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 | 1,984 | 2,438 | 2,046 | 2,170 | 2,130 | 2,001 | 1,979 | 2,184 | 1,825 | 1,969 | 2,280 | 2,025 | 1,907 |
| Expenses | 1,825 | 2,105 | 1,837 | 1,960 | 1,860 | 1,678 | 1,658 | 1,886 | 1,586 | 1,810 | 2,024 | 2,280 | 1,808 |
| Operating Profit | 159 | 333 | 209 | 210 | 270 | 323 | 321 | 298 | 239 | 159 | 256 | −255 | 100 |
| OPM % | 8.0% | 13.7% | 10.2% | 9.7% | 12.7% | 16.1% | 16.2% | 13.6% | 13.1% | 8.1% | 11.2% | −12.6% | 5.2% |
| Other Income | −113 | −55 | −27 | −11 | −17 | 45 | −46 | 36 | 25 | 26 | 9 | 76 | 31 |
| Interest | 23 | 23 | 18 | 7 | 6 | 8 | 11 | 8 | 8 | 13 | 9 | 15 | 13 |
| Depreciation | 79 | 77 | 76 | 77 | 76 | 73 | 66 | 64 | 59 | 57 | 54 | 47 | 44 |
| Profit before tax | −57 | 177 | 87 | 115 | 172 | 286 | 198 | 262 | 197 | 115 | 202 | −241 | 74 |
| Net Profit | −53 | 123 | 58 | 13 | 118 | 209 | 164 | 188 | 144 | 76 | 155 | −104 | 74 |
| EPS (₹) | −0.56 | 1.28 | 0.61 | 0.14 | 1.23 | 2.18 | 1.70 | 1.96 | 1.50 | 0.80 | 1.62 | −1.08 | 0.77 |
| 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 | 4,884 | 5,812 | 6,434 | 6,686 | 7,934 | 8,130 | 7,730 | 8,186 | 8,088 | 8,637 | 8,294 | 8,099 | 8,181 |
| Expenses | 3,624 | 4,386 | 4,711 | 4,605 | 5,370 | 6,870 | 6,123 | 6,409 | 6,981 | 7,726 | 7,082 | 7,700 | 7,922 |
| Operating Profit | 1,260 | 1,427 | 1,723 | 2,081 | 2,564 | 1,260 | 1,606 | 1,777 | 1,107 | 911 | 1,212 | 399 | 259 |
| OPM % | 25.8% | 24.6% | 26.8% | 31.1% | 32.3% | 15.5% | 20.8% | 21.7% | 13.7% | 10.5% | 14.6% | 4.9% | 3.2% |
| Other Income | 222 | 183 | 1,430 | 565 | 236 | 112 | −29 | −111 | −459 | −206 | 17 | 137 | 143 |
| Interest | 10 | 160 | 137 | 145 | 130 | 145 | 57 | 44 | 70 | 72 | 33 | 45 | 50 |
| Depreciation | 67 | 78 | 115 | 182 | 235 | 271 | 265 | 221 | 313 | 309 | 278 | 217 | 202 |
| Profit before tax | 1,404 | 1,373 | 2,901 | 2,319 | 2,434 | 956 | 1,256 | 1,400 | 264 | 323 | 918 | 274 | 150 |
| Net Profit | 972 | 824 | 2,220 | 1,478 | 1,567 | 525 | 793 | 956 | 48 | 141 | 680 | 271 | 202 |
| EPS (₹) | 10.18 | 8.57 | 23.13 | 15.40 | 16.32 | 5.48 | 8.33 | 10.04 | 0.50 | 1.47 | 7.07 | 2.84 | 2.11 |
| 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 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | — |
| Reserves | 3,435 | 4,708 | 6,594 | 7,466 | 8,828 | 9,248 | 9,998 | 10,767 | 10,626 | 10,777 | 11,437 | 11,634 | — |
| Borrowings | 2,021 | 1,716 | 2,203 | 1,526 | 1,114 | 650 | 423 | 76 | 282 | 230 | 321 | 265 | — |
| Other Liabilities | 1,454 | 1,446 | 1,364 | 2,042 | 2,895 | 2,424 | 2,301 | 2,300 | 2,724 | 2,347 | 1,880 | 2,220 | — |
| Total Liabilities | 7,006 | 7,966 | 10,258 | 11,130 | 12,933 | 12,418 | 12,819 | 13,240 | 13,728 | 13,450 | 13,734 | 14,216 | — |
| Fixed Assets | 1,138 | 1,333 | 916 | 1,476 | 1,414 | 1,315 | 1,191 | 1,225 | 1,360 | 1,204 | 1,005 | 906 | — |
| CWIP | 88 | 110 | 156 | 92 | 156 | 83 | 75 | 87 | 19 | 10 | 1 | 6 | — |
| Investments | 976 | 1,148 | 1,343 | 1,529 | 976 | 325 | 798 | 65 | 35 | 39 | 1,195 | 1,275 | — |
| Other Assets | 4,805 | 5,375 | 7,843 | 8,033 | 10,386 | 10,695 | 10,754 | 11,862 | 12,315 | 12,197 | 11,533 | 12,029 | — |
| Total Assets | 7,006 | 7,966 | 10,258 | 11,130 | 12,933 | 12,418 | 12,819 | 13,240 | 13,728 | 13,450 | 13,734 | 14,216 | — |
| 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 | 383 | 681 | 731 | 741 | 554 | 135 | 250 | 1,548 | 280 | 129 | 714 | 1,161 | 708 |
| Cash from Investing Activity | −205 | −165 | 16 | 1,325 | −1,041 | 864 | 397 | −511 | 586 | −202 | −46 | −1,576 | −291 |
| Cash from Financing Activity | −144 | −343 | −405 | −414 | −1,090 | −966 | −1,062 | −541 | −715 | −408 | −274 | 23 | −339 |
| Net Cash Flow | 34 | 173 | 342 | 1,652 | −1,577 | 33 | −415 | 496 | 150 | −481 | 395 | −393 | 77 |
| 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 % | 31.0 | 27.0 | 26.0 | 24.0 | 26.0 | 27.0 | 14.0 | 14.0 | 16.0 | 8.0 | 6.0 | 9.0 | 3.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 2.4 |
| EPS (₹) | 9.29 | 10.18 | 8.57 | 23.13 | 15.40 | 16.32 | 5.48 | 8.33 | 10.04 | 0.50 | 1.47 | 7.07 | 2.84 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 122.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 32.1 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 2.86 |
| NPM % | 20.1 | 19.0 | 13.7 | 28.2 | 20.4 | 19.2 | 6.4 | 10.3 | 11.8 | 0.6 | 1.7 | 8.2 | 3.3 |
| OPM % | 27.0 | 26.0 | 25.0 | 27.0 | 31.0 | 32.0 | 15.0 | 21.0 | 22.0 | 14.0 | 11.0 | 15.0 | 4.9 |
| D/E | 0.74 | 0.57 | 0.36 | 0.33 | 0.20 | 0.12 | 0.07 | 0.04 | 0.01 | 0.03 | 0.02 | 0.03 | 0.02 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 0.6 |