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 | 4,218 | 3,998 | 3,730 | 3,475 | 3,789 | 3,999 | 3,590 | 3,509 | 3,719 | 3,877 | 3,550 | 3,438 | 4,255 |
| Expenses | 3,175 | 3,191 | 3,188 | 3,032 | 3,215 | 3,381 | 3,156 | 3,182 | 3,070 | 3,340 | 3,205 | 3,164 | 3,717 |
| Operating Profit | 1,043 | 807 | 542 | 443 | 574 | 618 | 434 | 327 | 649 | 537 | 345 | 274 | 538 |
| OPM % | 24.7% | 20.2% | 14.5% | 12.7% | 15.1% | 15.5% | 12.1% | 9.3% | 17.5% | 13.9% | 9.7% | 8.0% | 12.6% |
| Other Income | 67 | 187 | 98 | −861 | 116 | 152 | −10 | 29 | 138 | 128 | 21 | −1,760 | 56 |
| Interest | 123 | 145 | 132 | 130 | 133 | 145 | 148 | 137 | 147 | 144 | 146 | 153 | 148 |
| Depreciation | 229 | 234 | 246 | 271 | 273 | 277 | 280 | 293 | 280 | 285 | 293 | 343 | 336 |
| Profit before tax | 758 | 615 | 262 | −819 | 284 | 348 | −4 | −74 | 360 | 236 | −73 | −1,982 | 110 |
| Net Profit | 587 | 495 | 194 | −841 | 190 | 267 | −21 | −49 | 316 | 154 | −69 | −2,116 | 60 |
| EPS (₹) | 20.88 | 16.80 | 6.20 | −33.36 | 5.89 | 7.61 | −2.08 | −2.20 | 9.89 | 3.02 | −3.65 | −83.67 | −0.67 |
| 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 | 17,204 | 14,873 | 10,346 | 10,270 | 10,337 | 10,357 | 10,200 | 12,622 | 16,789 | 15,421 | 14,887 | 14,584 | 15,120 |
| Expenses | 15,305 | 12,777 | 8,249 | 6,926 | 8,538 | 8,411 | 8,693 | 10,303 | 12,969 | 12,574 | 12,934 | 12,779 | 13,426 |
| Operating Profit | 1,900 | 2,096 | 2,097 | 3,344 | 1,799 | 1,945 | 1,506 | 2,319 | 3,820 | 2,847 | 1,953 | 1,805 | 1,694 |
| OPM % | 11.0% | 14.1% | 20.3% | 32.6% | 17.4% | 18.8% | 14.8% | 18.4% | 22.8% | 18.5% | 13.1% | 12.4% | 11.2% |
| Other Income | 183 | 210 | 293 | 262 | 785 | 6,480 | 254 | 472 | 218 | −507 | 287 | −1,473 | −1,555 |
| Interest | 461 | 525 | 297 | 326 | 354 | 342 | 367 | 303 | 406 | 530 | 563 | 590 | 591 |
| Depreciation | 463 | 526 | 512 | 518 | 568 | 666 | 759 | 806 | 892 | 980 | 1,123 | 1,201 | 1,257 |
| Profit before tax | 1,159 | 1,255 | 1,580 | 2,763 | 1,661 | 7,416 | 634 | 1,682 | 2,740 | 830 | 554 | −1,459 | −1,709 |
| Net Profit | 802 | 1,006 | 1,234 | 2,702 | 1,387 | 7,228 | 436 | 1,405 | 2,434 | 435 | 387 | −1,715 | −1,971 |
| EPS (₹) | 23.41 | 30.24 | 38.98 | 95.49 | 45.37 | 274.97 | 10.06 | 49.36 | 90.93 | 10.52 | 9.22 | −74.41 | −84.97 |
| 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 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | — |
| Reserves | 5,297 | 6,600 | 7,653 | 10,847 | 12,086 | 12,643 | 14,035 | 17,998 | 19,466 | 21,986 | 21,339 | 20,951 | — |
| Borrowings | 8,379 | 9,090 | 7,072 | 6,108 | 6,130 | 7,702 | 6,933 | 7,025 | 6,296 | 5,563 | 7,072 | 8,001 | — |
| Other Liabilities | 6,872 | 8,402 | 8,607 | 8,648 | 8,398 | 7,073 | 7,115 | 8,566 | 8,923 | 8,907 | 9,084 | 9,791 | — |
| Total Liabilities | 20,802 | 24,346 | 23,587 | 25,858 | 26,869 | 27,673 | 28,337 | 33,843 | 34,940 | 36,711 | 37,750 | 38,998 | — |
| Fixed Assets | 11,359 | 13,431 | 12,644 | 12,787 | 13,551 | 15,356 | 15,261 | 16,044 | 17,092 | 17,861 | 19,600 | 20,602 | — |
| CWIP | 189 | 350 | 333 | 409 | 774 | 835 | 1,094 | 1,667 | 2,410 | 2,217 | 1,913 | 1,038 | — |
| Investments | 443 | 2,188 | 2,787 | 2,840 | 5,615 | 4,285 | 5,816 | 7,683 | 7,448 | 9,739 | 9,144 | 9,886 | — |
| Other Assets | 8,811 | 8,377 | 7,822 | 9,822 | 6,929 | 7,198 | 6,167 | 8,449 | 7,990 | 6,894 | 7,093 | 7,472 | — |
| Total Assets | 20,802 | 24,346 | 23,587 | 25,858 | 26,869 | 27,673 | 28,337 | 33,843 | 34,940 | 36,711 | 37,750 | 38,998 | — |
| Mar 2014 | 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 | 2,338 | 1,274 | 2,332 | 3,531 | 1,870 | 1,581 | 1,780 | 2,037 | 1,644 | 2,971 | 3,016 | 1,761 | 1,269 |
| Cash from Investing Activity | −563 | −663 | −463 | −985 | 2,714 | −1,927 | −2,285 | −1,147 | −817 | −1,149 | −605 | −1,667 | −766 |
| Cash from Financing Activity | −1,865 | −1,087 | −1,802 | −2,341 | −2,089 | −1,712 | −129 | −1,456 | −755 | −2,076 | −2,494 | 29 | −670 |
| Net Cash Flow | −91 | −477 | 68 | 205 | 2,494 | −2,058 | −634 | −565 | 72 | −254 | −83 | 123 | −167 |
| Mar 2014 | 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 % | 3.0 | 11.0 | 11.0 | 10.0 | 16.0 | 9.0 | 36.0 | 4.0 | 8.0 | 12.0 | 8.0 | 4.0 | 3.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 1.3 |
| EPS (₹) | −40.50 | 23.41 | 30.24 | 38.98 | 95.49 | 45.37 | 274.97 | 10.06 | 49.36 | 90.93 | 10.52 | 9.22 | −74.41 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 832.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 1.87 |
| NPM % | −5.1 | 4.6 | 6.7 | 11.6 | 25.7 | 12.5 | 42.9 | 4.2 | 10.7 | 14.3 | 2.9 | 2.6 | −13.1 |
| OPM % | 4.0 | 11.0 | 14.0 | 20.0 | 33.0 | 17.0 | 19.0 | 15.0 | 18.0 | 23.0 | 18.0 | 13.0 | 12.0 |
| D/E | 1.51 | 1.51 | 1.33 | 0.89 | 0.55 | 0.50 | 0.60 | 0.49 | 0.38 | 0.32 | 0.25 | 0.33 | 0.38 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 0.7 |