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 | 4,771 | 4,872 | 5,588 | 5,645 | 5,592 | 5,728 | 5,798 | 5,990 | 5,960 | 6,100 | 6,189 | 6,554 | 6,583 |
| Expenses | 3,747 | 3,857 | 4,435 | 4,569 | 4,456 | 4,598 | 4,617 | 4,868 | 4,823 | 4,926 | 4,961 | 5,270 | 5,353 |
| Operating Profit | 1,024 | 1,015 | 1,153 | 1,076 | 1,137 | 1,129 | 1,181 | 1,122 | 1,137 | 1,174 | 1,228 | 1,284 | 1,230 |
| OPM % | 21.5% | 20.8% | 20.6% | 19.1% | 20.3% | 19.7% | 20.4% | 18.7% | 19.1% | 19.2% | 19.8% | 19.6% | 18.7% |
| Other Income | 191 | 25 | −212 | −32 | 85 | 29 | −7 | 926 | −46 | −38 | 183 | 63 | −93 |
| Interest | 131 | 137 | 184 | 186 | 170 | 189 | 187 | 182 | 177 | 202 | 201 | 182 | 186 |
| Depreciation | 580 | 605 | 603 | 651 | 634 | 648 | 637 | 672 | 666 | 679 | 751 | 731 | 739 |
| Profit before tax | 504 | 298 | 154 | 207 | 417 | 321 | 350 | 1,193 | 249 | 255 | 458 | 434 | 211 |
| Net Profit | 382 | 221 | 45 | 322 | 333 | 227 | 236 | 1,041 | 190 | 183 | 364 | 259 | 130 |
| EPS (₹) | 13.39 | 7.74 | 1.57 | 11.27 | 11.68 | 7.97 | 8.28 | 36.50 | 6.67 | 6.42 | 12.82 | 9.24 | 4.71 |
| 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 | 19,913 | 18,149 | 17,620 | 16,772 | 16,525 | 17,068 | 17,100 | 16,725 | 17,838 | 20,969 | 23,109 | 24,803 | 25,426 |
| Expenses | 16,919 | 15,714 | 15,214 | 14,359 | 13,780 | 13,779 | 12,840 | 12,498 | 13,520 | 16,739 | 18,540 | 19,980 | 20,510 |
| Operating Profit | 2,994 | 2,434 | 2,406 | 2,412 | 2,745 | 3,289 | 4,261 | 4,227 | 4,318 | 4,230 | 4,569 | 4,822 | 4,916 |
| OPM % | 15.0% | 13.4% | 13.7% | 14.4% | 16.6% | 19.3% | 24.9% | 25.3% | 24.2% | 20.2% | 19.8% | 19.4% | 19.3% |
| Other Income | 291 | 82 | 1,294 | −116 | 62 | −321 | 82 | 338 | 440 | 47 | 1,033 | 162 | 114 |
| Interest | 751 | 409 | 367 | 344 | 397 | 471 | 420 | 360 | 432 | 644 | 729 | 762 | 771 |
| Depreciation | 2,161 | 1,864 | 1,866 | 1,906 | 2,068 | 2,358 | 2,314 | 2,205 | 2,262 | 2,470 | 2,592 | 2,827 | 2,900 |
| Profit before tax | 373 | 243 | 1,467 | 46 | 343 | 140 | 1,609 | 2,000 | 2,063 | 1,163 | 2,281 | 1,396 | 1,358 |
| Net Profit | 3 | 10 | 1,235 | −326 | −80 | −85 | 1,252 | 1,485 | 1,801 | 970 | 1,837 | 997 | 936 |
| EPS (₹) | 0.05 | 0.30 | 43.26 | −11.53 | −2.89 | −3.02 | 43.88 | 51.99 | 63.02 | 33.98 | 64.43 | 35.14 | 33.19 |
| 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 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | — |
| Reserves | 36 | −648 | 1,307 | 214 | −467 | −1,563 | −170 | 643 | 1,233 | 1,501 | 2,736 | 3,162 | — |
| Borrowings | 13,076 | 14,231 | 9,214 | 8,927 | 9,935 | 12,413 | 11,394 | 9,122 | 8,577 | 11,263 | 12,357 | 12,249 | — |
| Other Liabilities | 10,798 | 11,230 | 10,228 | 10,131 | 10,198 | 10,996 | 9,797 | 9,588 | 10,424 | 11,316 | 11,065 | 12,591 | — |
| Total Liabilities | 24,195 | 25,098 | 21,033 | 19,557 | 19,951 | 22,131 | 21,306 | 19,638 | 20,519 | 24,365 | 26,444 | 28,287 | — |
| Fixed Assets | 14,704 | 14,444 | 10,929 | 10,797 | 11,289 | 12,768 | 11,520 | 10,936 | 10,500 | 13,467 | 13,919 | 15,481 | — |
| CWIP | 638 | 800 | 751 | 520 | 361 | 349 | 493 | 852 | 1,148 | 1,327 | 1,100 | 850 | — |
| Investments | 1,768 | 1,837 | 2,434 | 1,250 | 1,491 | 1,563 | 2,233 | 1,565 | 1,951 | 1,608 | 2,714 | 2,297 | — |
| Other Assets | 7,086 | 8,017 | 6,920 | 6,990 | 6,809 | 7,451 | 7,060 | 6,284 | 6,921 | 7,963 | 8,711 | 9,659 | — |
| Total Assets | 24,195 | 25,098 | 21,033 | 19,557 | 19,951 | 22,131 | 21,306 | 19,638 | 20,519 | 24,365 | 26,444 | 28,287 | — |
| 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 | 3,028 | 2,363 | 2,394 | 1,713 | 1,844 | 2,525 | 3,180 | 4,204 | 4,384 | 3,182 | 2,911 | 4,479 |
| Cash from Investing Activity | −1,908 | −2,313 | 940 | −500 | −2,284 | −1,521 | −2,007 | −894 | −1,836 | −2,641 | −2,173 | −1,434 |
| Cash from Financing Activity | −1,388 | −9 | −3,276 | −959 | −28 | −942 | −1,205 | −3,431 | −2,241 | −813 | −936 | −2,937 |
| Net Cash Flow | −268 | 41 | 58 | 254 | −467 | 61 | −32 | −121 | 308 | −272 | −198 | 108 |
| 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 | 7.0 | 23.0 | 8.0 | 8.0 | 9.0 | 18.0 | 22.0 | 24.0 | 18.0 | 15.0 | 15.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 32.6 |
| EPS (₹) | 0.05 | 0.30 | 43.26 | −11.53 | −2.89 | −3.02 | 43.88 | 51.99 | 63.02 | 33.98 | 64.43 | 35.14 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 121.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 45.4 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.06 |
| NPM % | 0.0 | 0.1 | 6.5 | −2.0 | −0.5 | −0.5 | 7.3 | 8.7 | 9.9 | 4.6 | 7.6 | 4.0 |
| OPM % | 15.0 | 13.0 | 14.0 | 14.0 | 17.0 | 19.0 | 25.0 | 25.0 | 24.0 | 20.0 | 20.0 | 19.0 |
| D/E | 40.74 | — | 5.79 | 17.89 | — | — | 99.08 | 9.83 | 5.65 | 6.31 | 4.09 | 3.55 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 13.7 |