| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 5,219 | 5,552 | 5,860 | 6,024 | 6,078 | 6,220 | 6,745 | 6,436 | 6,537 | 6,652 | 6,656 | 6,996 | 7,286 |
| Expenses | 1,924 | 2,072 | 2,507 | 2,227 | 2,355 | 2,567 | 3,055 | 2,454 | 2,392 | 2,360 | 2,076 | 1,920 | 2,709 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 647 | 861 | 1,125 | 835 | 993 | 1,186 | 1,392 | 997 | 884 | 869 | 709 | 1,686 | 888 |
| Interest | 3,302 | 3,564 | 3,672 | 3,770 | 3,778 | 3,842 | 4,046 | 4,033 | 4,004 | 4,006 | 4,042 | 4,188 | 4,400 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 640 | 777 | 806 | 862 | 939 | 996 | 1,036 | 946 | 1,025 | 1,155 | 1,247 | 2,575 | 1,065 |
| Net Profit | 402 | 503 | 526 | 551 | 603 | 639 | 652 | 607 | 620 | 740 | 801 | 656 | 786 |
| EPS (₹) | 0.34 | 0.42 | 0.44 | 0.46 | 0.50 | 0.53 | 0.52 | 0.48 | 0.49 | 0.59 | 0.64 | 0.52 | 0.63 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Sep 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 19,359 | 18,561 | 16,326 | 14,020 | 14,331 | 15,134 | 14,446 | 14,981 | 17,651 | 21,854 | 25,067 | 26,281 | — | 27,590 |
| Expenses | 5,849 | 10,768 | 6,789 | 8,521 | 12,753 | 11,539 | 8,845 | 7,658 | 6,729 | 8,517 | 9,892 | 8,910 | — | 9,066 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 2,004 | 1,596 | 2,114 | 1,121 | 1,514 | 2,871 | 3,424 | 3,101 | 2,508 | 3,266 | 4,407 | 3,460 | — | 4,152 |
| Interest | 13,797 | 13,713 | 12,509 | 10,895 | 10,019 | 10,042 | 8,966 | 8,508 | 10,307 | 13,754 | 15,437 | 16,085 | — | 16,635 |
| Depreciation | 136 | 137 | 153 | 152 | 137 | 137 | 134 | 165 | 218 | 281 | 311 | 372 | — | 0 |
| Profit before tax | 1,582 | −4,460 | −1,011 | −4,427 | −7,065 | −3,713 | −75 | 1,750 | 2,905 | 2,569 | 3,834 | 4,373 | — | 6,042 |
| Net Profit | 1,138 | −2,799 | −1,851 | −4,436 | −4,321 | −2,437 | 167 | 930 | 1,862 | 1,654 | 2,445 | 2,768 | — | 2,983 |
| EPS (₹) | 10.58 | −26.03 | −11.87 | −19.22 | −7.97 | −2.46 | 0.17 | 0.78 | 1.56 | 1.38 | 1.95 | 2.21 | — | 2.38 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Sep 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 1,076 | 1,076 | 1,560 | 2,308 | 5,423 | 9,918 | 9,918 | 11,956 | 11,956 | 11,956 | 12,540 | 12,540 | 12,540 | — |
| Reserves | 11,473 | 11,446 | 11,194 | 12,649 | 11,968 | 9,291 | 12,688 | 11,638 | 13,809 | 15,401 | 18,465 | 20,710 | 22,039 | — |
| Other Liabilities | 8,779 | 8,002 | 7,767 | 6,800 | 6,863 | 7,800 | 9,428 | 6,609 | 5,260 | 7,873 | 9,247 | 11,737 | 9,713 | — |
| Total Liabilities | 2,45,917 | 2,44,883 | 2,31,340 | 2,16,056 | 2,30,484 | 2,35,908 | 2,53,336 | 2,67,784 | 3,00,863 | 3,23,691 | 3,62,481 | 3,95,858 | 4,19,957 | — |
| Fixed Assets | 1,066 | 2,878 | 2,843 | 2,867 | 2,814 | 2,832 | 3,151 | 3,287 | 3,444 | 3,717 | 3,791 | 4,126 | 4,178 | — |
| CWIP | 48 | 6 | 6 | 8 | 8 | 8 | 67 | 48 | 65 | 65 | 61 | 74 | 0 | — |
| Investments | 64,223 | 83,974 | 74,019 | 70,962 | 82,232 | 90,999 | 93,783 | 96,874 | 95,169 | 92,904 | 94,272 | 98,777 | 99,928 | — |
| Other Assets | 1,80,580 | 1,58,024 | 1,54,471 | 1,42,219 | 1,45,430 | 1,42,069 | 1,56,335 | 1,67,575 | 2,02,184 | 2,27,006 | 2,64,357 | 2,92,881 | 3,15,851 | — |
| Total Assets | 2,45,917 | 2,44,883 | 2,31,340 | 2,16,056 | 2,30,484 | 2,35,908 | 2,53,336 | 2,67,784 | 3,00,863 | 3,23,691 | 3,62,481 | 3,95,858 | 4,19,957 | — |
| Deposits | 2,15,957 | 2,07,118 | 2,01,285 | 1,81,849 | 1,97,907 | 1,93,203 | 2,05,919 | 2,24,073 | 2,49,338 | 2,63,130 | 2,93,542 | 3,27,563 | 3,49,590 | — |
| Borrowing | 8,633 | 17,240 | 9,535 | 12,449 | 8,324 | 15,695 | 15,383 | 13,508 | 20,501 | 25,331 | 28,687 | 23,310 | 26,075 | — |
| 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 | 7,861 | −2,978 | −3,852 | −9,082 | 4,190 | −10,658 | 2,422 | 4,399 | 2,983 | 1,002 | 1,913 | −10,584 |
| Cash from Investing Activity | −151 | −52 | −217 | −24 | 44 | −250 | 106 | −214 | −67 | −275 | −680 | −681 |
| Cash from Financing Activity | −553 | −579 | 3,609 | 5,754 | 5,450 | 4,283 | 3,266 | −1,637 | −336 | −430 | 5,870 | −977 |
| Net Cash Flow | 7,157 | −3,610 | −459 | −3,352 | 9,684 | −6,626 | 5,794 | 2,548 | 2,580 | 297 | 7,102 | −12,242 |
| 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 % | — | — | — | — | — | — | — | — | — | — | — | 5.6 |
| ROE % | 10.0 | −22.0 | −15.0 | −32.0 | −27.0 | −13.0 | 0.0 | 4.0 | 8.0 | 6.0 | 8.0 | 9.0 |
| EPS (₹) | 10.58 | −26.03 | −11.87 | −19.22 | −7.97 | −2.46 | 0.17 | 0.78 | 1.56 | 1.38 | 1.95 | 2.38 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 27.6 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 10.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 1.85 |
| NPM % | 5.3 | −13.9 | −10.0 | −29.3 | −27.3 | −13.5 | 0.9 | 5.1 | 9.2 | 6.6 | 8.3 | 9.3 |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — |
| D/E | 17.90 | 17.92 | 16.53 | 12.99 | 11.86 | 10.88 | 9.79 | 10.07 | 10.47 | 10.54 | 10.39 | 10.55 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 0.9 |