| Industry
Industry name |
Power Generation & Distribution |
| Variance
Full Year Net Profit Variance |
-3 |
| Equity
Latest Equity |
319.53 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
39147.65 |
| Dividend
Full Year Dividend % |
250 |
| Sales Turnover
Full Year Net Sales |
62428.59 |
| Net Profit
Full Year Net Profit |
3882.2 |
| Full Year CPS
Full Year Cash Per Share |
27.2 |
| Earning Per Share
Full Year Earning Per Share |
12.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
14900.2 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
123.5 |
| Networth
Full Year Return on Networth |
13.59 |
| Price/Book Value
Price to Book value |
3.052632 |
| Yearly PE ratio
Full Year Price to Earning per share |
31 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
13.9 |
| Bse value
BSE Value in lakhs |
442.53 |
| Nse value
NSE Value in lakhs |
12902.85 |
| High
52 week high |
465 |
| Low
52 week low |
342 |
| Price
NSE Current market price |
377 |
| CPM
Current market price |
377 |
| Market cap
BSE / NSE Market Cap |
120448.32 |
| Net profit
Latest Quarter Net Profit |
1070.09 |
| Net profit variance
Latest Quarter Net Profit variance |
4 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
63488.87 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-3672.63 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-5.78 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
11447.08 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
18.34 |
| TTM NP
Trailing Twelve 12 month Net Profit |
3805.67 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-2.61 |
| TTM EPS
Trailing Twelve 12 month EPS |
12.15 |
| TTM PE
Trailing Twelve 12 month PE |
31.02 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
3926.62 |
| Equity
Latest Equity |
319.53 |
| LTP
Latest Price (BSE/NSE) |
377 |
| Gross block
Latest Gross Block |
126912.93 |
| Loans
Total loans |
36400.72 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
21.1 |
| Year GPM
Full Year Gross Profit Margin |
18.6 |
| Quarter OPM
Latest quater Operation Profit Margin |
17.4 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 17,294 | 15,698 | 15,391 | 17,096 | 18,035 | 15,545 | 13,948 | 14,900 |
| YOY Sales Growth % | 14% | -0% | 5% | 8% | 4% | -1% | -9% | -13% |
| Gross Sales | 17,294 | 15,698 | 15,391 | 17,096 | 18,035 | 15,545 | 13,948 | 14,900 |
| + Expenses | 14,232 | 12,567 | 12,312 | 13,850 | 14,470 | 12,243 | 10,894 | 12,395 |
| Material Cost % | 7% | 3% | 12% | 11% | 11% | 15% | 13% | 16% |
| Raw Material Cost | 1,051 | 522 | 1,450 | 1,898 | 1,949 | 2,169 | 2,036 | 2,465 |
| Change in Inventory | 105 | -34 | 418 | -49 | 40 | 221 | -170 | -8 |
| Manufacturing Cost % | 71% | 70% | 66% | 62% | 63% | 59% | 54% | 58% |
| Employee Cost % | 6% | 7% | 7% | 7% | 6% | 7% | 9% | 8% |
| Other Cost % | -1% | 0% | -5% | 1% | -0% | -3% | 3% | 0% |
| Raw Materials % | 6% | 3% | 9% | 11% | 11% | 14% | 15% | 17% |
| Purchase of Finished Goods % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | -1% | 0% | -3% | 0% | -0% | -1% | 1% | 0% |
| Power & Fuel % | 57% | 54% | 52% | 48% | 49% | 45% | 38% | 40% |
| Other Manufacturing Expenses % | 14% | 16% | 15% | 14% | 14% | 14% | 16% | 18% |
| Operating Profit | 3,062 | 3,131 | 3,079 | 3,246 | 3,565 | 3,302 | 3,055 | 2,505 |
| OPM % | 18% | 20% | 20% | 19% | 20% | 21% | 22% | 17% |
| + Other Income | 578 | 772 | 589 | 684 | 494 | 859 | 1,056 | 1,867 |
| Miscellaneous Income | 578 | 772 | 589 | 684 | 494 | 859 | 1,056 | 1,867 |
| Exceptional Income | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 |
| Interest | 1,176 | 1,143 | 1,170 | 1,213 | 1,279 | 1,319 | 1,364 | 1,295 |
| Depreciation | 973 | 987 | 1,041 | 1,116 | 1,161 | 1,162 | 1,208 | 1,280 |
| Profit before tax | 1,490 | 1,773 | 1,457 | 1,600 | 1,619 | 1,680 | 1,540 | 1,797 |
| + Tax % | 20% | 38% | 18% | 18% | 22% | 26% | 22% | 21% |
| Current Tax | 181 | 416 | 185 | 189 | 145 | 210 | 327 | 263 |
| Deferred Tax | 120 | 264 | 84 | 104 | 212 | 224 | 18 | 118 |
| + Net Profit | 1,189 | 1,093 | 1,188 | 1,306 | 1,262 | 1,245 | 1,194 | 1,416 |
| Extraordinary Income / Expense | 0 | -140 | 0 | 18 | 0 | 0 | 0 | -94 |
| Exceptional Item | 0 | -140 | 0 | 18 | 0 | 0 | 0 | -94 |
| Minority Interest (After Tax) | -218 | -167 | -157 | -263 | -202 | -326 | -422 | -420 |
| Net Profit After Minority Interest | 971 | 927 | 1,031 | 1,043 | 1,060 | 919 | 772 | 996 |
| EPS in Rs | 3.04 | 2.90 | 3.22 | 3.26 | 3.31 | 2.88 | 2.41 | 3.12 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 27,588 | 26,840 | 29,881 | 29,136 | 32,703 | 42,816 | 55,109 | 61,449 | 65,478 | 62,429 |
| Sales Growth % | -3% | 11% | -2% | 12% | 31% | 29% | 12% | 7% | -5% | |
| Gross Sales | 27,632 | 26,866 | 29,881 | 29,136 | 32,703 | 42,816 | 55,109 | 61,449 | 65,478 | 62,429 |
| + Expenses | 23,746 | 21,808 | 23,535 | 22,341 | 25,856 | 36,303 | 47,411 | 50,777 | 53,313 | 49,458 |
| Material Cost % | 0% | -0% | 0% | -0% | 0% | -0% | 0% | -0% | -1% | -0% |
| Change in Inventory | 28 | -9 | 24 | -16 | 0 | -199 | 44 | -52 | -441 | -84 |
| Manufacturing Cost % | 71% | 69% | 70% | 66% | 69% | 72% | 76% | 73% | 70% | 68% |
| Employee Cost % | 5% | 5% | 5% | 5% | 7% | 9% | 7% | 7% | 7% | 8% |
| Other Cost % | 10% | 7% | 3% | 6% | 3% | 5% | 3% | 3% | 5% | 3% |
| Purchase of Finished Goods % | 0% | 1% | 1% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | -0% | 0% | -0% | 0% | -0% | 0% | -0% | 0% | 1% | 0% |
| Power & Fuel % | 65% | 61% | 63% | 59% | 61% | 63% | 67% | 64% | 60% | 57% |
| Other Manufacturing Expenses % | 6% | 8% | 7% | 7% | 8% | 9% | 9% | 9% | 10% | 11% |
| Selling & Administration % | 2% | 2% | 2% | 1% | 2% | 2% | 2% | 2% | 2% | 2% |
| Miscellaneous Expenses % | 5% | 6% | 2% | 5% | 1% | 3% | 2% | 1% | 4% | 2% |
| Provisions & Contingencies % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Operating Profit | 3,842 | 5,033 | 6,346 | 6,795 | 6,847 | 6,513 | 7,698 | 10,672 | 12,166 | 12,970 |
| OPM % | 14% | 19% | 21% | 23% | 21% | 15% | 14% | 17% | 19% | 21% |
| + Other Income | 1,892 | 3,873 | 3,854 | 2,302 | 1,849 | 3,004 | 5,570 | 3,480 | 2,973 | 3,734 |
| Miscellaneous Income | 982 | 3,425 | 4,352 | 2,708 | 1,970 | 3,154 | 5,578 | 3,943 | 2,622 | 4,277 |
| Exceptional Income | 0 | 1,251 | 1,897 | 820 | 0 | 0 | 0 | 273 | 18 | 0 |
| Interest | 3,365 | 3,761 | 4,170 | 4,494 | 4,010 | 3,859 | 4,372 | 4,633 | 4,702 | 5,257 |
| Depreciation | 1,956 | 2,346 | 2,393 | 2,634 | 2,745 | 3,122 | 3,439 | 3,786 | 4,117 | 4,811 |
| Profit before tax | 527 | 2,773 | 3,637 | 1,970 | 1,941 | 2,535 | 5,457 | 5,732 | 6,320 | 6,636 |
| + Tax % | 67% | 6% | 30% | 33% | 26% | 15% | 30% | 25% | 24% | 23% |
| Current Tax | 553 | 664 | 525 | 494 | 648 | 475 | 752 | 809 | 972 | 945 |
| Deferred Tax | -203 | -502 | 563 | 147 | -146 | -96 | 895 | 643 | 572 | 574 |
| + Net Profit | 186 | 2,611 | 2,520 | 1,329 | 1,439 | 2,156 | 3,810 | 4,280 | 4,775 | 5,118 |
| Profit Growth % | 1302% | -3% | -47% | 8% | 50% | 77% | 12% | 12% | 7% | |
| Extraordinary Income / Expense | -651 | 1,103 | 1,746 | 226 | -109 | 0 | 0 | 273 | -122 | -94 |
| Exceptional Item | -651 | 1,103 | 1,746 | 226 | -109 | 0 | 0 | 273 | -122 | -94 |
| Minority Interest (After Tax) | -203 | -203 | -249 | -299 | -311 | -414 | -473 | -584 | -804 | -1,370 |
| Net Profit After Minority Interest | 897 | 2,408 | 2,356 | 1,017 | 1,127 | 1,741 | 3,336 | 3,696 | 3,971 | 3,747 |
| EPS in Rs | 4.07 | 9.65 | 9.63 | 4.87 | 4.50 | 6.75 | 11.92 | 13.39 | 14.94 | 16.01 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 271 | 516 | 271 | 271 | 320 | 320 | 320 | 320 | 320 | 320 |
| Reserves | 12,944 | 14,629 | 16,535 | 17,796 | 20,503 | 22,122 | 28,468 | 32,036 | 35,521 | 39,148 |
| + Borrowings | 48,815 | 48,344 | 48,506 | 51,936 | 46,708 | 51,195 | 52,923 | 53,689 | 62,866 | 76,141 |
| Secured Borrowings | 22,800 | 20,693 | 23,379 | 24,661 | 20,171 | 25,905 | 28,225 | 27,848 | 35,281 | 39,741 |
| Unsecured Borrowings | 26,016 | 27,651 | 25,127 | 27,275 | 26,537 | 25,290 | 24,698 | 25,841 | 27,585 | 36,401 |
| Deferred Credit | 0 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 20,799 | 18,403 | 18,762 | 19,672 | 31,125 | 38,913 | 46,386 | 53,010 | 57,487 | 58,956 |
| Current Liabilities | 18,052 | 18,115 | 17,869 | 18,894 | 23,875 | 29,744 | 32,564 | 37,533 | 39,682 | 39,868 |
| Provisions | 330 | 354 | 244 | 246 | 362 | 492 | 529 | 586 | 646 | 866 |
| Minority Interest | 1,869 | 2,015 | 2,167 | 2,332 | 2,927 | 3,587 | 5,417 | 5,977 | 6,765 | 8,071 |
| Equity Application Money | 0 | 1,500 | 1,500 | 1,500 | 1,500 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 6,102 | 3,299 | 2,921 | 3,216 | 8,129 | 11,152 | 13,914 | 15,101 | 16,406 | 17,444 |
| Total Liabilities | 82,829 | 81,892 | 84,073 | 89,674 | 98,655 | 112,550 | 128,096 | 139,054 | 156,193 | 174,564 |
| + Fixed Assets | 46,595 | 44,656 | 44,305 | 47,666 | 52,179 | 57,389 | 61,747 | 67,210 | 78,374 | 87,293 |
| Gross Block | 59,634 | 60,008 | 61,613 | 67,064 | 74,156 | 82,301 | 89,897 | 98,781 | 113,580 | 126,913 |
| Accumulated Depreciation | 13,040 | 15,352 | 17,308 | 19,398 | 21,976 | 24,911 | 28,150 | 31,470 | 35,205 | 39,620 |
| CWIP | 2,178 | 1,653 | 2,576 | 1,612 | 3,270 | 4,635 | 5,376 | 11,561 | 12,679 | 14,595 |
| Investments | 11,873 | 12,429 | 13,542 | 14,535 | 13,149 | 14,160 | 16,670 | 16,316 | 16,316 | 16,575 |
| + Other Assets | 22,184 | 23,154 | 23,651 | 25,861 | 30,056 | 36,365 | 44,303 | 43,968 | 48,824 | 56,102 |
| Inventories | 1,600 | 1,623 | 1,706 | 1,752 | 1,886 | 4,232 | 3,943 | 4,420 | 4,572 | 5,108 |
| Trade receivables | 3,832 | 2,789 | 4,445 | 4,426 | 5,200 | 5,980 | 6,952 | 7,402 | 5,710 | 4,424 |
| Cash Equivalents | 954 | 1,186 | 787 | 2,094 | 5,871 | 6,641 | 11,207 | 9,152 | 11,751 | 13,644 |
| Loans n Advances | 10,447 | 14,863 | 13,886 | 15,574 | 11,238 | 12,939 | 13,349 | 11,617 | 10,788 | 12,467 |
| Other asset items | 5,350 | 2,693 | 2,825 | 2,015 | 5,862 | 6,574 | 8,853 | 11,377 | 16,003 | 20,460 |
| Total Assets | 82,829 | 81,892 | 84,073 | 89,674 | 98,655 | 112,550 | 128,096 | 139,054 | 156,193 | 174,564 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 7,014 | 6,364 | 4,574 | 7,375 | 8,345 | 6,693 | 7,159 | 12,504 | 12,680 | 5,993 |
| Profit from Operations | 5,958 | 6,007 | 6,895 | 7,310 | 7,651 | 7,576 | 9,016 | 11,258 | 13,195 | 13,411 |
| Working Capital Changes | 1,636 | 958 | -1,815 | 674 | 1,141 | -189 | -986 | 1,836 | 72 | -6,253 |
| Profit Before Tax & Extraordinary Items | 1,463 | 2,759 | 3,627 | 1,926 | 1,767 | 2,535 | 5,457 | 5,732 | 6,320 | 6,636 |
| Depreciation | 1,989 | 2,377 | 2,393 | 2,634 | 2,745 | 3,122 | 3,439 | 3,786 | 4,117 | 4,811 |
| Interest (Net) | 3,249 | 3,650 | 4,130 | 4,394 | 3,860 | 3,567 | 3,858 | 3,821 | 3,936 | 4,389 |
| Dividend Received | -5 | -19 | -5 | -86 | -7 | -7 | -524 | -764 | -322 | -455 |
| Profit / Loss on Sale of Assets | 19 | -5 | 32 | 25 | -6 | 41 | 30 | -5 | 76 | 206 |
| Profit / Loss on Sale of Investments | -87 | -60 | -1,897 | -533 | 0 | 0 | 0 | -140 | -103 | -122 |
| Provisions & Write-offs (Net) | 35 | -1,187 | 203 | 157 | 322 | 768 | 477 | 637 | 731 | 301 |
| Profit / Loss in Forex | 7 | 13 | -30 | -106 | -17 | 38 | -36 | 18 | 20 | -68 |
| Receivables | -52 | 715 | -1,649 | -97 | -1,104 | -888 | -1,070 | -859 | 275 | 751 |
| Inventories | -205 | -147 | -85 | -21 | -93 | -2,308 | 310 | -445 | -140 | -536 |
| Trade Payables | 1,108 | 86 | -43 | -797 | 1,710 | 3,222 | -3,018 | 4,022 | 516 | -3,153 |
| Loans & Advances | 54 | -32 | 22 | -5 | -1 | -1 | 0 | 1 | 0 | -43 |
| Direct Taxes Paid | -580 | -602 | -506 | -609 | -447 | -695 | -871 | -589 | -587 | -1,164 |
| + Cash from Investing Activity | -7,373 | -1,512 | -272 | -493 | 993 | -6,250 | -7,257 | -8,935 | -15,436 | -14,129 |
| Purchase of Fixed Assets | -3,322 | -3,560 | -3,576 | -2,226 | -3,336 | -7,268 | -7,656 | -13,241 | 0 | 0 |
| Sale of Fixed Assets | 16 | 56 | 43 | 36 | 1,549 | 35 | 50 | 146 | 0 | 0 |
| Purchase of Investments | -39,462 | -20,055 | -20,777 | -15,594 | -80 | -585 | -973 | -344 | -15 | -18 |
| Sale of Investments | 38,913 | 20,948 | 23,444 | 15,251 | 928 | 360 | 879 | 386 | 279 | 68 |
| Interest Received | 110 | 124 | 139 | 165 | 161 | 151 | 315 | 856 | 752 | 864 |
| Dividend Received | 517 | 1,002 | 309 | 1,895 | 1,846 | 1,856 | 3,310 | 2,317 | 1,556 | 1,539 |
| Investment in Group Companies | -26 | -106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -294 |
| Inter-Corporate Deposits | 90 | -50 | 84 | 0 | 5 | 0 | -2 | 16 | 0 | 0 |
| Others | -4,393 | 73 | 62 | -20 | -80 | -799 | -3,180 | 929 | -18,020 | -16,299 |
| + Cash from Financing Activity | 937 | -4,726 | -5,184 | -5,110 | -7,603 | -1,183 | 1,341 | -4,497 | 4,292 | 7,783 |
| Proceeds from Issue of Shares | 157 | 85 | 97 | 100 | 2,996 | 11 | 4,008 | 114 | 319 | 56 |
| Proceeds from Other Long-Term Borrowings | 8,718 | 9,751 | 10,867 | 7,188 | 5,602 | 11,474 | 10,730 | 17,083 | 16,078 | 26,453 |
| Proceeds from Short-Term Borrowings | 13,524 | 24,580 | 34,847 | 42,412 | 0 | 0 | 2,278 | 51,806 | 27,080 | 28,595 |
| Repayment of Long-Term Borrowings | -5,943 | -11,225 | -9,978 | -5,607 | -7,454 | -7,184 | -11,839 | -68,376 | -34,587 | -42,485 |
| Repayment of Short-Term Borrowings | -11,339 | -22,668 | -36,377 | -44,100 | -4,122 | -1,633 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -330 | -352 | -384 | -394 | -465 | -497 | -604 |
| Dividend Paid | -415 | -417 | -410 | -501 | -526 | -559 | -787 | -887 | -965 | -1,114 |
| Interest Paid | -3,264 | -4,570 | -3,976 | -4,003 | -3,731 | -3,555 | -4,108 | -4,777 | -5,069 | -5,627 |
| Others | -501 | -261 | -253 | -270 | -16 | 646 | 1,452 | 1,004 | 1,933 | 2,509 |
| Net Cash Flow | 579 | 126 | -883 | 1,773 | 1,736 | -741 | 1,243 | -928 | 1,536 | -353 |