| 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 | 636 | 546 | 546 | 516 | 639 | 544 | 501 | 494 | 561 | 406 | 454 | 436 | 578 |
| Expenses | 556 | 493 | 494 | 508 | 590 | 546 | 472 | 488 | 537 | 513 | 531 | 518 | 589 |
| Operating Profit | 81 | 53 | 52 | 8 | 49 | −2 | 29 | 6 | 25 | −106 | −77 | −82 | −11 |
| OPM % | 12.7% | 9.7% | 9.5% | 1.6% | 7.7% | −0.4% | 5.8% | 1.2% | 4.5% | −26.1% | −17.0% | −18.8% | −1.9% |
| Other Income | 28 | 3 | 3 | 4 | 2 | 6 | 2 | 8 | 7 | 15 | 75 | 4 | 4 |
| Interest | 11 | 12 | 15 | 17 | 18 | 20 | 18 | 17 | 17 | 18 | 16 | 20 | 16 |
| Depreciation | 21 | 24 | 27 | 28 | 29 | 30 | 30 | 30 | 32 | 33 | 32 | 31 | 31 |
| Profit before tax | 77 | 19 | 13 | −33 | 4 | −46 | −17 | −33 | −17 | −142 | −50 | −129 | −55 |
| Net Profit | 58 | 13 | 7 | −24 | 4 | −33 | −12 | −27 | −13 | −143 | −53 | −129 | −54 |
| EPS (₹) | 4.08 | 0.94 | 0.50 | −1.68 | 0.28 | −2.33 | −0.87 | −1.93 | −0.92 | −10.08 | −3.72 | −9.07 | −3.77 |
| 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 | 1,017 | 1,192 | 1,252 | 1,410 | 1,785 | 1,714 | 619 | 1,290 | 2,082 | 2,245 | 2,178 | 1,858 | 1,875 |
| Expenses | 938 | 1,082 | 1,117 | 1,214 | 1,558 | 1,418 | 683 | 1,143 | 1,765 | 2,047 | 2,090 | 2,099 | 2,152 |
| Operating Profit | 79 | 110 | 134 | 196 | 227 | 296 | −64 | 147 | 317 | 198 | 88 | −241 | −277 |
| OPM % | 7.8% | 9.2% | 10.7% | 13.9% | 12.7% | 17.3% | −10.3% | 11.4% | 15.2% | 8.8% | 4.0% | −13.0% | −14.8% |
| Other Income | 7 | 3 | 7 | 9 | 8 | −36 | 48 | 36 | −16 | 37 | 19 | 101 | 98 |
| Interest | 3 | 3 | 3 | 2 | 4 | 25 | 31 | 26 | 31 | 59 | 79 | 74 | 70 |
| Depreciation | 18 | 14 | 14 | 13 | 17 | 87 | 78 | 70 | 74 | 99 | 119 | 127 | 127 |
| Profit before tax | 65 | 95 | 126 | 190 | 215 | 148 | −125 | 86 | 197 | 77 | −91 | −338 | −376 |
| Net Profit | 47 | 66 | 85 | 127 | 145 | 112 | −97 | 67 | 152 | 54 | −69 | −338 | −378 |
| EPS (₹) | 3.30 | 4.70 | 6.03 | 8.97 | 10.28 | 7.91 | −6.90 | 4.73 | 10.75 | 3.83 | −4.84 | −23.79 | −26.64 |
| 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 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | — |
| Reserves | 277 | 311 | 380 | 461 | 553 | 582 | 489 | 531 | 613 | 650 | 588 | 261 | — |
| Borrowings | 31 | 14 | 0 | 0 | 86 | 269 | 353 | 298 | 352 | 871 | 751 | 738 | — |
| Other Liabilities | 163 | 231 | 201 | 284 | 404 | 364 | 223 | 371 | 421 | 517 | 489 | 577 | — |
| Total Liabilities | 499 | 585 | 609 | 773 | 1,071 | 1,243 | 1,094 | 1,229 | 1,415 | 2,067 | 1,856 | 1,604 | — |
| Fixed Assets | 71 | 67 | 61 | 77 | 117 | 371 | 288 | 265 | 309 | 532 | 507 | 507 | — |
| CWIP | 1 | 1 | 1 | 3 | 6 | 3 | 2 | 7 | 15 | 14 | 18 | 15 | — |
| Investments | 0 | 0 | 68 | 72 | 1 | 41 | 141 | 42 | 23 | 3 | 6 | 73 | — |
| Other Assets | 427 | 517 | 479 | 621 | 948 | 829 | 662 | 915 | 1,067 | 1,518 | 1,326 | 1,009 | — |
| Total Assets | 499 | 585 | 609 | 773 | 1,071 | 1,243 | 1,094 | 1,229 | 1,415 | 2,067 | 1,856 | 1,604 | — |
| 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 | 14 | 53 | 126 | 85 | −56 | 292 | 85 | −24 | 175 | −132 | 292 | 181 |
| Cash from Investing Activity | −3 | −8 | −73 | −29 | 16 | −85 | −145 | 146 | −84 | −76 | −46 | −48 |
| Cash from Financing Activity | −14 | −45 | −51 | −44 | 31 | −211 | 74 | −126 | −75 | 218 | −251 | −139 |
| Net Cash Flow | −3 | 0 | 2 | 13 | −9 | −4 | 14 | −3 | 16 | 10 | −5 | −6 |
| 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 % | 20.0 | 28.0 | 34.0 | 43.0 | 38.0 | 29.0 | −12.0 | 13.0 | 28.0 | 8.0 | −2.0 | −29.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | −92.4 |
| EPS (₹) | 3.30 | 4.70 | 6.03 | 8.97 | 10.28 | 7.91 | −6.90 | 4.73 | 10.75 | 3.83 | −4.84 | −26.64 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 20.4 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 4.6 | 5.5 | 6.8 | 8.9 | 8.1 | 6.7 | −14.5 | 5.1 | 7.4 | 2.4 | −3.1 | −17.3 |
| OPM % | 8.0 | 9.0 | 11.0 | 14.0 | 13.0 | 17.0 | −10.0 | 11.0 | 15.0 | 9.0 | 4.0 | −13.0 |
| D/E | 0.10 | 0.04 | 0.00 | 0.00 | 0.15 | 0.44 | 0.68 | 0.53 | 0.55 | 1.28 | 1.22 | 2.55 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 13.2 |