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 | 11,897 | 12,529 | 14,164 | 12,494 | 13,266 | 14,534 | 17,740 | 14,916 | 16,523 | 18,725 | 25,416 | 26,920 | 21,356 |
| Expenses | 10,772 | 11,118 | 12,599 | 11,303 | 12,019 | 13,298 | 16,066 | 13,379 | 14,693 | 16,850 | 22,703 | 24,982 | 18,466 |
| Operating Profit | 1,125 | 1,411 | 1,565 | 1,191 | 1,247 | 1,236 | 1,674 | 1,537 | 1,830 | 1,875 | 2,713 | 1,938 | 2,890 |
| OPM % | 9.5% | 11.3% | 11.0% | 9.5% | 9.4% | 8.5% | 9.4% | 10.3% | 11.1% | 10.0% | 10.7% | 7.2% | 13.5% |
| Other Income | 114 | 125 | 136 | 159 | 120 | 123 | 128 | 116 | 105 | 113 | −1 | 235 | 148 |
| Interest | 109 | 140 | 169 | 201 | 230 | 240 | 231 | 252 | 271 | 277 | 282 | 350 | 353 |
| Depreciation | 128 | 144 | 154 | 158 | 164 | 171 | 175 | 183 | 184 | 189 | 207 | 246 | 256 |
| Profit before tax | 1,002 | 1,252 | 1,378 | 991 | 973 | 948 | 1,396 | 1,218 | 1,480 | 1,522 | 2,223 | 1,577 | 2,429 |
| Net Profit | 756 | 916 | 1,053 | 771 | 715 | 704 | 1,047 | 871 | 1,091 | 1,120 | 1,684 | 1,179 | 1,777 |
| EPS (₹) | 8.48 | 10.31 | 11.86 | 8.68 | 8.05 | 7.93 | 11.79 | 9.81 | 12.29 | 12.62 | 18.97 | 13.28 | 20.02 |
| 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 | 11,913 | 11,276 | 13,261 | 16,120 | 19,779 | 21,052 | 21,644 | 28,799 | 40,575 | 51,084 | 60,456 | 87,584 | 92,417 |
| Expenses | 10,761 | 10,337 | 12,097 | 14,476 | 17,785 | 18,589 | 19,919 | 25,455 | 35,693 | 45,792 | 54,762 | 79,227 | 83,001 |
| Operating Profit | 1,153 | 939 | 1,164 | 1,644 | 1,994 | 2,463 | 1,725 | 3,344 | 4,882 | 5,292 | 5,694 | 8,357 | 9,416 |
| OPM % | 9.7% | 8.3% | 8.8% | 10.2% | 10.1% | 11.7% | 8.0% | 11.6% | 12.0% | 10.4% | 9.4% | 9.5% | 10.2% |
| Other Income | 67 | 69 | −42 | 70 | 178 | 153 | 180 | 177 | 306 | 534 | 487 | 450 | 495 |
| Interest | 81 | 42 | 38 | 53 | 53 | 166 | 203 | 218 | 300 | 619 | 953 | 1,180 | 1,262 |
| Depreciation | 90 | 98 | 111 | 131 | 163 | 348 | 375 | 399 | 441 | 584 | 693 | 826 | 898 |
| Profit before tax | 1,049 | 868 | 973 | 1,530 | 1,957 | 2,102 | 1,327 | 2,904 | 4,447 | 4,623 | 4,535 | 6,801 | 7,751 |
| Net Profit | 816 | 675 | 697 | 1,102 | 1,389 | 1,493 | 974 | 2,198 | 3,274 | 3,496 | 3,337 | 5,073 | 5,760 |
| EPS (₹) | 9.19 | 7.60 | 8.01 | 12.73 | 15.82 | 16.91 | 10.96 | 24.48 | 36.61 | 39.38 | 37.59 | 57.14 | 64.89 |
| 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 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | — |
| Reserves | 2,995 | 3,418 | 4,144 | 5,001 | 5,981 | 6,580 | 7,408 | 9,214 | 11,762 | 9,304 | 11,535 | 15,614 | — |
| Borrowings | 100 | 113 | 1,882 | 1,691 | 2,393 | 3,562 | 5,638 | 7,275 | 9,367 | 15,528 | 20,777 | 30,621 | — |
| Other Liabilities | 2,684 | 2,723 | 2,293 | 2,740 | 3,247 | 3,313 | 3,309 | 4,610 | 5,802 | 6,626 | 8,244 | 14,237 | — |
| Total Liabilities | 5,868 | 6,342 | 8,408 | 9,521 | 11,710 | 13,544 | 16,444 | 21,188 | 27,020 | 31,547 | 40,645 | 60,561 | — |
| Fixed Assets | 699 | 771 | 1,189 | 1,474 | 1,567 | 2,633 | 2,523 | 2,544 | 2,998 | 3,709 | 4,062 | 6,878 | — |
| CWIP | 55 | 107 | 152 | 43 | 32 | 18 | 32 | 85 | 144 | 97 | 105 | 163 | — |
| Investments | 3 | 30 | 431 | 36 | 108 | 158 | 2,824 | 294 | 2,515 | 2,345 | 1,988 | 3,506 | — |
| Other Assets | 5,111 | 5,434 | 6,636 | 7,968 | 10,003 | 10,735 | 11,065 | 18,265 | 21,363 | 25,396 | 34,490 | 50,014 | — |
| Total Assets | 5,868 | 6,342 | 8,408 | 9,521 | 11,710 | 13,544 | 16,444 | 21,188 | 27,020 | 31,547 | 40,645 | 60,561 | — |
| 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 | −555 | 503 | 576 | 1,712 | −51 | 1,243 | −348 | 4,139 | −724 | 1,370 | 1,695 | −541 | 5,590 |
| Cash from Investing Activity | −271 | −118 | −159 | −953 | 98 | −797 | 235 | −2,799 | 1,165 | −1,814 | −189 | 546 | −2,965 |
| Cash from Financing Activity | 497 | −1,005 | −505 | −166 | −252 | −489 | −242 | −1,234 | −403 | 457 | −1,329 | −7 | −2,159 |
| Net Cash Flow | −329 | −620 | −88 | 594 | −206 | −43 | −355 | 106 | 38 | 13 | 177 | −2 | 466 |
| 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 % | 42.0 | 35.0 | 27.0 | 23.0 | 25.0 | 26.0 | 24.0 | 13.0 | 21.0 | 25.0 | 23.0 | 19.0 | 21.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 37.7 |
| EPS (₹) | 8.28 | 9.19 | 7.60 | 8.01 | 12.73 | 15.82 | 16.91 | 10.96 | 24.48 | 36.61 | 39.38 | 37.59 | 57.14 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 177.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 67.1 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.34 |
| NPM % | 6.7 | 6.8 | 5.9 | 5.3 | 6.8 | 7.0 | 7.0 | 4.5 | 7.6 | 8.0 | 6.8 | 5.5 | 5.8 |
| OPM % | 10.0 | 10.0 | 8.0 | 9.0 | 10.0 | 10.0 | 12.0 | 8.0 | 12.0 | 12.0 | 10.0 | 9.0 | 10.0 |
| D/E | 0.32 | 0.03 | 0.03 | 0.44 | 0.33 | 0.39 | 0.53 | 0.75 | 0.78 | 0.79 | 1.65 | 1.79 | 1.95 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 24.9 |