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 | 121 | 139 | 133 | 155 | 156 | 183 | 169 | 173 | 188 | 202 | 205 | 219 | 231 |
| Expenses | 73 | 82 | 80 | 92 | 95 | 107 | 102 | 104 | 115 | 120 | 119 | 124 | 132 |
| Operating Profit | 48 | 57 | 52 | 63 | 61 | 76 | 67 | 69 | 74 | 82 | 86 | 96 | 99 |
| OPM % | 39.7% | 41.0% | 39.1% | 40.6% | 39.1% | 41.5% | 39.6% | 39.9% | 39.4% | 40.6% | 42.0% | 43.8% | 42.9% |
| Other Income | 6 | 7 | 3 | 3 | 4 | 5 | 5 | 5 | 7 | 6 | 5 | 2 | 9 |
| Interest | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | 9 | 9 | 11 |
| Depreciation | 12 | 14 | 15 | 16 | 17 | 17 | 18 | 19 | 21 | 22 | 24 | 24 | 25 |
| Profit before tax | 35 | 45 | 35 | 44 | 42 | 57 | 47 | 47 | 52 | 58 | 58 | 64 | 71 |
| Net Profit | 26 | 34 | 26 | 34 | 32 | 42 | 35 | 35 | 39 | 43 | 43 | 48 | 53 |
| EPS (₹) | 2.57 | 3.26 | 2.53 | 3.27 | 3.06 | 4.10 | 3.43 | 3.40 | 3.76 | 4.21 | 4.20 | 4.66 | 5.16 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 251 | 293 | 339 | 377 | 462 | 459 | 548 | 681 | 814 | 857 |
| Expenses | 171 | 184 | 206 | 211 | 259 | 277 | 327 | 408 | 477 | 495 |
| Operating Profit | 80 | 108 | 133 | 166 | 204 | 182 | 221 | 273 | 337 | 362 |
| OPM % | 31.9% | 36.9% | 39.2% | 44.0% | 44.2% | 39.7% | 40.3% | 40.1% | 41.4% | 42.2% |
| Other Income | 7 | 10 | 15 | 12 | 13 | 14 | 19 | 17 | 21 | 22 |
| Interest | 5 | 14 | 15 | 15 | 16 | 21 | 24 | 27 | 33 | 37 |
| Depreciation | 26 | 40 | 49 | 50 | 53 | 62 | 57 | 71 | 92 | 96 |
| Profit before tax | 55 | 65 | 83 | 112 | 147 | 114 | 159 | 193 | 233 | 251 |
| Net Profit | 35 | 46 | 63 | 85 | 111 | 85 | 120 | 144 | 173 | 187 |
| EPS (₹) | 77.44 | 101.29 | 138.00 | 18.64 | 10.76 | 8.29 | 11.61 | 14.01 | 16.81 | 18.23 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 5 | 5 | 10 | 10 | 10 | 10 | 10 | — |
| Reserves | 157 | 203 | 270 | 354 | 458 | 535 | 647 | 789 | 947 | — |
| Borrowings | 33 | 146 | 161 | 141 | 183 | 248 | 259 | 320 | 423 | — |
| Other Liabilities | 39 | 53 | 46 | 41 | 62 | 61 | 66 | 155 | 127 | — |
| Total Liabilities | 234 | 406 | 482 | 541 | 713 | 853 | 983 | 1,274 | 1,507 | — |
| Fixed Assets | 119 | 259 | 272 | 268 | 370 | 524 | 742 | 865 | 1,069 | — |
| CWIP | 3 | 3 | 10 | 9 | 34 | 28 | 9 | 70 | 35 | — |
| Investments | 73 | 69 | 55 | 28 | 54 | 139 | 109 | 185 | 228 | — |
| Other Assets | 39 | 76 | 146 | 236 | 255 | 163 | 123 | 154 | 174 | — |
| Total Assets | 234 | 406 | 482 | 541 | 713 | 853 | 983 | 1,274 | 1,507 | — |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 62 | 91 | 106 | 130 | 158 | 165 | 183 | 224 | 271 |
| Cash from Investing Activity | −98 | −90 | −31 | −130 | −123 | −110 | −141 | −182 | −174 |
| Cash from Financing Activity | −8 | −7 | −30 | −49 | −31 | −42 | −45 | −52 | −69 |
| Net Cash Flow | −44 | −6 | 46 | −49 | 4 | 13 | −2 | −9 | 27 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 28.0 | 23.0 | 27.0 | 28.0 | 18.0 | 20.0 | 21.0 | 21.0 |
| ROE % | — | — | — | — | — | — | — | — | 18.3 |
| EPS (₹) | 77.44 | 101.29 | 138.00 | 18.64 | 10.76 | 8.29 | 11.61 | 14.01 | 16.81 |
| Book Value (₹) | — | — | — | — | — | — | — | — | 93.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | 78.9 |
| Div Yield % | — | — | — | — | — | — | — | — | 0.14 |
| NPM % | 13.6 | 15.2 | 17.8 | 21.9 | 23.4 | 18.0 | 21.2 | 20.6 | 20.7 |
| OPM % | 32.0 | 37.0 | 39.0 | 44.0 | 44.0 | 40.0 | 40.0 | 40.0 | 41.0 |
| D/E | 0.20 | 0.70 | 0.59 | 0.39 | 0.39 | 0.46 | 0.39 | 0.40 | 0.44 |
| P/B | — | — | — | — | — | — | — | — | 15.5 |