Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 631 | 573 | 1,026 | 1,194 | 1,134 | 1,110 | 1,106 | 1,453 | 1,563 |
| Expenses | 519 | 501 | 941 | 970 | 891 | 875 | 901 | 1,218 | 1,437 |
| Operating Profit | 111 | 72 | 85 | 224 | 242 | 235 | 205 | 234 | 126 |
| OPM % | 17.6% | 12.6% | 8.3% | 18.8% | 21.3% | 21.2% | 18.5% | 16.1% | 8.1% |
| Other Income | 6 | 11 | 12 | 8 | 4 | 16 | 15 | 18 | 13 |
| Interest | 45 | 34 | 28 | 48 | 32 | 32 | 40 | 57 | 49 |
| Depreciation | 37 | 37 | 39 | 42 | 34 | 35 | 37 | 57 | 64 |
| Profit before tax | 36 | 11 | 30 | 141 | 181 | 184 | 143 | 139 | 25 |
| Net Profit | 23 | 7 | 19 | 91 | 133 | 128 | 98 | 110 | 20 |
| EPS (₹) | 0.72 | 0.23 | 0.60 | 2.86 | 4.21 | 3.55 | 2.71 | 3.05 | 0.55 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 1,640 | 1,610 | 1,730 | 2,073 | 2,511 | 3,415 | 4,803 | 5,232 |
| Expenses | 1,500 | 1,433 | 1,672 | 1,886 | 2,112 | 2,925 | 3,887 | 4,431 |
| Operating Profit | 140 | 177 | 59 | 187 | 399 | 491 | 916 | 800 |
| OPM % | 8.5% | 11.0% | 3.4% | 9.0% | 15.9% | 14.4% | 19.1% | 15.3% |
| Other Income | 22 | 17 | 13 | 18 | 1 | 36 | 52 | 61 |
| Interest | 95 | 99 | 103 | 122 | 155 | 155 | 160 | 178 |
| Depreciation | 37 | 39 | 48 | 64 | 138 | 156 | 162 | 193 |
| Profit before tax | 30 | 56 | −79 | 19 | 107 | 216 | 646 | 492 |
| Net Profit | 22 | 38 | −63 | 14 | 80 | 139 | 469 | 357 |
| EPS (₹) | 8.06 | 16.23 | −2.43 | 0.56 | 3.08 | 4.39 | 12.95 | 9.86 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 28 | 24 | 259 | 259 | 259 | 317 | 362 | — |
| Reserves | 334 | 391 | 92 | 106 | 187 | 941 | 2,811 | — |
| Borrowings | 494 | 672 | 703 | 792 | 854 | 272 | 617 | — |
| Other Liabilities | 720 | 712 | 1,183 | 1,319 | 1,286 | 1,320 | 1,846 | — |
| Total Liabilities | 1,576 | 1,798 | 2,237 | 2,476 | 2,585 | 2,849 | 5,636 | — |
| Fixed Assets | 357 | 381 | 547 | 644 | 505 | 534 | 1,079 | — |
| CWIP | 11 | 67 | 4 | 18 | 28 | 14 | 19 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 119 | 742 | — |
| Other Assets | 1,209 | 1,350 | 1,687 | 1,814 | 2,052 | 2,183 | 3,795 | — |
| Total Assets | 1,576 | 1,798 | 2,237 | 2,476 | 2,585 | 2,849 | 5,636 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 227 | 13 | 201 | 195 | 152 | 290 | 667 |
| Cash from Investing Activity | −36 | −40 | −155 | −110 | −64 | −175 | −1,808 |
| Cash from Financing Activity | −174 | 4 | −36 | −102 | −81 | −92 | 1,120 |
| Net Cash Flow | 16 | −23 | 10 | −17 | 7 | 22 | −21 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | 16.0 | 2.0 | 13.0 | 22.0 | 26.0 | 31.0 |
| ROE % | — | — | — | — | — | — | 21.4 |
| EPS (₹) | 8.06 | 16.23 | −2.43 | 0.56 | 3.08 | 4.39 | 12.95 |
| Book Value (₹) | — | — | — | — | — | — | 87.6 |
| Face Value (₹) | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | 14.3 |
| Div Yield % | — | — | — | — | — | — | 0.00 |
| NPM % | 1.3 | 2.3 | −3.6 | 0.7 | 3.2 | 4.0 | 9.7 |
| OPM % | 9.0 | 11.0 | 3.4 | 9.0 | 16.0 | 14.0 | 19.0 |
| D/E | 1.36 | 1.62 | 2.00 | 2.17 | 1.91 | 0.22 | 0.19 |
| P/B | — | — | — | — | — | — | 1.6 |