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 | 220 | 274 | 243 | 264 | 274 | 306 | 350 | 348 | 372 | 452 | 443 | 589 | 640 |
| Expenses | 182 | 227 | 203 | 222 | 225 | 251 | 289 | 283 | 303 | 370 | 362 | 491 | 518 |
| Operating Profit | 39 | 47 | 40 | 42 | 48 | 56 | 61 | 65 | 69 | 83 | 80 | 98 | 122 |
| OPM % | 17.7% | 17.2% | 16.5% | 15.9% | 17.5% | 18.3% | 17.4% | 18.7% | 18.5% | 18.4% | 18.1% | 16.6% | 19.1% |
| Other Income | 4 | 3 | 5 | 5 | 3 | 6 | 4 | 11 | 4 | 5 | 4 | 8 | 3 |
| Interest | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
| Depreciation | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 7 |
| Profit before tax | 37 | 45 | 40 | 41 | 46 | 56 | 60 | 70 | 67 | 82 | 78 | 99 | 117 |
| Net Profit | 27 | 33 | 30 | 29 | 35 | 41 | 45 | 53 | 50 | 60 | 56 | 72 | 86 |
| EPS (₹) | 0.85 | 1.05 | 0.96 | 0.93 | 1.13 | 1.32 | 1.44 | 1.70 | 1.60 | 1.93 | 1.80 | 2.31 | 2.76 |
| 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 | 597 | 507 | 380 | 435 | 459 | 515 | 594 | 797 | 872 | 1,001 | 1,279 | 1,856 | 2,124 |
| Expenses | 581 | 498 | 369 | 424 | 429 | 477 | 523 | 701 | 739 | 829 | 1,043 | 1,521 | 1,742 |
| Operating Profit | 16 | 9 | 11 | 10 | 30 | 38 | 71 | 97 | 134 | 171 | 235 | 335 | 383 |
| OPM % | 2.7% | 1.8% | 2.9% | 2.3% | 6.5% | 7.4% | 12.0% | 12.2% | 15.4% | 17.1% | 18.4% | 18.0% | 18.0% |
| Other Income | 24 | 20 | 20 | 16 | 9 | 27 | 16 | 24 | 21 | 16 | 24 | 21 | 20 |
| Interest | 6 | 7 | 6 | 9 | 6 | 10 | 9 | 7 | 4 | 4 | 8 | 8 | 2 |
| Depreciation | 29 | 29 | 28 | 27 | 26 | 22 | 22 | 22 | 21 | 21 | 20 | 23 | 25 |
| Profit before tax | 6 | −7 | −4 | −10 | 7 | 33 | 56 | 92 | 130 | 162 | 232 | 326 | 376 |
| Net Profit | −1 | −9 | −4 | −14 | 3 | 30 | 45 | 70 | 97 | 118 | 175 | 239 | 275 |
| EPS (₹) | −0.02 | −0.28 | −0.13 | −0.43 | 0.10 | 0.97 | 1.46 | 2.27 | 3.10 | 3.79 | 5.59 | 7.64 | 8.80 |
| 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 | 33 | 33 | 33 | 33 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | — |
| Reserves | 461 | 440 | 437 | 416 | 385 | 394 | 440 | 496 | 573 | 674 | 829 | 1,041 | — |
| Borrowings | 57 | 28 | 45 | 69 | 61 | 68 | 52 | 71 | 0 | 0 | 12 | 18 | — |
| Other Liabilities | 345 | 292 | 233 | 190 | 271 | 265 | 262 | 309 | 299 | 333 | 491 | 787 | — |
| Total Liabilities | 896 | 793 | 749 | 708 | 748 | 757 | 785 | 907 | 903 | 1,038 | 1,364 | 1,877 | — |
| Fixed Assets | 272 | 258 | 233 | 213 | 198 | 180 | 174 | 166 | 163 | 186 | 207 | 294 | — |
| CWIP | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 17 | 17 | — |
| Investments | 0 | 0 | 0 | 0 | 10 | 20 | 20 | 20 | 20 | 10 | 0 | 0 | — |
| Other Assets | 624 | 534 | 515 | 495 | 539 | 557 | 590 | 720 | 720 | 842 | 1,140 | 1,566 | — |
| Total Assets | 896 | 793 | 749 | 708 | 748 | 757 | 785 | 907 | 903 | 1,038 | 1,364 | 1,877 | — |
| 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 | 47 | −13 | −20 | −3 | 48 | 56 | −3 | 11 | 89 | 84 | 40 | 129 |
| Cash from Investing Activity | −3 | 2 | 9 | 3 | −13 | 0 | −11 | −14 | −13 | −34 | −34 | −105 |
| Cash from Financing Activity | −12 | −35 | 1 | 7 | −45 | −17 | −20 | 11 | −89 | −16 | −7 | −21 |
| Net Cash Flow | 32 | −46 | −9 | 7 | −10 | 39 | −34 | 8 | −13 | 34 | −1 | 3 |
| 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 % | 2.0 | 0.0 | 1.0 | 0.0 | 3.0 | 6.0 | 12.0 | 16.0 | 22.0 | 25.0 | 30.0 | 34.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 24.7 |
| EPS (₹) | −0.02 | −0.28 | −0.13 | −0.43 | 0.10 | 0.97 | 1.46 | 2.27 | 3.10 | 3.79 | 5.59 | 7.64 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 34.3 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 90.6 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.13 |
| NPM % | −0.2 | −1.7 | −1.0 | −3.1 | 0.6 | 5.5 | 7.4 | 8.5 | 10.9 | 11.6 | 13.4 | 12.7 |
| OPM % | 2.8 | 1.8 | 2.8 | 2.4 | 7.0 | 7.0 | 12.0 | 12.0 | 15.0 | 17.0 | 18.0 | 18.0 |
| D/E | 0.12 | 0.06 | 0.10 | 0.15 | 0.15 | 0.16 | 0.11 | 0.13 | 0.00 | 0.00 | 0.01 | 0.02 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 23.2 |