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 | 4,069 | 4,059 | 4,750 | 4,461 | 3,137 | 3,302 | 3,614 | 3,925 | 3,551 | 4,374 | 4,532 | 4,313 | 4,081 |
| Expenses | 3,712 | 3,660 | 4,287 | 4,131 | 2,763 | 2,902 | 3,179 | 3,465 | 3,026 | 3,783 | 3,917 | 3,809 | 3,389 |
| Operating Profit | 357 | 400 | 463 | 330 | 374 | 400 | 434 | 460 | 525 | 591 | 616 | 504 | 692 |
| OPM % | 8.8% | 9.9% | 9.7% | 7.4% | 11.9% | 12.1% | 12.0% | 11.7% | 14.8% | 13.5% | 13.6% | 11.7% | 17.0% |
| Other Income | 50 | 227 | 62 | 178 | 83 | 125 | 487 | 570 | 84 | 131 | 120 | 142 | 685 |
| Interest | 92 | 75 | 62 | 75 | 66 | 83 | 82 | 88 | 63 | 49 | 51 | 49 | 45 |
| Depreciation | 86 | 86 | 90 | 87 | 85 | 89 | 90 | 87 | 85 | 84 | 93 | 93 | 125 |
| Profit before tax | 228 | 466 | 373 | 347 | 305 | 352 | 749 | 855 | 461 | 588 | 593 | 504 | 1,207 |
| Net Profit | 168 | 387 | 294 | 287 | 248 | 283 | 672 | 699 | 349 | 444 | 456 | 371 | 1,048 |
| EPS (₹) | 6.32 | 14.70 | 11.15 | 10.24 | 9.46 | 10.94 | 25.72 | 26.62 | 13.31 | 16.68 | 17.16 | 14.04 | 39.67 |
| 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 | 8,450 | 7,236 | 5,899 | 6,347 | 8,953 | 9,957 | 7,153 | 6,505 | 9,758 | 17,340 | 13,978 | 16,770 | 17,300 |
| Expenses | 7,595 | 6,449 | 5,380 | 5,874 | 8,310 | 8,756 | 6,357 | 6,032 | 9,264 | 15,778 | 12,293 | 14,534 | 14,897 |
| Operating Profit | 855 | 787 | 519 | 473 | 644 | 1,201 | 795 | 473 | 494 | 1,561 | 1,684 | 2,236 | 2,403 |
| OPM % | 10.1% | 10.9% | 8.8% | 7.5% | 7.2% | 12.1% | 11.1% | 7.3% | 5.1% | 9.0% | 12.0% | 13.3% | 13.9% |
| Other Income | 96 | 99 | 139 | 128 | −106 | 243 | 618 | 544 | 386 | 504 | 1,248 | 478 | 1,078 |
| Interest | 283 | 241 | 236 | 170 | 177 | 144 | 85 | 102 | 243 | 304 | 320 | 212 | 194 |
| Depreciation | 436 | 386 | 386 | 258 | 260 | 233 | 246 | 255 | 303 | 348 | 351 | 355 | 394 |
| Profit before tax | 231 | 258 | 36 | 173 | 101 | 1,067 | 1,082 | 661 | 334 | 1,413 | 2,262 | 2,147 | 2,893 |
| Net Profit | 214 | 179 | 10 | 153 | −22 | 654 | 827 | 444 | 199 | 1,136 | 1,902 | 1,620 | 2,319 |
| EPS (₹) | 2.62 | 5.72 | 1.00 | 5.97 | −0.50 | 24.36 | 29.42 | 16.82 | 7.90 | 42.44 | 72.73 | 61.15 | 87.55 |
| 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 | 132 | 133 | 133 | 133 | 133 | 130 | 130 | 130 | 131 | 131 | 131 | 132 | — |
| Reserves | 2,667 | 2,666 | 2,677 | 2,721 | 2,665 | 3,085 | 3,952 | 4,298 | 4,582 | 5,467 | 7,313 | 9,024 | — |
| Borrowings | 3,021 | 2,644 | 1,843 | 1,386 | 1,305 | 1,061 | 1,021 | 2,057 | 3,381 | 1,967 | 1,122 | 2,355 | — |
| Other Liabilities | 3,998 | 3,195 | 3,595 | 3,452 | 4,097 | 3,667 | 2,588 | 2,684 | 7,180 | 4,249 | 6,635 | 8,889 | — |
| Total Liabilities | 9,818 | 8,637 | 8,247 | 7,693 | 8,200 | 7,943 | 7,692 | 9,169 | 15,274 | 11,813 | 15,201 | 20,400 | — |
| Fixed Assets | 4,662 | 3,730 | 3,356 | 3,046 | 1,567 | 1,617 | 2,599 | 2,433 | 4,910 | 4,800 | 4,707 | 6,536 | — |
| CWIP | 80 | 34 | 32 | 17 | 47 | 83 | 147 | 1,261 | 87 | 87 | 787 | 1,241 | — |
| Investments | 805 | 1,017 | 725 | 488 | 476 | 784 | 1,713 | 2,307 | 1,537 | 1,100 | 1,402 | 1,864 | — |
| Other Assets | 4,271 | 3,855 | 4,134 | 4,143 | 6,110 | 5,460 | 3,233 | 3,168 | 8,740 | 5,827 | 8,306 | 10,759 | — |
| Total Assets | 9,818 | 8,637 | 8,247 | 7,693 | 8,200 | 7,943 | 7,692 | 9,169 | 15,274 | 11,813 | 15,201 | 20,400 | — |
| 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 | 227 | 901 | 354 | 403 | 981 | 623 | 648 | 774 | 218 | −185 | 1,306 | 1,504 | 3,204 |
| Cash from Investing Activity | −229 | 338 | −326 | 618 | 184 | −255 | −49 | −848 | −201 | −348 | 373 | 194 | −3,714 |
| Cash from Financing Activity | −527 | −1,106 | −99 | −979 | −761 | −335 | −743 | −198 | 453 | 909 | −1,877 | −1,369 | 875 |
| Net Cash Flow | −528 | 133 | −71 | 42 | 405 | 33 | −144 | −271 | 470 | 376 | −198 | 328 | 365 |
| 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 % | 5.0 | 8.0 | 8.0 | 5.0 | 7.0 | 12.0 | 30.0 | 20.0 | 13.0 | 6.0 | 20.0 | 21.0 | 23.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 19.4 |
| EPS (₹) | 2.79 | 2.62 | 5.72 | 1.00 | 5.97 | −0.50 | 24.36 | 29.42 | 16.82 | 7.90 | 42.44 | 72.73 | 61.15 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 347.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 30.2 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.19 |
| NPM % | 1.3 | 2.5 | 2.4 | 0.2 | 2.4 | −0.2 | 6.4 | 10.6 | 6.3 | 2.0 | 6.4 | 12.5 | 9.4 |
| OPM % | 9.0 | 10.0 | 11.0 | 9.0 | 7.0 | 7.0 | 12.0 | 11.0 | 7.0 | 5.0 | 9.0 | 12.0 | 13.0 |
| D/E | 1.34 | 1.08 | 0.94 | 0.66 | 0.49 | 0.47 | 0.33 | 0.25 | 0.46 | 0.72 | 0.35 | 0.15 | 0.26 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 7.6 |