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 | 699 | 646 | 707 | 821 | 930 | 815 | 896 | 1,054 | 845 | 784 | 787 | 1,199 | 774 |
| Expenses | 594 | 563 | 581 | 710 | 767 | 688 | 739 | 871 | 664 | 612 | 633 | 961 | 623 |
| Operating Profit | 105 | 83 | 126 | 111 | 163 | 127 | 157 | 183 | 181 | 172 | 154 | 239 | 151 |
| OPM % | 15.0% | 12.8% | 17.8% | 13.5% | 17.5% | 15.6% | 17.5% | 17.4% | 21.4% | 21.9% | 19.6% | 19.9% | 19.5% |
| Other Income | 51 | 44 | 29 | 38 | 23 | 11 | 17 | 17 | 13 | 22 | −32 | 32 | 1 |
| Interest | 27 | 27 | 28 | 28 | 30 | 34 | 50 | 44 | 42 | 53 | 52 | 53 | 53 |
| Depreciation | 3 | 6 | 9 | 9 | 9 | 14 | 14 | 15 | 11 | 13 | 13 | 13 | 11 |
| Profit before tax | 126 | 94 | 118 | 112 | 148 | 90 | 111 | 142 | 141 | 128 | 58 | 205 | 88 |
| Net Profit | 93 | 69 | 80 | 78 | 110 | 62 | 77 | 105 | 101 | 98 | 31 | 163 | 56 |
| EPS (₹) | 6.63 | 4.48 | 5.17 | 5.04 | 7.08 | 4.23 | 5.16 | 6.83 | 6.56 | 6.53 | 1.74 | 10.45 | 3.36 |
| 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 | 826 | 189 | 305 | 1,067 | 1,787 | 1,808 | 1,530 | 1,342 | 2,758 | 2,874 | 3,695 | 3,615 | 3,544 |
| Expenses | 826 | 236 | 337 | 990 | 1,608 | 1,617 | 1,365 | 1,195 | 2,511 | 2,447 | 3,064 | 2,869 | 2,828 |
| Operating Profit | −1 | −47 | −32 | 77 | 179 | 191 | 164 | 147 | 247 | 427 | 631 | 746 | 716 |
| OPM % | −0.1% | −24.9% | −10.5% | 7.2% | 10.0% | 10.6% | 10.7% | 11.0% | 9.0% | 14.9% | 17.1% | 20.6% | 20.2% |
| Other Income | 238 | 83 | 78 | 95 | 93 | 112 | 142 | 103 | 668 | 160 | 68 | 35 | 22 |
| Interest | 138 | 13 | 10 | 33 | 54 | 77 | 110 | 83 | 119 | 110 | 158 | 198 | 210 |
| Depreciation | 88 | 27 | 21 | 24 | 11 | 23 | 16 | 16 | 13 | 28 | 51 | 51 | 50 |
| Profit before tax | 11 | −4 | 15 | 116 | 207 | 203 | 180 | 152 | 783 | 449 | 490 | 532 | 478 |
| Net Profit | 1 | 1 | 5 | 69 | 127 | 151 | 130 | 126 | 726 | 319 | 354 | 393 | 348 |
| EPS (₹) | 0.17 | 0.04 | 0.34 | 4.71 | 8.56 | 10.03 | 8.66 | 8.33 | 48.19 | 21.32 | 23.30 | 25.28 | 22.08 |
| 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 | 173 | 174 | 147 | 148 | 148 | 148 | 149 | 150 | 150 | 137 | 137 | 136 | — |
| Reserves | 1,342 | 1,247 | 1,111 | 1,191 | 1,306 | 1,431 | 1,536 | 1,641 | 2,206 | 2,187 | 2,403 | 2,908 | — |
| Borrowings | 447 | 94 | 150 | 460 | 592 | 812 | 2,237 | 2,526 | 764 | 762 | 1,499 | 1,987 | — |
| Other Liabilities | 155 | 101 | 212 | 401 | 844 | 725 | 861 | 1,571 | 1,981 | 1,847 | 1,992 | 2,271 | — |
| Total Liabilities | 2,118 | 1,616 | 1,621 | 2,199 | 2,890 | 3,116 | 4,783 | 5,888 | 5,100 | 4,932 | 6,031 | 7,302 | — |
| Fixed Assets | 501 | 169 | 110 | 27 | 80 | 107 | 103 | 1,871 | 70 | 289 | 303 | 288 | — |
| CWIP | 215 | 64 | 64 | 64 | 120 | 64 | 1,403 | 64 | 7 | 7 | 9 | 7 | — |
| Investments | 954 | 1,110 | 801 | 1,118 | 933 | 948 | 804 | 812 | 1,558 | 765 | 763 | 1,650 | — |
| Other Assets | 447 | 273 | 645 | 990 | 1,756 | 1,998 | 2,473 | 3,141 | 3,466 | 3,871 | 4,956 | 5,356 | — |
| Total Assets | 2,118 | 1,616 | 1,621 | 2,199 | 2,890 | 3,116 | 4,783 | 5,888 | 5,100 | 4,932 | 6,031 | 7,302 | — |
| 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 | −10 | −17 | −24 | −287 | −116 | −58 | 9 | 287 | 345 | −344 | −273 | 112 |
| Cash from Investing Activity | 691 | 161 | 327 | −250 | −139 | −50 | −918 | −487 | 1,197 | −57 | 1 | −877 |
| Cash from Financing Activity | −102 | −36 | −122 | 268 | 53 | 106 | 753 | 125 | −204 | −486 | 536 | 426 |
| Net Cash Flow | 580 | 108 | 181 | −270 | −202 | −2 | −156 | −75 | 1,338 | −888 | 264 | −338 |
| 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 % | −1.0 | 1.0 | 3.0 | 11.0 | 13.0 | 12.0 | 9.0 | 5.0 | 10.0 | 18.0 | 18.0 | 17.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 13.6 |
| EPS (₹) | 0.17 | 0.04 | 0.34 | 4.71 | 8.56 | 10.03 | 8.66 | 8.33 | 48.19 | 21.32 | 23.30 | 25.28 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 220.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 28.8 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.41 |
| NPM % | 0.1 | 0.4 | 1.3 | 5.9 | 6.8 | 7.9 | 7.8 | 8.7 | 21.2 | 10.5 | 9.4 | 10.8 |
| OPM % | −0.1 | −25.0 | −10.0 | 7.0 | 10.0 | 11.0 | 11.0 | 11.0 | 9.0 | 15.0 | 17.0 | 21.0 |
| D/E | 0.30 | 0.07 | 0.12 | 0.34 | 0.41 | 0.51 | 1.33 | 1.41 | 0.32 | 0.33 | 0.59 | 0.65 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 3.4 |