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 | 1,198 | 1,409 | 1,311 | 1,302 | 1,301 | 1,491 | 1,268 | 1,629 | 1,548 | 1,706 | 1,478 | 1,408 | 1,581 |
| Expenses | 1,073 | 1,346 | 1,118 | 1,057 | 1,214 | 1,486 | 1,191 | 1,321 | 1,511 | 1,640 | 1,328 | 1,172 | 1,527 |
| Operating Profit | 125 | 63 | 193 | 246 | 86 | 5 | 77 | 308 | 37 | 66 | 150 | 236 | 53 |
| OPM % | 10.4% | 4.5% | 14.7% | 18.9% | 6.6% | 0.3% | 6.1% | 18.9% | 2.4% | 3.9% | 10.1% | 16.8% | 3.4% |
| Other Income | 12 | 12 | 22 | 16 | 11 | 14 | 24 | 9 | 32 | 21 | 2 | 43 | 15 |
| Interest | 21 | 10 | 6 | 18 | 26 | 16 | 11 | 30 | 38 | 22 | 13 | 28 | 32 |
| Depreciation | 25 | 26 | 26 | 27 | 29 | 32 | 33 | 32 | 31 | 36 | 36 | 31 | 31 |
| Profit before tax | 91 | 39 | 182 | 217 | 42 | −30 | 58 | 255 | −0 | 29 | 103 | 220 | 5 |
| Net Profit | 68 | 29 | 137 | 161 | 31 | −22 | 43 | 187 | 2 | 21 | 78 | 167 | 4 |
| EPS (₹) | 3.09 | 1.33 | 6.28 | 7.36 | 1.43 | −0.88 | 2.20 | 8.36 | 0.10 | 1.18 | 3.55 | 7.65 | 0.17 |
| 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 | 2,061 | 1,915 | 2,824 | 3,370 | 3,152 | 4,437 | 4,674 | 4,291 | 5,617 | 5,220 | 5,689 | 6,290 | 6,173 |
| Expenses | 2,079 | 1,789 | 2,302 | 3,094 | 2,842 | 3,893 | 4,112 | 3,655 | 4,999 | 4,593 | 5,210 | 5,742 | 5,668 |
| Operating Profit | −18 | 126 | 522 | 276 | 309 | 543 | 562 | 636 | 618 | 627 | 479 | 549 | 505 |
| OPM % | −0.9% | 6.6% | 18.5% | 8.2% | 9.8% | 12.2% | 12.0% | 14.8% | 11.0% | 12.0% | 8.4% | 8.7% | 8.2% |
| Other Income | 30 | 41 | −36 | 33 | 83 | 56 | 28 | 73 | 1,496 | 62 | 54 | 60 | 80 |
| Interest | 122 | 115 | 127 | 85 | 68 | 79 | 52 | 55 | 57 | 56 | 83 | 100 | 94 |
| Depreciation | 59 | 59 | 57 | 55 | 57 | 75 | 79 | 81 | 93 | 104 | 126 | 144 | 135 |
| Profit before tax | −169 | −7 | 302 | 169 | 268 | 446 | 460 | 574 | 1,964 | 529 | 324 | 364 | 356 |
| Net Profit | −152 | −7 | 253 | 119 | 216 | 335 | 295 | 424 | 1,792 | 395 | 238 | 269 | 270 |
| EPS (₹) | −5.90 | −0.28 | 9.81 | 4.62 | 8.39 | 13.52 | 12.18 | 17.54 | 81.86 | 18.05 | 11.11 | 12.28 | 12.55 |
| 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 | 26 | 26 | 26 | 26 | 26 | 25 | 24 | 24 | 22 | 22 | 22 | 22 | — |
| Reserves | 633 | 561 | 810 | 921 | 1,115 | 1,314 | 1,532 | 1,889 | 2,643 | 2,879 | 3,089 | 3,321 | — |
| Borrowings | 1,472 | 1,678 | 1,721 | 1,240 | 1,684 | 1,530 | 990 | 1,575 | 929 | 1,424 | 1,980 | 2,161 | — |
| Other Liabilities | 834 | 740 | 554 | 850 | 985 | 1,181 | 1,078 | 815 | 865 | 799 | 1,124 | 1,025 | — |
| Total Liabilities | 2,965 | 3,006 | 3,111 | 3,036 | 3,810 | 4,050 | 3,624 | 4,303 | 4,459 | 5,124 | 6,215 | 6,528 | — |
| Fixed Assets | 875 | 862 | 858 | 847 | 842 | 1,087 | 1,073 | 1,077 | 1,470 | 1,517 | 2,334 | 2,398 | — |
| CWIP | 18 | 9 | 2 | 10 | 205 | 26 | 22 | 257 | 28 | 226 | 32 | 14 | — |
| Investments | 81 | 99 | 109 | 116 | 113 | 142 | 146 | 193 | 6 | 55 | 10 | 7 | — |
| Other Assets | 1,990 | 2,036 | 2,142 | 2,063 | 2,650 | 2,796 | 2,383 | 2,775 | 2,955 | 3,326 | 3,840 | 4,109 | — |
| Total Assets | 2,965 | 3,006 | 3,111 | 3,036 | 3,810 | 4,050 | 3,624 | 4,303 | 4,459 | 5,124 | 6,215 | 6,528 | — |
| 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 | −141 | −93 | 145 | 621 | −169 | 510 | 791 | −173 | 397 | 100 | −106 | 188 |
| Cash from Investing Activity | −33 | −28 | −39 | −41 | −215 | −107 | −108 | −257 | 1,414 | −359 | −318 | −163 |
| Cash from Financing Activity | 172 | 119 | −102 | −583 | 394 | −386 | −704 | 442 | −1,762 | 263 | 394 | −16 |
| Net Cash Flow | −2 | −2 | 4 | −3 | 11 | 17 | −21 | 12 | 49 | 4 | −30 | 9 |
| 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 | 21.0 | 11.0 | 13.0 | 18.0 | 19.0 | 21.0 | 18.0 | 15.0 | 9.0 | 9.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 8.7 |
| EPS (₹) | −5.90 | −0.28 | 9.81 | 4.62 | 8.39 | 13.52 | 12.18 | 17.54 | 81.86 | 18.05 | 11.11 | 12.28 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 153.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 20.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.11 |
| NPM % | −7.3 | −0.4 | 9.1 | 3.5 | 6.7 | 7.5 | 6.3 | 9.7 | 25.2 | 7.5 | 4.1 | 4.2 |
| OPM % | −0.9 | 7.0 | 18.0 | 8.0 | 10.0 | 12.0 | 12.0 | 15.0 | 11.0 | 12.0 | 8.0 | 9.0 |
| D/E | 2.23 | 2.86 | 2.06 | 1.31 | 1.48 | 1.14 | 0.64 | 0.82 | 0.35 | 0.49 | 0.64 | 0.65 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 1.6 |