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 | 644 | 753 | 701 | 700 | 739 | 809 | 721 | 743 | 738 | 782 | 888 | 965 | 929 |
| Expenses | 628 | 681 | 664 | 759 | 648 | 699 | 593 | 679 | 666 | 604 | 711 | 740 | 737 |
| Operating Profit | 16 | 72 | 37 | −59 | 91 | 110 | 128 | 64 | 72 | 178 | 177 | 225 | 192 |
| OPM % | 2.5% | 9.6% | 5.3% | −8.4% | 12.3% | 13.6% | 17.8% | 8.6% | 9.8% | 22.8% | 19.9% | 23.3% | 20.7% |
| Other Income | 0 | 24 | 8 | 10 | 30 | 9 | 8 | 15 | −77 | 21 | 15 | 67 | 31 |
| Interest | 79 | 76 | 77 | 73 | 73 | 73 | 60 | 48 | 48 | 55 | 60 | 50 | 52 |
| Depreciation | 55 | 55 | 55 | 58 | 54 | 55 | 55 | 53 | 56 | 53 | 65 | 53 | 55 |
| Profit before tax | −118 | −35 | −87 | −180 | −6 | −9 | 21 | −22 | −109 | 91 | 67 | 189 | 116 |
| Net Profit | −136 | −73 | −86 | −177 | −16 | −16 | 20 | −45 | −108 | 82 | 61 | 164 | 107 |
| EPS (₹) | −9.30 | −5.34 | −5.76 | −11.02 | −0.91 | −1.43 | 0.86 | −1.54 | −5.54 | 4.80 | 3.63 | 10.22 | 6.52 |
| 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 | 4,482 | 4,453 | 4,015 | 3,937 | 3,566 | 2,844 | 2,708 | 3,230 | 2,651 | 2,798 | 3,012 | 3,373 | 3,564 |
| Expenses | 3,772 | 3,959 | 4,002 | 3,935 | 3,604 | 2,725 | 2,771 | 2,932 | 2,549 | 2,707 | 2,619 | 2,721 | 2,792 |
| Operating Profit | 709 | 494 | 13 | 2 | −38 | 119 | −63 | 298 | 102 | 91 | 393 | 652 | 772 |
| OPM % | 15.8% | 11.1% | 0.3% | 0.1% | −1.1% | 4.2% | −2.3% | 9.2% | 3.8% | 3.3% | 13.0% | 19.3% | 21.7% |
| Other Income | 67 | 66 | 114 | −238 | 116 | 133 | 975 | −163 | −173 | 17 | 62 | 26 | 134 |
| Interest | 55 | 129 | 225 | 255 | 265 | 276 | 249 | 299 | 302 | 305 | 254 | 213 | 217 |
| Depreciation | 145 | 142 | 149 | 150 | 164 | 224 | 246 | 247 | 251 | 223 | 217 | 227 | 226 |
| Profit before tax | 575 | 289 | −247 | −641 | −351 | −247 | 417 | −411 | −624 | −420 | −16 | 238 | 463 |
| Net Profit | 413 | 252 | −226 | −667 | −217 | −43 | 688 | −279 | −621 | −472 | −57 | 199 | 414 |
| EPS (₹) | 28.30 | 17.45 | −13.62 | −42.30 | −13.52 | −4.81 | 47.64 | −16.94 | −38.80 | −30.18 | −2.89 | 13.11 | 25.17 |
| 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 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 72 | 72 | 77 | 81 | 81 | — |
| Reserves | 3,362 | 3,720 | 3,281 | 2,797 | 2,619 | 2,616 | 3,321 | 3,777 | 3,282 | 3,282 | 4,272 | 4,859 | — |
| Borrowings | 2,309 | 2,677 | 4,160 | 3,748 | 3,375 | 3,582 | 2,674 | 2,198 | 2,184 | 2,356 | 2,021 | 2,233 | — |
| Other Liabilities | 1,213 | 1,622 | 1,486 | 1,528 | 1,764 | 1,894 | 1,696 | 2,168 | 2,113 | 1,899 | 1,726 | 1,405 | — |
| Total Liabilities | 6,939 | 8,074 | 8,982 | 8,128 | 7,813 | 8,148 | 7,746 | 8,215 | 7,651 | 7,614 | 8,100 | 8,578 | — |
| Fixed Assets | 2,123 | 2,809 | 2,773 | 2,888 | 3,058 | 3,502 | 3,343 | 3,462 | 3,042 | 2,881 | 2,736 | 2,791 | — |
| CWIP | 1,007 | 1,036 | 1,244 | 1,433 | 1,445 | 1,585 | 1,379 | 1,342 | 1,539 | 1,722 | 2,033 | 2,379 | — |
| Investments | 341 | 0 | 563 | 214 | 0 | 0 | 0 | 0 | 0 | 0 | 422 | 412 | — |
| Other Assets | 3,468 | 4,228 | 4,403 | 3,593 | 3,309 | 3,060 | 3,024 | 3,411 | 3,070 | 3,011 | 2,909 | 2,996 | — |
| Total Assets | 6,939 | 8,074 | 8,982 | 8,128 | 7,813 | 8,148 | 7,746 | 8,215 | 7,651 | 7,614 | 8,100 | 8,578 | — |
| 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 | 1,476 | 355 | −42 | −269 | 68 | 183 | 649 | −287 | 413 | 153 | 219 | −22 | 390 |
| Cash from Investing Activity | −823 | −222 | −105 | −684 | 635 | 93 | −147 | 1,471 | −204 | −118 | −138 | −780 | −231 |
| Cash from Financing Activity | −601 | −76 | 193 | 1,254 | −769 | −776 | −680 | −1,171 | −71 | −315 | 334 | 409 | −54 |
| Net Cash Flow | 52 | 57 | 46 | 301 | −66 | −500 | −178 | 13 | 138 | −280 | 415 | −393 | 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 % | 18.0 | 10.0 | 7.0 | −1.0 | −1.0 | −1.0 | −1.0 | −3.0 | 1.0 | 0.0 | −1.0 | 4.0 | 8.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 6.1 |
| EPS (₹) | 58.91 | 28.30 | 17.45 | −13.62 | −42.30 | −13.52 | −4.81 | 47.64 | −16.94 | −38.80 | −30.18 | −2.89 | 13.11 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 304.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 5 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 81.4 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 17.5 | 9.1 | 5.6 | −5.5 | −18.0 | −5.9 | −1.4 | 18.7 | −9.1 | −25.1 | −16.8 | −1.9 | 5.9 |
| OPM % | 21.0 | 16.0 | 11.0 | 0.3 | 0.1 | −1.1 | 4.2 | −2.3 | 9.0 | 3.9 | 3.2 | 13.0 | 19.0 |
| D/E | 0.67 | 0.68 | 0.71 | 1.25 | 1.31 | 1.26 | 1.34 | 0.79 | 0.57 | 0.65 | 0.70 | 0.46 | 0.45 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 6.6 |