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 | 911 | 935 | 955 | 1,052 | 903 | 1,057 | 902 | 1,006 | 679 | 799 | 832 | 875 | 765 |
| Expenses | 805 | 821 | 844 | 935 | 806 | 932 | 809 | 987 | 615 | 725 | 741 | 783 | 671 |
| Operating Profit | 106 | 115 | 111 | 118 | 97 | 125 | 94 | 18 | 64 | 74 | 91 | 92 | 94 |
| OPM % | 11.6% | 12.3% | 11.6% | 11.2% | 10.7% | 11.8% | 10.4% | 1.8% | 9.4% | 9.3% | 10.9% | 10.5% | 12.3% |
| Other Income | 4 | 7 | 14 | 12 | 12 | 10 | 23 | −128 | 11 | 14 | 0 | 14 | 7 |
| Interest | 19 | 20 | 18 | 16 | 13 | 17 | 21 | 22 | 18 | 18 | 18 | 17 | 15 |
| Depreciation | 7 | 7 | 7 | 7 | 7 | 8 | 6 | 8 | 12 | 12 | 13 | 14 | 15 |
| Profit before tax | 84 | 95 | 100 | 108 | 90 | 111 | 89 | −140 | 45 | 57 | 60 | 75 | 71 |
| Net Profit | 62 | 71 | 75 | 79 | 67 | 81 | 63 | −124 | 31 | 37 | 45 | 54 | 53 |
| EPS (₹) | 5.17 | 5.55 | 5.56 | 5.86 | 4.98 | 5.99 | 4.66 | −9.09 | 2.29 | 2.74 | 3.35 | 4.01 | 3.90 |
| 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 | 761 | 959 | 1,714 | 1,268 | 1,559 | 1,766 | 1,521 | 1,468 | 2,780 | 3,853 | 3,868 | 3,186 | 3,272 |
| Expenses | 721 | 929 | 1,605 | 1,365 | 1,550 | 1,645 | 1,440 | 1,303 | 2,529 | 3,404 | 3,533 | 2,855 | 2,921 |
| Operating Profit | 40 | 30 | 108 | −97 | 9 | 121 | 81 | 165 | 251 | 449 | 335 | 331 | 351 |
| OPM % | 5.3% | 3.1% | 6.3% | −7.6% | 0.6% | 6.9% | 5.3% | 11.2% | 9.0% | 11.7% | 8.7% | 10.4% | 10.7% |
| Other Income | 0 | 20 | 24 | 25 | 25 | −60 | 25 | −61 | 34 | 38 | −82 | −15 | 34 |
| Interest | 18 | 17 | 31 | 44 | 65 | 88 | 81 | 57 | 81 | 73 | 73 | 71 | 68 |
| Depreciation | 26 | 46 | 52 | 51 | 24 | 29 | 30 | 18 | 22 | 27 | 30 | 51 | 54 |
| Profit before tax | −4 | −13 | 50 | −167 | −56 | −57 | −6 | 29 | 181 | 386 | 150 | 194 | 263 |
| Net Profit | −10 | −20 | 27 | −147 | −23 | −36 | −19 | −1 | 126 | 286 | 87 | 123 | 188 |
| EPS (₹) | −0.33 | −1.69 | 2.33 | −12.43 | −2.47 | −2.96 | −1.26 | −0.03 | 10.89 | 21.25 | 6.54 | 9.13 | 14.00 |
| 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 | 20 | 23 | 23 | 23 | 23 | 23 | 24 | 24 | 24 | 27 | 27 | 27 | — |
| Reserves | 669 | 930 | 944 | 832 | 793 | 743 | 817 | 818 | 940 | 2,191 | 2,268 | 2,429 | — |
| Borrowings | 125 | 233 | 372 | 624 | 896 | 730 | 847 | 920 | 353 | 166 | 627 | 623 | — |
| Other Liabilities | 246 | 1,493 | 1,356 | 1,210 | 975 | 775 | 775 | 903 | 931 | 832 | 791 | 960 | — |
| Total Liabilities | 1,060 | 2,678 | 2,695 | 2,689 | 2,687 | 2,272 | 2,462 | 2,664 | 2,248 | 3,216 | 3,713 | 4,039 | — |
| Fixed Assets | 416 | 977 | 933 | 958 | 935 | 872 | 871 | 966 | 732 | 748 | 992 | 1,274 | — |
| CWIP | 27 | 13 | 15 | 27 | 36 | 0 | 41 | 61 | 12 | 174 | 122 | 192 | — |
| Investments | 1 | 21 | 82 | 83 | 87 | 29 | 31 | 30 | 32 | 198 | 225 | 279 | — |
| Other Assets | 616 | 1,666 | 1,665 | 1,621 | 1,630 | 1,371 | 1,518 | 1,607 | 1,472 | 2,097 | 2,374 | 2,295 | — |
| Total Assets | 1,060 | 2,678 | 2,695 | 2,689 | 2,687 | 2,272 | 2,462 | 2,664 | 2,248 | 3,216 | 3,713 | 4,039 | — |
| 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 | 68 | 102 | −154 | −177 | −121 | −124 | 154 | 68 | 55 | 41 | 86 | −97 | 322 |
| Cash from Investing Activity | −34 | −25 | −50 | 44 | −45 | −49 | 4 | −60 | −73 | −61 | −537 | −579 | −134 |
| Cash from Financing Activity | −17 | −69 | 216 | 111 | 191 | 214 | −227 | 43 | −53 | 67 | 724 | 372 | −52 |
| Net Cash Flow | 18 | 8 | 11 | −22 | 25 | 40 | −70 | 51 | −71 | 46 | 274 | −304 | 137 |
| 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 % | 2.0 | 5.0 | 2.0 | 6.0 | −8.0 | 1.0 | 7.0 | 5.0 | 9.0 | 18.0 | 25.0 | 14.0 | 11.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 6.8 |
| EPS (₹) | −0.89 | −0.33 | −1.69 | 2.33 | −12.43 | −2.47 | −2.96 | −1.26 | −0.03 | 10.89 | 21.25 | 6.54 | 9.13 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 182.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 53.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.13 |
| NPM % | −1.6 | −1.3 | −2.0 | 1.6 | −11.4 | −1.5 | −2.1 | −1.2 | −0.1 | 4.5 | 7.4 | 2.3 | 3.9 |
| OPM % | 1.0 | 5.0 | 3.2 | 6.0 | −8.0 | 0.6 | 7.0 | 5.0 | 11.0 | 9.0 | 12.0 | 9.0 | 10.0 |
| D/E | 0.19 | 0.18 | 0.24 | 0.38 | 0.73 | 1.10 | 0.95 | 1.01 | 1.09 | 0.37 | 0.07 | 0.27 | 0.25 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 4.3 |