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 | 132 | 66 | 100 | 141 | 255 | 242 | 152 | 325 | 158 | 174 | 178 | 178 | 142 |
| Expenses | 64 | 48 | 57 | 91 | 143 | 162 | 108 | 187 | 94 | 109 | 111 | 129 | 103 |
| Operating Profit | 69 | 19 | 42 | 50 | 111 | 80 | 44 | 138 | 64 | 65 | 67 | 50 | 38 |
| OPM % | 52.3% | 28.8% | 42.0% | 35.5% | 43.5% | 33.1% | 28.9% | 42.5% | 40.5% | 37.4% | 37.6% | 28.1% | 26.8% |
| Other Income | 3 | 5 | 4 | 5 | 3 | 8 | 22 | 25 | 22 | 26 | 16 | 23 | 16 |
| Interest | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 3 | 2 | 3 | 2 | 1 |
| Depreciation | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 | 6 | 6 | 6 | 6 | 8 |
| Profit before tax | 69 | 22 | 44 | 52 | 110 | 82 | 59 | 154 | 76 | 83 | 73 | 64 | 45 |
| Net Profit | 48 | 14 | 30 | 38 | 79 | 63 | 43 | 114 | 53 | 62 | 56 | 47 | 32 |
| EPS (₹) | 5.60 | 1.82 | 3.64 | 4.16 | 9.14 | 6.94 | 4.40 | 11.19 | 5.29 | 6.58 | 6.07 | 3.49 | 3.82 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 46 | 79 | 53 | 62 | 92 | 149 | 55 | 70 | 219 | 440 | 974 | 688 | 671 |
| Expenses | 46 | 58 | 48 | 50 | 76 | 87 | 47 | 65 | 146 | 259 | 591 | 443 | 452 |
| Operating Profit | 1 | 21 | 4 | 11 | 17 | 63 | 7 | 5 | 73 | 181 | 382 | 245 | 219 |
| OPM % | 2.2% | 26.6% | 7.5% | 17.7% | 18.5% | 42.3% | 12.7% | 7.1% | 33.3% | 41.1% | 39.2% | 35.6% | 32.6% |
| Other Income | 4 | 3 | 5 | 4 | 3 | 2 | 3 | 5 | 9 | 17 | 58 | 86 | 80 |
| Interest | 2 | 2 | 2 | 2 | 5 | 3 | 1 | 2 | 4 | 2 | 19 | 10 | 8 |
| Depreciation | 2 | 2 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 10 | 15 | 24 | 26 |
| Profit before tax | 0 | 20 | 3 | 9 | 11 | 57 | 4 | 3 | 72 | 186 | 406 | 297 | 266 |
| Net Profit | 0 | 16 | 2 | 7 | 13 | 59 | 3 | 3 | 50 | 130 | 299 | 218 | 197 |
| EPS (₹) | 0.01 | 2.04 | 0.30 | 0.93 | 1.73 | 7.62 | 0.39 | 0.25 | 5.38 | 15.22 | 31.04 | 21.43 | 19.96 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | — |
| Reserves | 91 | 103 | 105 | 112 | 127 | 183 | 196 | 275 | 308 | 440 | 1,692 | 1,880 | — |
| Borrowings | 18 | 40 | 41 | 11 | 42 | 3 | 2 | 15 | 7 | 6 | 78 | 19 | — |
| Other Liabilities | 12 | 27 | 14 | 15 | 42 | 20 | 17 | 71 | 151 | 296 | 271 | 248 | — |
| Total Liabilities | 128 | 177 | 167 | 146 | 218 | 214 | 223 | 369 | 474 | 750 | 2,049 | 2,155 | — |
| Fixed Assets | 49 | 47 | 44 | 45 | 63 | 73 | 70 | 67 | 75 | 93 | 208 | 239 | — |
| CWIP | 1 | 0 | 15 | 17 | 0 | 0 | 0 | 3 | 2 | 11 | 7 | 15 | — |
| Investments | 0 | 0 | 0 | 0 | 8 | 2 | 2 | 2 | 2 | 0 | 4 | 6 | — |
| Other Assets | 78 | 130 | 108 | 84 | 147 | 139 | 152 | 297 | 394 | 646 | 1,830 | 1,895 | — |
| Total Assets | 128 | 177 | 167 | 146 | 218 | 214 | 223 | 369 | 474 | 750 | 2,049 | 2,155 | — |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 10 | −20 | 0 | 0 | −49 | 62 | 6 | −44 | 116 | 13 | 31 | 245 |
| Cash from Investing Activity | −8 | −4 | 0 | 0 | 13 | −12 | −10 | −44 | −4 | −85 | −1,000 | −162 |
| Cash from Financing Activity | −7 | 20 | 0 | 0 | 5 | −12 | 9 | 88 | −22 | −3 | 1,007 | −78 |
| Net Cash Flow | −5 | −4 | 0 | 0 | −32 | 38 | 5 | 0 | 91 | −75 | 37 | 5 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | 2.0 | 16.0 | 3.0 | 8.0 | — | 32.0 | 3.0 | 2.0 | 23.0 | 46.0 | 37.0 | 16.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 10.7 |
| EPS (₹) | 0.01 | 2.04 | 0.30 | 0.93 | 1.73 | 7.62 | 0.39 | 0.25 | 5.38 | 15.22 | 31.04 | 21.43 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 209.0 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 76.0 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.07 |
| NPM % | 0.0 | 19.5 | 3.4 | 10.6 | 13.7 | 39.1 | 5.2 | 4.0 | 21.9 | 28.4 | 29.0 | 28.2 |
| OPM % | 1.3 | 27.0 | 8.0 | 18.0 | 18.0 | 42.0 | 14.0 | 7.0 | 33.0 | 41.0 | 39.0 | 36.0 |
| D/E | 0.18 | 0.36 | 0.36 | 0.09 | 0.31 | 0.02 | 0.01 | 0.05 | 0.02 | 0.01 | 0.05 | 0.01 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 7.3 |