Market cap
₹3,135 Cr
Revenue (TTM)
₹2,843 Cr
P/E Ratio
15.4
P/B Ratio
4.2
Div. Yield
0.1 %
Income Statement (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,842.81
|
1,570.96
|
800.72
|
370.59
|
334.11
|
287.09
|
|||||
|
Total Income
|
2,851.10
|
1,580.14
|
803.72
|
371.01
|
334.21
|
288.32
|
|||||
|
Total Expenditure
|
2,507.78
|
1,396.18
|
732.24
|
340.80
|
314.28
|
270.85
|
|||||
|
EBITDA
|
335.03
|
174.78
|
68.48
|
29.79
|
19.84
|
16.24
|
|||||
|
Depreciation
|
9.51
|
6.56
|
0.95
|
1.83
|
1.81
|
2.00
|
|||||
|
EBIT
|
325.52
|
168.22
|
67.52
|
27.96
|
18.02
|
14.24
|
|||||
|
Interest
|
49.15
|
25.05
|
8.86
|
5.58
|
3.48
|
3.84
|
|||||
|
Other Income
|
8.29
|
9.18
|
3.00
|
0.42
|
0.10
|
1.23
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
284.66
|
152.35
|
61.67
|
22.80
|
14.64
|
11.63
|
|||||
|
Provision for Tax
|
73.58
|
39.17
|
15.36
|
5.67
|
4.51
|
2.43
|
|||||
|
Profit after Tax
|
211.08
|
113.17
|
46.31
|
17.13
|
10.14
|
9.21
|
|||||
|
Minority Interest
|
-7.60
|
-3.49
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
-1.58
|
-0.39
|
--
|
--
|
|||||
|
Consolidated Profit
|
203.48
|
109.68
|
44.73
|
16.74
|
10.14
|
9.21
|
Liabilities (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
694.04
|
445.93
|
162.33
|
78.38
|
57.89
|
47.76
|
|||||
|
Minority Interest
|
38.49
|
30.22
|
5.59
|
4.04
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
29.59
|
23.82
|
21.12
|
4.11
|
3.24
|
7.22
|
|||||
|
Current Liabilities
|
1,277.05
|
697.02
|
315.49
|
164.19
|
96.24
|
115.39
|
|||||
|
Total Liabilities
|
2,041.04
|
1,198.83
|
504.79
|
251.16
|
157.62
|
170.92
|
Assets (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
275.69
|
202.27
|
55.85
|
21.19
|
14.53
|
13.62
|
|||||
|
Current Assets
|
1,763.49
|
994.71
|
448.68
|
229.53
|
142.83
|
156.75
|
|||||
|
Total Assets
|
2,041.04
|
1,198.83
|
504.79
|
251.16
|
157.62
|
170.92
|
|||||
|
Total Debt*
|
275.15
|
181.50
|
62.51
|
84.23
|
38.03
|
46.67
|
|||||
|
Net Current Assets
|
486.43
|
297.69
|
133.19
|
65.34
|
46.60
|
41.36
|
|||||
|
Contingent Liabilities
|
517.88
|
304.17
|
--
|
--
|
1.46
|
3.04
|
Cashflow (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
124.57
|
-140.93
|
54.03
|
-32.38
|
10.71
|
3.04
|
|||||
|
Cash Flow from Investing Activities
|
-62.72
|
-104.70
|
-62.09
|
-12.03
|
-2.08
|
-2.20
|
|||||
|
Cash from Financing Activities
|
90.02
|
246.25
|
10.62
|
44.57
|
-11.96
|
2.71
|
|||||
|
Net Cash Inflow / Outflow
|
151.86
|
0.62
|
2.56
|
0.17
|
-3.33
|
3.54
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
18.23
|
9.99
|
4.14
|
2.10
|
1.30
|
1.18
|
|||||
|
Cash EPS (₹)
|
19.77
|
10.90
|
4.38
|
2.38
|
1.53
|
1.44
|
|||||
|
Adjusted Book Value (₹)
|
61.97
|
38.86
|
15.03
|
9.85
|
7.43
|
6.13
|
|||||
|
Dividend per Share (₹)
|
0.28
|
0.10
|
0.03
|
0.02
|
0.02
|
--
|
|||||
|
Cash Flow per Share (₹)
|
11.16
|
-12.83
|
25.01
|
-20.36
|
130.60
|
37.04
|
|||||
|
Free Cash Flow per Share (₹)
|
0.70
|
-19.15
|
8.53
|
-26.69
|
56.60
|
-76.72
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
41.81
|
41.63
|
36.41
|
21.96
|
19.04
|
16.38
|
|||||
|
ROE (%)
|
37.75
|
38.42
|
38.48
|
25.14
|
19.19
|
19.28
|
|||||
|
ROA (%)
|
13.05
|
13.30
|
12.26
|
8.40
|
6.19
|
5.40
|
|||||
|
EBIT Margin (%)
|
11.45
|
10.71
|
8.43
|
7.55
|
5.39
|
4.96
|
|||||
|
Net Margin (%)
|
7.40
|
7.16
|
5.76
|
4.62
|
3.03
|
3.19
|
|||||
|
Cash Profit Margin (%)
|
7.76
|
7.62
|
5.90
|
5.12
|
3.58
|
3.90
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
80.96
|
96.19
|
116.07
|
10.92
|
16.38
|
--
|
|||||
|
EBIT Growth (%)
|
93.51
|
149.12
|
141.46
|
55.18
|
26.53
|
--
|
|||||
|
Net Profit Growth (%)
|
86.51
|
144.39
|
170.32
|
69.02
|
10.10
|
--
|
|||||
|
EPS Growth (%)
|
82.58
|
141.17
|
96.77
|
61.75
|
10.10
|
--
|
|||||
|
Book Value Growth (%)
|
62.02
|
162.95
|
107.11
|
35.38
|
21.22
|
--
|
Valuation Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
12.14
|
37.54
|
8.23
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.57
|
9.65
|
11.34
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
0.13
|
0.03
|
0.02
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.24
|
23.15
|
25.92
|
2.91
|
1.89
|
2.45
|
|||||
|
Close Price (₹)
|
221.40
|
374.95
|
170.43
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
510.00
|
753.98
|
189.99
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
215.00
|
171.00
|
15.00
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
2,470.68
|
4,117.95
|
1,840.86
|
--
|
--
|
--
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.40
|
0.43
|
0.39
|
1.07
|
0.66
|
0.98
|
|||||
|
Short term debt to equity ratio
|
0.37
|
0.37
|
0.29
|
1.02
|
0.59
|
0.81
|
|||||
|
Current Ratio
|
1.38
|
1.43
|
1.42
|
1.40
|
1.48
|
1.36
|
|||||
|
Quick Ratio
|
0.96
|
1.14
|
0.99
|
1.04
|
1.02
|
0.87
|
|||||
|
Interest Coverage
|
6.79
|
7.08
|
7.96
|
5.08
|
5.21
|
4.03
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
27.86
|
34.07
|
25.84
|
34.51
|
23.61
|
29.47
|
|||||
|
Asset Turnover
|
1.76
|
1.85
|
2.12
|
1.82
|
2.04
|
1.69
|
|||||
|
Receivable days
|
85.20
|
86.22
|
76.31
|
101.83
|
89.30
|
107.57
|
|||||
|
Inventory Days
|
47.34
|
39.33
|
44.93
|
51.25
|
55.09
|
71.66
|
|||||
|
Payable days
|
77.62
|
91.34
|
71.44
|
72.67
|
72.58
|
182.82
|
|||||
|
Cash Conversion Cycle
|
54.92
|
34.20
|
49.79
|
80.41
|
71.81
|
-3.58
|