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 | 601 | 712 | 707 | 1,143 | 1,160 | 833 | 870 | 924 | 944 | 1,146 | 1,264 | 1,465 | 1,589 |
| Expenses | 564 | 663 | 667 | 1,059 | 1,115 | 762 | 790 | 817 | 857 | 1,031 | 1,105 | 1,291 | 1,427 |
| Operating Profit | 37 | 49 | 39 | 83 | 45 | 71 | 80 | 108 | 87 | 115 | 159 | 174 | 162 |
| OPM % | 6.2% | 6.9% | 5.5% | 7.3% | 3.9% | 8.5% | 9.2% | 11.7% | 9.2% | 10.0% | 12.6% | 11.9% | 10.2% |
| Other Income | 22 | 8 | 12 | 7 | 15 | 10 | 20 | 22 | 16 | 9 | 7 | 11 | 15 |
| Interest | 8 | 8 | 11 | 13 | 14 | 14 | 15 | 16 | 15 | 13 | 8 | 13 | 13 |
| Depreciation | 10 | 12 | 14 | 16 | 17 | 17 | 20 | 21 | 21 | 22 | 20 | 21 | 22 |
| Profit before tax | 41 | 37 | 27 | 61 | 29 | 51 | 64 | 93 | 67 | 90 | 138 | 150 | 141 |
| Net Profit | 28 | 31 | 20 | 45 | 20 | 40 | 53 | 71 | 50 | 66 | 110 | 119 | 106 |
| EPS (₹) | 1.61 | 1.60 | 0.87 | 1.97 | 1.09 | 2.04 | 2.74 | 3.67 | 2.79 | 3.33 | 5.33 | 5.25 | 5.19 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 862 | 886 | 1,267 | 2,048 | 3,154 | 3,787 | 4,819 | 5,464 |
| Expenses | 727 | 784 | 1,138 | 1,856 | 2,951 | 3,463 | 4,273 | 4,853 |
| Operating Profit | 135 | 102 | 129 | 192 | 203 | 323 | 546 | 610 |
| OPM % | 15.7% | 11.5% | 10.2% | 9.4% | 6.4% | 8.5% | 11.3% | 11.2% |
| Other Income | 13 | 18 | 18 | 44 | 56 | 47 | 31 | 41 |
| Interest | 15 | 10 | 11 | 26 | 41 | 58 | 48 | 47 |
| Depreciation | 19 | 23 | 25 | 31 | 51 | 75 | 84 | 86 |
| Profit before tax | 113 | 87 | 111 | 179 | 166 | 237 | 445 | 519 |
| Net Profit | 92 | 69 | 79 | 123 | 124 | 184 | 346 | 402 |
| EPS (₹) | 1,281.97 | 916.98 | 5.59 | 6.75 | 6.04 | 9.53 | 16.48 | 19.10 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 138 | 177 | 177 | 178 | 193 | — |
| Reserves | 418 | 595 | 434 | 1,364 | 1,435 | 1,572 | 2,670 | — |
| Borrowings | 125 | 103 | 218 | 375 | 630 | 665 | 400 | — |
| Other Liabilities | 238 | 258 | 364 | 628 | 1,446 | 1,788 | 2,504 | — |
| Total Liabilities | 786 | 960 | 1,154 | 2,543 | 3,688 | 4,202 | 5,767 | — |
| Fixed Assets | 296 | 292 | 378 | 532 | 1,075 | 1,144 | 1,458 | — |
| CWIP | 1 | 0 | 41 | 25 | 17 | 66 | 72 | — |
| Investments | 30 | 132 | 41 | 84 | 42 | 59 | 547 | — |
| Other Assets | 459 | 536 | 694 | 1,901 | 2,554 | 2,933 | 3,690 | — |
| Total Assets | 786 | 960 | 1,154 | 2,543 | 3,688 | 4,202 | 5,767 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 156 | 37 | −13 | −70 | −109 | 176 | 290 |
| Cash from Investing Activity | −46 | −113 | −373 | −885 | −9 | −103 | −736 |
| Cash from Financing Activity | −59 | 72 | 382 | 968 | 150 | −71 | 558 |
| Net Cash Flow | 51 | −4 | −4 | 13 | 32 | 2 | 111 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | 15.0 | 16.0 | 15.0 | 10.0 | 12.0 | 17.0 |
| ROE % | — | — | — | — | — | — | 14.0 |
| EPS (₹) | 1,281.97 | 916.98 | 5.59 | 6.75 | 6.04 | 9.53 | 16.48 |
| Book Value (₹) | — | — | — | — | — | — | 148.0 |
| Face Value (₹) | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | 89.3 |
| Div Yield % | — | — | — | — | — | — | 0.09 |
| NPM % | 10.5 | 7.6 | 6.1 | 5.9 | 3.9 | 4.8 | 7.1 |
| OPM % | 16.0 | 11.0 | 10.0 | 9.0 | 6.0 | 9.0 | 11.0 |
| D/E | 0.30 | 0.17 | 0.38 | 0.24 | 0.39 | 0.38 | 0.14 |
| P/B | — | — | — | — | — | — | 11.6 |