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 | 106 | 126 | 94 | 92 | 109 | 174 | 120 | 135 | 169 | 244 | 151 | 235 | 219 |
| Expenses | 99 | 110 | 95 | 82 | 104 | 149 | 116 | 121 | 147 | 201 | 141 | 195 | 184 |
| Operating Profit | 7 | 16 | −1 | 10 | 4 | 25 | 4 | 14 | 22 | 43 | 10 | 40 | 35 |
| OPM % | 6.6% | 12.7% | −1.1% | 10.9% | 3.7% | 14.4% | 3.3% | 10.4% | 13.0% | 17.6% | 6.6% | 17.0% | 16.0% |
| Other Income | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | −2 | −1 | 1 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 6 | 15 | −2 | 9 | 3 | 24 | 3 | 13 | 20 | 41 | 5 | 37 | 34 |
| Net Profit | 4 | 11 | −1 | 7 | 2 | 18 | 2 | 9 | 15 | 30 | 3 | 27 | 25 |
| EPS (₹) | 0.42 | 1.09 | −0.15 | 0.70 | 0.24 | 1.76 | 0.19 | 0.92 | 1.45 | 2.99 | 0.32 | 2.71 | 2.48 |
| 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 | 142 | 173 | 200 | 207 | 242 | 252 | 141 | 264 | 383 | 419 | 538 | 799 | 849 |
| Expenses | 150 | 176 | 199 | 197 | 230 | 248 | 144 | 256 | 345 | 386 | 490 | 684 | 721 |
| Operating Profit | −8 | −3 | 2 | 11 | 11 | 4 | −4 | 8 | 38 | 32 | 48 | 114 | 128 |
| OPM % | −5.6% | −1.7% | 1.0% | 5.3% | 4.5% | 1.6% | −2.8% | 3.0% | 9.9% | 7.6% | 8.9% | 14.3% | 15.1% |
| Other Income | 2 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 3 | 2 | −3 | −3 |
| Interest | 3 | 4 | 3 | 2 | 2 | 3 | 2 | 2 | 5 | 4 | 4 | 6 | 5 |
| Depreciation | 2 | 3 | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 4 | 3 | 3 | 4 |
| Profit before tax | −11 | −9 | −3 | 8 | 8 | −2 | −8 | 3 | 30 | 28 | 43 | 102 | 116 |
| Net Profit | −11 | −9 | −3 | 8 | 7 | −2 | −8 | 3 | 47 | 21 | 31 | 75 | 86 |
| EPS (₹) | −1.09 | −0.92 | −0.32 | 0.74 | 0.74 | −0.18 | −0.79 | 0.32 | 4.61 | 2.06 | 3.11 | 7.47 | 8.50 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | — |
| Reserves | −65 | −75 | −2 | −71 | −64 | −66 | −74 | −71 | −24 | −3 | 15 | 65 | — |
| Borrowings | 69 | 76 | 25 | 104 | 103 | 109 | 91 | 111 | 110 | 86 | 101 | 71 | — |
| Other Liabilities | 104 | 118 | 64 | 78 | 73 | 89 | 78 | 80 | 98 | 108 | 126 | 191 | — |
| Total Liabilities | 117 | 129 | 97 | 121 | 122 | 143 | 106 | 130 | 194 | 201 | 252 | 338 | — |
| Fixed Assets | 11 | 12 | 8 | 7 | 8 | 23 | 20 | 17 | 17 | 15 | 12 | 11 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 106 | 117 | 88 | 114 | 113 | 120 | 86 | 113 | 178 | 186 | 240 | 326 | — |
| Total Assets | 117 | 129 | 97 | 121 | 122 | 143 | 106 | 130 | 194 | 201 | 252 | 338 | — |
| 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 | −8 | −1 | −23 | −1 | 6 | 10 | 22 | −18 | 10 | 32 | −3 | 91 |
| Cash from Investing Activity | −1 | −2 | −1 | 0 | −4 | −1 | 0 | −1 | −1 | −1 | 0 | −1 |
| Cash from Financing Activity | 8 | 3 | 24 | 0 | −3 | −10 | −21 | 18 | −8 | −28 | 0 | −56 |
| Net Cash Flow | −1 | 0 | 0 | −1 | −1 | −2 | 1 | −1 | 1 | 3 | −4 | 34 |
| 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 % | −72.0 | −45.0 | −2.0 | 25.0 | 22.0 | 2.0 | −14.0 | 14.0 | 48.0 | 33.0 | 43.0 | 83.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 158.0 |
| EPS (₹) | −1.09 | −0.92 | −0.32 | 0.74 | 0.74 | −0.18 | −0.79 | 0.32 | 4.61 | 2.06 | 3.11 | 7.47 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 7.5 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 82.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −7.6 | −5.2 | −1.5 | 3.8 | 2.9 | −0.8 | −5.6 | 1.1 | 12.3 | 5.0 | 5.7 | 9.4 |
| OPM % | −6.0 | −1.6 | 0.8 | 5.0 | 4.7 | 1.4 | −2.5 | 3.1 | 10.0 | 8.0 | 9.0 | 14.0 |
| D/E | — | — | 3.13 | — | — | — | — | — | — | 12.29 | 4.04 | 0.95 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 96.9 |