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 | 333 | 346 | 329 | 361 | 390 | 369 | 774 | 402 | 792 | 850 | 858 | 920 | 946 |
| Expenses | 341 | 331 | 307 | 329 | 348 | 330 | 674 | 355 | 673 | 677 | 683 | 736 | 768 |
| Operating Profit | −8 | 15 | 22 | 32 | 42 | 39 | 100 | 46 | 119 | 173 | 176 | 184 | 178 |
| OPM % | −2.4% | 4.3% | 6.7% | 8.9% | 10.8% | 10.6% | 12.9% | 11.4% | 15.0% | 20.4% | 20.5% | 20.0% | 18.8% |
| Other Income | −23 | 10 | 7 | −1 | 3 | 0 | 4 | 1 | 6 | 6 | −27 | 16 | 8 |
| Interest | 10 | 13 | 13 | 12 | 16 | 14 | 21 | 15 | 20 | 18 | 17 | 15 | 13 |
| Depreciation | 14 | 15 | 15 | 16 | 16 | 17 | 58 | 16 | 56 | 59 | 59 | 60 | 62 |
| Profit before tax | −56 | −3 | 1 | 3 | 12 | 8 | 24 | 16 | 48 | 102 | 73 | 125 | 112 |
| Net Profit | −35 | −7 | 11 | 1 | 9 | 6 | 42 | 10 | 37 | 73 | 49 | 66 | 79 |
| EPS (₹) | −1.40 | −0.34 | 0.33 | −0.04 | 0.26 | 0.10 | 1.78 | 0.37 | 1.27 | 2.18 | 0.88 | 1.19 | 1.51 |
| 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 | 443 | 606 | 684 | 848 | 1,039 | 1,179 | 1,362 | 1,413 | 1,421 | 1,370 | 3,007 | 3,420 | 3,575 |
| Expenses | 425 | 550 | 641 | 765 | 914 | 1,009 | 1,150 | 1,303 | 1,409 | 1,308 | 2,620 | 2,768 | 2,864 |
| Operating Profit | 18 | 56 | 43 | 83 | 125 | 170 | 212 | 109 | 12 | 61 | 387 | 653 | 711 |
| OPM % | 4.1% | 9.2% | 6.3% | 9.8% | 12.0% | 14.4% | 15.6% | 7.7% | 0.8% | 4.5% | 12.9% | 19.1% | 19.9% |
| Other Income | 48 | 14 | 9 | 436 | 9 | 10 | 0 | 11 | −58 | −6 | −49 | −1 | 3 |
| Interest | 43 | 38 | 28 | 33 | 33 | 36 | 24 | 16 | 36 | 48 | 86 | 69 | 61 |
| Depreciation | 32 | 46 | 40 | 41 | 42 | 51 | 51 | 52 | 56 | 62 | 239 | 234 | 240 |
| Profit before tax | −8 | −14 | −17 | 444 | 59 | 94 | 137 | 53 | −138 | −55 | 13 | 349 | 413 |
| Net Profit | −12 | −16 | −16 | 431 | 57 | 82 | 104 | 45 | −122 | −30 | 16 | 225 | 267 |
| EPS (₹) | −0.70 | −0.78 | −0.57 | 17.30 | 1.97 | 2.81 | 3.84 | 1.65 | −4.86 | −1.44 | 0.93 | 4.06 | 5.76 |
| 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 | 30 | 48 | 49 | 49 | 49 | 50 | 50 | 50 | 50 | 50 | 50 | 87 | — |
| Reserves | 61 | 898 | 928 | 599 | 657 | 637 | 678 | 642 | 649 | 607 | 2,382 | 2,824 | — |
| Borrowings | 473 | 312 | 416 | 305 | 325 | 343 | 277 | 365 | 444 | 488 | 654 | 490 | — |
| Other Liabilities | 343 | 265 | 503 | 380 | 346 | 424 | 381 | 378 | 374 | 389 | 1,042 | 1,195 | — |
| Total Liabilities | 908 | 1,523 | 1,896 | 1,332 | 1,378 | 1,454 | 1,386 | 1,435 | 1,517 | 1,534 | 4,128 | 4,596 | — |
| Fixed Assets | 474 | 586 | 684 | 476 | 498 | 577 | 536 | 564 | 605 | 592 | 2,103 | 2,103 | — |
| CWIP | 39 | 24 | 33 | 18 | 23 | 13 | 31 | 12 | 55 | 16 | 43 | 70 | — |
| Investments | 59 | 428 | 428 | 239 | 180 | 171 | 83 | 38 | 0 | 4 | 0 | 0 | — |
| Other Assets | 336 | 485 | 751 | 599 | 677 | 693 | 737 | 821 | 856 | 922 | 1,981 | 2,422 | — |
| Total Assets | 908 | 1,523 | 1,896 | 1,332 | 1,378 | 1,454 | 1,386 | 1,435 | 1,517 | 1,534 | 4,128 | 4,596 | — |
| 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 | −24 | 0 | −7 | 45 | 116 | 115 | 115 | 31 | 17 | 31 | 345 | 323 |
| Cash from Investing Activity | −157 | −310 | −116 | 7 | −68 | −72 | 10 | −94 | −65 | −6 | −448 | −84 |
| Cash from Financing Activity | 179 | 309 | 147 | −57 | −20 | −43 | −139 | 67 | 32 | −1 | 87 | −123 |
| Net Cash Flow | −1 | −2 | 24 | −5 | 28 | 0 | −14 | 4 | −16 | 23 | −16 | 115 |
| 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 % | 8.0 | 2.0 | 1.0 | 40.0 | 9.0 | 12.0 | 16.0 | 6.0 | −3.0 | 0.0 | 8.0 | 13.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 7.4 |
| EPS (₹) | −0.70 | −0.78 | −0.57 | 17.30 | 1.97 | 2.81 | 3.84 | 1.65 | −4.86 | −1.44 | 0.93 | 4.06 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 66.6 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 2 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 46.7 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | −2.4 | −2.6 | −2.3 | 33.6 | 5.4 | 6.9 | 7.6 | 3.2 | −9.0 | −2.2 | 0.5 | 6.6 |
| OPM % | 4.2 | 9.0 | 6.0 | 10.0 | 12.0 | 14.0 | 16.0 | 8.0 | 0.8 | 4.5 | 13.0 | 19.0 |
| D/E | 5.20 | 0.33 | 0.43 | 0.47 | 0.46 | 0.50 | 0.38 | 0.53 | 0.64 | 0.74 | 0.27 | 0.17 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 3.5 |