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 | 1,079 | 1,194 | 1,325 | 1,394 | 1,230 | 1,371 | 1,388 | 1,469 | 1,353 | 1,511 | 1,565 | 1,677 | 1,693 |
| Expenses | 932 | 1,027 | 1,134 | 1,208 | 1,056 | 1,174 | 1,187 | 1,255 | 1,158 | 1,288 | 1,331 | 1,436 | 1,468 |
| Operating Profit | 147 | 167 | 191 | 186 | 174 | 196 | 201 | 214 | 195 | 223 | 234 | 241 | 224 |
| OPM % | 13.6% | 14.0% | 14.4% | 13.3% | 14.1% | 14.3% | 14.5% | 14.6% | 14.4% | 14.8% | 15.0% | 14.4% | 13.2% |
| Other Income | 1 | 0 | 2 | 11 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 5 | 1 |
| Interest | 26 | 25 | 25 | 25 | 24 | 23 | 22 | 22 | 22 | 22 | 19 | 18 | 17 |
| Depreciation | 45 | 46 | 42 | 40 | 41 | 42 | 43 | 44 | 45 | 46 | 46 | 47 | 51 |
| Profit before tax | 76 | 96 | 126 | 133 | 110 | 133 | 137 | 150 | 129 | 157 | 171 | 181 | 158 |
| Net Profit | 57 | 71 | 93 | 94 | 80 | 100 | 102 | 112 | 97 | 117 | 129 | 134 | 118 |
| EPS (₹) | 1.24 | 1.56 | 2.02 | 2.03 | 1.75 | 2.17 | 2.22 | 2.41 | 2.10 | 2.54 | 2.56 | 2.67 | 2.35 |
| 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 | 2,447 | 2,396 | 2,755 | 3,103 | 3,564 | 3,578 | 3,005 | 3,650 | 4,289 | 4,992 | 5,457 | 6,105 | 6,445 |
| Expenses | 2,108 | 2,048 | 2,350 | 2,630 | 3,040 | 3,079 | 2,618 | 3,144 | 3,712 | 4,302 | 4,672 | 5,213 | 5,524 |
| Operating Profit | 339 | 348 | 404 | 473 | 524 | 499 | 387 | 506 | 577 | 691 | 785 | 892 | 922 |
| OPM % | 13.9% | 14.5% | 14.7% | 15.2% | 14.7% | 13.9% | 12.9% | 13.9% | 13.5% | 13.8% | 14.4% | 14.6% | 14.3% |
| Other Income | 4 | 22 | 2 | 2 | 3 | 2 | 4 | 3 | 4 | 14 | 5 | 9 | 9 |
| Interest | 104 | 96 | 90 | 88 | 99 | 108 | 98 | 92 | 105 | 101 | 92 | 80 | 75 |
| Depreciation | 87 | 99 | 116 | 137 | 146 | 156 | 151 | 157 | 171 | 173 | 170 | 183 | 190 |
| Profit before tax | 150 | 174 | 201 | 250 | 282 | 237 | 142 | 259 | 305 | 431 | 529 | 638 | 666 |
| Net Profit | 113 | 142 | 151 | 185 | 209 | 175 | 106 | 192 | 224 | 316 | 394 | 477 | 498 |
| EPS (₹) | 2.61 | 3.29 | 3.25 | 3.99 | 4.48 | 3.74 | 2.29 | 4.16 | 4.84 | 6.84 | 8.55 | 9.50 | 10.12 |
| 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 | 21 | 21 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 49 | — |
| Reserves | 1,016 | 1,147 | 1,304 | 1,461 | 1,647 | 1,792 | 1,880 | 2,050 | 2,247 | 2,530 | 2,869 | 4,039 | — |
| Borrowings | 804 | 746 | 722 | 777 | 840 | 890 | 863 | 906 | 900 | 829 | 732 | 733 | — |
| Other Liabilities | 493 | 505 | 523 | 632 | 691 | 659 | 538 | 626 | 660 | 732 | 775 | 817 | — |
| Total Liabilities | 2,334 | 2,420 | 2,571 | 2,892 | 3,200 | 3,364 | 3,304 | 3,604 | 3,829 | 4,114 | 4,399 | 5,639 | — |
| Fixed Assets | 1,154 | 1,147 | 1,100 | 1,200 | 1,279 | 1,349 | 1,281 | 1,314 | 1,383 | 1,368 | 1,373 | 1,435 | — |
| CWIP | 43 | 71 | 87 | 94 | 98 | 81 | 40 | 70 | 68 | 41 | 79 | 230 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 6 | — |
| Other Assets | 1,138 | 1,202 | 1,384 | 1,598 | 1,822 | 1,934 | 1,983 | 2,220 | 2,379 | 2,703 | 2,943 | 3,968 | — |
| Total Assets | 2,334 | 2,420 | 2,571 | 2,892 | 3,200 | 3,364 | 3,304 | 3,604 | 3,829 | 4,114 | 4,399 | 5,639 | — |
| 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 | 269 | 289 | 188 | 303 | 281 | 301 | 257 | 291 | 370 | 406 | 431 | 233 |
| Cash from Investing Activity | −98 | −120 | −212 | −244 | −231 | −138 | −105 | −179 | −216 | −187 | −147 | −446 |
| Cash from Financing Activity | −172 | −167 | 19 | −51 | −58 | −148 | −151 | −104 | −154 | −197 | −249 | 624 |
| Net Cash Flow | 0 | 1 | −5 | 8 | −7 | 16 | 1 | 8 | 1 | 22 | 35 | 411 |
| 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 % | 13.0 | 14.0 | 14.0 | 15.0 | 16.0 | 13.0 | 9.0 | 12.0 | 13.0 | 16.0 | 17.0 | 17.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 13.1 |
| EPS (₹) | 2.61 | 3.29 | 3.25 | 3.99 | 4.48 | 3.74 | 2.29 | 4.16 | 4.84 | 6.84 | 8.55 | 9.50 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 82.8 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 17.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.85 |
| NPM % | 4.6 | 5.9 | 5.5 | 6.0 | 5.9 | 4.9 | 3.5 | 5.3 | 5.2 | 6.3 | 7.2 | 7.8 |
| OPM % | 14.0 | 15.0 | 15.0 | 15.0 | 15.0 | 14.0 | 13.0 | 14.0 | 13.0 | 14.0 | 14.0 | 15.0 |
| D/E | 0.78 | 0.64 | 0.54 | 0.52 | 0.50 | 0.49 | 0.45 | 0.44 | 0.40 | 0.32 | 0.25 | 0.18 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.1 |