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 | 3,360 | 2,293 | 2,626 | 4,203 | 4,921 | 2,619 | 3,105 | 4,768 | 3,939 | 2,347 | 3,071 | 4,888 | 4,674 |
| Expenses | 3,206 | 2,256 | 2,633 | 4,051 | 4,527 | 2,489 | 2,940 | 4,467 | 3,786 | 2,313 | 2,926 | 4,703 | 4,445 |
| Operating Profit | 154 | 37 | −8 | 152 | 394 | 130 | 165 | 301 | 153 | 34 | 145 | 185 | 228 |
| OPM % | 4.6% | 1.6% | −0.3% | 3.6% | 8.0% | 5.0% | 5.3% | 6.3% | 3.9% | 1.4% | 4.7% | 3.8% | 4.9% |
| Other Income | 70 | 71 | 58 | 54 | 80 | 105 | 59 | 80 | 82 | 65 | 22 | 43 | 91 |
| Interest | 10 | 11 | 14 | 21 | 10 | 14 | 16 | 23 | 14 | 20 | 31 | 22 | 13 |
| Depreciation | 11 | 12 | 13 | 12 | 13 | 16 | 18 | 14 | 18 | 24 | 21 | 21 | 21 |
| Profit before tax | 203 | 85 | 24 | 174 | 452 | 205 | 191 | 343 | 203 | 54 | 116 | 184 | 285 |
| Net Profit | 129 | 36 | −28 | 111 | 335 | 133 | 131 | 236 | 141 | 32 | 84 | 113 | 213 |
| EPS (₹) | 3.91 | 1.11 | −0.92 | 3.52 | 10.10 | 4.05 | 3.99 | 7.28 | 4.24 | 1.04 | 2.57 | 3.51 | 6.46 |
| 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 | 5,183 | 5,720 | 6,033 | 6,404 | 7,124 | 7,658 | 7,556 | 7,934 | 9,499 | 12,481 | 15,413 | 14,244 | 14,979 |
| Expenses | 4,773 | 5,376 | 5,484 | 5,742 | 6,564 | 7,040 | 6,975 | 7,362 | 9,045 | 12,145 | 14,423 | 13,728 | 14,387 |
| Operating Profit | 411 | 344 | 549 | 663 | 560 | 618 | 580 | 572 | 454 | 336 | 990 | 516 | 592 |
| OPM % | 7.9% | 6.0% | 9.1% | 10.4% | 7.9% | 8.1% | 7.7% | 7.2% | 4.8% | 2.7% | 6.4% | 3.6% | 4.0% |
| Other Income | 154 | 261 | 212 | 178 | 174 | 179 | 189 | 188 | −77 | 253 | 324 | 212 | 221 |
| Interest | 23 | 16 | 16 | 12 | 33 | 21 | 26 | 26 | 30 | 56 | 62 | 87 | 86 |
| Depreciation | 28 | 26 | 24 | 24 | 24 | 32 | 34 | 37 | 40 | 48 | 62 | 84 | 87 |
| Profit before tax | 514 | 563 | 720 | 805 | 677 | 744 | 709 | 697 | 307 | 486 | 1,191 | 557 | 640 |
| Net Profit | 388 | 393 | 520 | 578 | 514 | 521 | 529 | 506 | 136 | 248 | 834 | 370 | 442 |
| EPS (₹) | 11.62 | 11.70 | 15.64 | 17.30 | 15.35 | 15.63 | 15.87 | 15.23 | 4.08 | 7.62 | 25.43 | 11.36 | 13.58 |
| 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 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | — |
| Reserves | 2,069 | 2,778 | 3,274 | 3,872 | 4,077 | 4,247 | 4,960 | 5,466 | 5,419 | 5,787 | 6,480 | 6,343 | — |
| Borrowings | 122 | 271 | 171 | 142 | 315 | 219 | 261 | 361 | 651 | 744 | 892 | 992 | — |
| Other Liabilities | 2,662 | 2,788 | 2,991 | 3,249 | 3,091 | 3,657 | 3,402 | 3,874 | 4,171 | 5,430 | 5,702 | 7,127 | — |
| Total Liabilities | 4,886 | 5,869 | 6,469 | 7,296 | 7,515 | 8,156 | 8,655 | 9,734 | 10,274 | 11,994 | 13,108 | 14,496 | — |
| Fixed Assets | 269 | 276 | 300 | 297 | 343 | 380 | 388 | 384 | 525 | 548 | 973 | 1,080 | — |
| CWIP | 4 | 1 | 1 | 4 | 16 | 26 | 9 | 59 | 98 | 368 | 82 | 22 | — |
| Investments | 1,094 | 1,975 | 2,268 | 2,754 | 2,386 | 2,343 | 3,046 | 3,615 | 3,109 | 3,508 | 3,243 | 2,762 | — |
| Other Assets | 3,519 | 3,617 | 3,901 | 4,242 | 4,771 | 5,406 | 5,212 | 5,676 | 6,542 | 7,571 | 8,809 | 10,632 | — |
| Total Assets | 4,886 | 5,869 | 6,469 | 7,296 | 7,515 | 8,156 | 8,655 | 9,734 | 10,274 | 11,994 | 13,108 | 14,496 | — |
| Mar 2014 | 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 | 295 | 311 | 219 | 428 | 325 | −321 | 462 | 556 | 584 | 159 | 762 | −225 | 71 |
| Cash from Investing Activity | −285 | −104 | −315 | −73 | −199 | 393 | −210 | −256 | −365 | −82 | −522 | 158 | 297 |
| Cash from Financing Activity | −79 | −236 | 48 | −211 | −181 | −18 | −294 | −122 | −107 | 55 | −116 | −100 | −262 |
| Net Cash Flow | −68 | −29 | −47 | 143 | −55 | 53 | −42 | 179 | 113 | 133 | 123 | −166 | 105 |
| Mar 2014 | 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 % | 17.0 | 22.0 | 19.0 | 22.0 | 22.0 | 17.0 | 18.0 | 15.0 | 13.0 | 10.0 | 9.0 | 18.0 | 9.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 6.1 |
| EPS (₹) | 7.42 | 11.62 | 11.70 | 15.64 | 17.30 | 15.35 | 15.63 | 15.87 | 15.23 | 4.08 | 7.62 | 25.43 | 11.36 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 193.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 73.2 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.39 |
| NPM % | 4.7 | 7.3 | 6.6 | 8.3 | 8.8 | 7.0 | 6.6 | 6.8 | 6.2 | 1.4 | 1.9 | 5.3 | 2.6 |
| OPM % | 5.0 | 8.0 | 6.0 | 9.0 | 10.0 | 8.0 | 8.0 | 8.0 | 7.0 | 4.8 | 2.7 | 6.0 | 3.6 |
| D/E | 0.15 | 0.06 | 0.10 | 0.05 | 0.04 | 0.08 | 0.05 | 0.05 | 0.07 | 0.12 | 0.13 | 0.14 | 0.16 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 5.4 |