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 | 155 | 171 | 167 | 178 | 212 | 218 | 219 | 232 | 258 | 279 | 320 | 342 | 393 |
| Expenses | 113 | 126 | 120 | 131 | 158 | 163 | 164 | 175 | 193 | 215 | 246 | 262 | 301 |
| Operating Profit | 41 | 46 | 46 | 47 | 54 | 55 | 55 | 57 | 64 | 65 | 74 | 80 | 92 |
| OPM % | 26.5% | 26.9% | 27.5% | 26.4% | 25.5% | 25.2% | 25.1% | 24.6% | 24.8% | 23.3% | 23.1% | 23.4% | 23.4% |
| Other Income | 1 | 4 | 5 | 6 | 4 | 3 | 4 | 5 | 9 | 9 | 8 | 7 | 4 |
| Interest | 6 | 3 | 0 | 0 | 3 | 2 | 2 | 1 | 0 | 0 | 1 | 5 | 7 |
| Depreciation | 7 | 7 | 8 | 8 | 11 | 16 | 17 | 13 | 15 | 19 | 24 | 30 | 28 |
| Profit before tax | 29 | 40 | 44 | 44 | 43 | 40 | 40 | 49 | 59 | 55 | 57 | 52 | 61 |
| Net Profit | 19 | 28 | 29 | 38 | 30 | 31 | 30 | 39 | 42 | 41 | 43 | 45 | 45 |
| EPS (₹) | 2.91 | 3.21 | 3.44 | 4.47 | 3.54 | 3.61 | 3.16 | 4.02 | 4.36 | 4.28 | 4.71 | 4.93 | 4.88 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 71 | 78 | 91 | 136 | 215 | 375 | 478 | 635 | 886 | 1,207 | 1,334 |
| Expenses | 53 | 60 | 71 | 98 | 147 | 263 | 343 | 453 | 655 | 902 | 1,024 |
| Operating Profit | 18 | 18 | 20 | 38 | 68 | 112 | 135 | 182 | 230 | 305 | 310 |
| OPM % | 25.4% | 23.1% | 22.0% | 27.9% | 31.6% | 29.9% | 28.2% | 28.7% | 26.0% | 25.3% | 23.2% |
| Other Income | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 16 | 11 | 25 | 29 |
| Interest | 6 | 5 | 7 | 20 | 20 | 23 | 23 | 11 | 12 | 19 | 13 |
| Depreciation | 7 | 6 | 8 | 21 | 21 | 28 | 28 | 29 | 57 | 88 | 101 |
| Profit before tax | 5 | 8 | 5 | −2 | 28 | 63 | 88 | 157 | 172 | 224 | 225 |
| Net Profit | 3 | 6 | 4 | −2 | 20 | 44 | 66 | 114 | 131 | 170 | 174 |
| EPS (₹) | 2.21 | 3.75 | 2.43 | −0.79 | 11.09 | 6.74 | 10.04 | 13.33 | 13.55 | 18.20 | 18.80 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 14 | 16 | 16 | 16 | 16 | 66 | 66 | 86 | 96 | 96 | — |
| Reserves | 29 | 41 | 39 | 38 | 56 | 51 | 117 | 788 | 1,509 | 1,684 | — |
| Borrowings | 85 | 125 | 175 | 194 | 193 | 264 | 267 | 85 | 12 | 264 | — |
| Other Liabilities | 10 | 11 | 26 | 39 | 43 | 45 | 36 | 60 | 114 | 218 | — |
| Total Liabilities | 138 | 193 | 257 | 287 | 309 | 426 | 486 | 1,019 | 1,731 | 2,262 | — |
| Fixed Assets | 54 | 53 | 164 | 189 | 251 | 303 | 299 | 442 | 605 | 1,250 | — |
| CWIP | 64 | 110 | 65 | 62 | 0 | 0 | 0 | 0 | 222 | 102 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 2 | — |
| Other Assets | 20 | 30 | 27 | 36 | 58 | 123 | 187 | 577 | 829 | 909 | — |
| Total Assets | 138 | 193 | 257 | 287 | 309 | 426 | 486 | 1,019 | 1,731 | 2,262 | — |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 25 | 17 | 17 | 39 | 44 | 60 | 64 | −3 | 131 | 205 |
| Cash from Investing Activity | −50 | −51 | −78 | −43 | −21 | −52 | −20 | −226 | −388 | −598 |
| Cash from Financing Activity | 26 | 43 | 47 | 5 | −19 | −1 | −18 | 304 | 509 | 254 |
| Net Cash Flow | 1 | 9 | −13 | 1 | 3 | 7 | 26 | 75 | 253 | −140 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 8.0 | 6.0 | 7.0 | 18.0 | 26.0 | 27.0 | 24.0 | 14.0 | 13.0 |
| ROE % | — | — | — | — | — | — | — | — | — | 10.2 |
| EPS (₹) | 2.21 | 3.75 | 2.43 | −0.79 | 11.09 | 6.74 | 10.04 | 13.33 | 13.55 | 18.20 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | 185.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | — | — | 54.4 |
| Div Yield % | — | — | — | — | — | — | — | — | — | 0.05 |
| NPM % | 4.2 | 7.7 | 4.4 | −1.5 | 9.3 | 11.7 | 13.7 | 17.5 | 14.6 | 13.8 |
| OPM % | 25.0 | 24.0 | 22.0 | 28.0 | 32.0 | 30.0 | 28.0 | 29.0 | 26.0 | 25.0 |
| D/E | 1.98 | 2.19 | 3.18 | 3.59 | 2.68 | 2.26 | 1.46 | 0.10 | 0.01 | 0.15 |
| P/B | — | — | — | — | — | — | — | — | — | 5.5 |