | 12 | 13 | 12 | 16 | 12 | 13 | 12 | 12 | 10 |
| Depreciation | 102 | 105 | 108 | 111 | 107 | 111 | 109 | 106 | 111 | 117 | 114 | 112 | 112 |
| Profit before tax | 123 | 151 | 138 | 209 | 101 | 137 | 181 | 241 | 101 | 85 | 28 | 196 | −19 |
| Net Profit | 93 | 117 | 112 | 189 | 76 | 106 | 131 | 183 | 87 | 67 | 15 | 148 | −9 |
| EPS (₹) | 2.32 | 2.90 | 2.77 | 4.69 | 1.88 | 2.64 | 3.26 | 4.55 | 2.15 | 1.67 | 0.37 | 3.67 | −0.22 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,423 | 1,826 | 2,012 | 2,184 | 2,604 | 3,193 | 3,489 | 3,642 | 3,739 | 3,600 |
| Expenses | 949 | 1,289 | 1,394 | 1,507 | 1,861 | 2,251 | 2,472 | 2,598 | 2,817 | 2,797 |
| Operating Profit | 474 | 537 | 618 | 678 | 743 | 942 | 1,017 | 1,045 | 921 | 803 |
| OPM % | 33.3% | 29.4% | 30.7% | 31.0% | 28.5% | 29.5% | 29.1% | 28.7% | 24.6% | 22.3% |
| Other Income | 53 | 75 | 153 | 94 | 75 | 63 | 77 | 101 | −9 | −12 |
| Interest | 23 | 32 | 35 | 28 | 24 | 45 | 47 | 53 | 49 | 47 |
| Depreciation | 131 | 164 | 219 | 274 | 310 | 366 | 426 | 433 | 453 | 454 |
| Profit before tax | 372 | 415 | 517 | 469 | 484 | 594 | 621 | 660 | 411 | 290 |
| Net Profit | 305 | 332 | 412 | 405 | 396 | 464 | 510 | 496 | 317 | 221 |
| EPS (₹) | 7.64 | 8.29 | 10.30 | 10.12 | 9.88 | 11.57 | 12.69 | 12.33 | 7.86 | 5.49 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 200 | 200 | 400 | 400 | 401 | 401 | 402 | 402 | 403 | — |
| Reserves | 1,520 | 1,768 | 1,776 | 2,421 | 2,897 | 3,217 | 3,856 | 4,324 | 4,436 | — |
| Borrowings | 787 | 813 | 773 | 893 | 1,022 | 815 | 555 | 578 | 458 | — |
| Other Liabilities | 681 | 922 | 1,214 | 1,169 | 1,245 | 1,398 | 1,339 | 1,491 | 1,757 | — |
| Total Liabilities | 3,189 | 3,704 | 4,163 | 4,883 | 5,564 | 5,831 | 6,152 | 6,796 | 7,055 | — |
| Fixed Assets | 1,030 | 1,377 | 2,020 | 2,201 | 2,393 | 2,667 | 2,850 | 2,802 | 3,000 | — |
| CWIP | 155 | 274 | 234 | 237 | 346 | 177 | 838 | 1,266 | 1,046 | — |
| Investments | 158 | 716 | 776 | 702 | 1,034 | 918 | 548 | 647 | 741 | — |
| Other Assets | 1,846 | 1,337 | 1,133 | 1,743 | 1,790 | 2,069 | 1,916 | 2,081 | 2,268 | — |
| Total Assets | 3,189 | 3,704 | 4,163 | 4,883 | 5,564 | 5,831 | 6,152 | 6,796 | 7,055 | — |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 446 | 630 | 677 | 701 | 581 | 824 | 1,042 | 1,168 | 915 |
| Cash from Investing Activity | −349 | −646 | −424 | −629 | −611 | −653 | −494 | −744 | −839 |
| Cash from Financing Activity | −79 | −72 | −226 | 58 | −31 | −342 | −551 | −142 | −215 |
| Net Cash Flow | 18 | −88 | 28 | 130 | −62 | −172 | −4 | 281 | −138 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 17.0 | 17.0 | 14.0 | 13.0 | 15.0 | 15.0 | 13.0 | 10.0 |
| ROE % | — | — | — | — | — | — | — | — | 7.8 |
| EPS (₹) | 7.64 | 8.29 | 10.30 | 10.12 | 9.88 | 11.57 | 12.69 | 12.33 | 7.86 |
| Book Value (₹) | — | — | — | — | — | — | — | — | 120.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | 47.4 |
| Div Yield % | — | — | — | — | — | — | — | — | 0.36 |
| NPM % | 20.7 | 17.5 | 19.0 | 17.8 | 14.8 | 14.3 | 14.3 | 13.3 | 8.5 |
| OPM % | 33.0 | 29.0 | 31.0 | 31.0 | 29.0 | 30.0 | 29.0 | 29.0 | 25.0 |
| D/E | 0.46 | 0.41 | 0.36 | 0.32 | 0.31 | 0.23 | 0.13 | 0.12 | 0.09 |
| P/B | — | — | — | — | — | — | — | — | 2.9 |