| Industry
Industry name |
Infrastructure Developers & Operators |
| Variance
Full Year Net Profit Variance |
21 |
| Equity
Latest Equity |
281.02 |
| Face Value
Latest Face Value |
5 |
| Reserves
Total Reserve |
2864.71 |
| Dividend
Full Year Dividend % |
100 |
| Sales Turnover
Full Year Net Sales |
3928.18 |
| Net Profit
Full Year Net Profit |
679.48 |
| Full Year CPS
Full Year Cash Per Share |
12.8 |
| Earning Per Share
Full Year Earning Per Share |
12.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
819.84 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
56 |
| Networth
Full Year Return on Networth |
23.79 |
| Price/Book Value
Price to Book value |
5.410714 |
| Yearly PE ratio
Full Year Price to Earning per share |
25.1 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
23.6 |
| Bse value
BSE Value in lakhs |
3032.76 |
| Nse value
NSE Value in lakhs |
69528.04 |
| High
52 week high |
305 |
| Low
52 week low |
164 |
| Price
NSE Current market price |
303 |
| CPM
Current market price |
303 |
| Market cap
BSE / NSE Market Cap |
17024.26 |
| Net profit
Latest Quarter Net Profit |
157.94 |
| Net profit variance
Latest Quarter Net Profit variance |
141 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
2985.55 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
240.93 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
8.07 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
1067.94 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
27.54 |
| TTM NP
Trailing Twelve 12 month Net Profit |
370.1 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
41.65 |
| TTM EPS
Trailing Twelve 12 month EPS |
13.95 |
| TTM PE
Trailing Twelve 12 month PE |
21.71 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
38.56 |
| Equity
Latest Equity |
281.02 |
| LTP
Latest Price (BSE/NSE) |
303 |
| Gross block
Latest Gross Block |
626.85 |
| Loans
Total loans |
16.8 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
17.5 |
| Year GPM
Full Year Gross Profit Margin |
23.6 |
| Quarter OPM
Latest quater Operation Profit Margin |
15.4 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 689 | 765 | 1,010 | 870 | 921 | 1,210 | 926 | 820 |
| YOY Sales Growth % | -13% | -12% | 25% | 40% | 34% | 58% | -8% | -6% |
| Gross Sales | 689 | 765 | 1,010 | 870 | 921 | 1,210 | 926 | 820 |
| + Expenses | 627 | 667 | 709 | 798 | 802 | 858 | 774 | 693 |
| Manufacturing Cost % | 45% | 40% | 35% | 54% | 42% | 41% | 42% | 42% |
| Employee Cost % | 37% | 33% | 27% | 29% | 29% | 23% | 28% | 32% |
| Other Cost % | 9% | 14% | 8% | 9% | 16% | 6% | 13% | 10% |
| Other Manufacturing Expenses % | 45% | 40% | 35% | 54% | 42% | 41% | 42% | 42% |
| Development & Construction Cost % | 9% | 14% | 8% | 9% | 16% | 6% | 13% | 10% |
| Operating Profit | 62 | 98 | 301 | 72 | 120 | 352 | 152 | 126 |
| OPM % | 9% | 13% | 30% | 8% | 13% | 29% | 16% | 15% |
| + Other Income | 47 | 38 | 74 | 36 | 37 | 101 | 101 | 81 |
| Miscellaneous Income | 47 | 38 | 74 | 36 | 37 | 101 | 101 | 81 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
| Depreciation | 10 | 10 | 11 | 11 | 10 | 10 | 11 | 10 |
| Profit before tax | 99 | 126 | 364 | 97 | 146 | 442 | 242 | 197 |
| + Tax % | 22% | 25% | 23% | 25% | 25% | 21% | 19% | 20% |
| Current Tax | 31 | 31 | 41 | 38 | 39 | 103 | 31 | 50 |
| Deferred Tax | -9 | 1 | 43 | -13 | -2 | -8 | 15 | -11 |
| + Net Profit | 100 | 109 | 280 | 65 | 83 | 347 | 196 | 158 |
| Profit / Loss of Associates | 23 | 15 | 0 | -7 | -26 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 100 | 109 | 280 | 65 | 83 | 347 | 196 | 158 |
| EPS in Rs | 1.77 | 1.94 | 4.98 | 1.16 | 1.49 | 6.18 | 3.47 | 2.81 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,480 | 1,824 | 2,476 | 3,237 | 3,144 | 2,913 | 3,330 | 3,281 | 3,088 | 3,928 |
| Sales Growth % | 23% | 36% | 31% | -3% | -7% | 14% | -1% | -6% | 27% | |
| Gross Sales | 1,449 | 1,788 | 2,476 | 3,237 | 3,144 | 2,913 | 3,330 | 3,281 | 3,088 | 3,928 |
| + Expenses | 1,176 | 1,408 | 2,100 | 2,783 | 2,949 | 2,569 | 3,022 | 2,984 | 2,646 | 3,199 |
| Manufacturing Cost % | 19% | 20% | 45% | 50% | 55% | 49% | 57% | 54% | 45% | 48% |
| Employee Cost % | 51% | 42% | 31% | 27% | 28% | 32% | 29% | 30% | 33% | 27% |
| Other Cost % | 10% | 15% | 9% | 10% | 11% | 7% | 5% | 7% | 8% | 6% |
| Power & Fuel % | 1% | 1% | 1% | 0% | 0% | 0% | 0% | 0% | 1% | 0% |
| Other Manufacturing Expenses % | 18% | 19% | 44% | 49% | 54% | 49% | 57% | 53% | 45% | 48% |
| Selling & Administration % | 9% | 7% | 5% | 4% | 4% | 5% | 5% | 5% | 6% | 5% |
| Miscellaneous Expenses % | 0% | 7% | 4% | 5% | 8% | 2% | 0% | 2% | -1% | 2% |
| Development & Construction Cost % | 4% | 5% | 25% | 14% | 16% | 13% | 19% | 15% | 10% | 11% |
| Operating Profit | 303 | 416 | 376 | 453 | 195 | 344 | 308 | 297 | 442 | 729 |
| OPM % | 21% | 23% | 15% | 14% | 6% | 12% | 9% | 9% | 14% | 19% |
| + Other Income | 222 | 176 | 222 | 256 | 189 | 130 | 164 | 219 | 268 | 242 |
| Miscellaneous Income | 224 | 179 | 222 | 256 | 189 | 130 | 164 | 219 | 198 | 275 |
| Interest | 5 | 2 | 3 | 4 | 6 | 3 | 3 | 5 | 5 | 5 |
| Depreciation | 23 | 24 | 22 | 24 | 24 | 24 | 26 | 35 | 40 | 42 |
| Profit before tax | 500 | 568 | 574 | 683 | 356 | 449 | 446 | 478 | 668 | 927 |
| + Tax % | 36% | 34% | 35% | 36% | 27% | 24% | 23% | 25% | 24% | 22% |
| Current Tax | 220 | 228 | 193 | 223 | 157 | 116 | 96 | 134 | 119 | 211 |
| Deferred Tax | -40 | -32 | 8 | 26 | -62 | -10 | 5 | -16 | 40 | -8 |
| + Net Profit | 325 | 378 | 368 | 424 | 249 | 140 | 346 | 445 | 509 | 725 |
| Profit Growth % | 16% | -1% | 16% | -40% | 31% | 0% | 5% | 41% | 42% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | -155 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | -155 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss of Associates | 0 | 0 | -4 | -10 | -13 | -203 | 2 | 85 | 0 | 0 |
| Net Profit After Minority Interest | 330 | 383 | 368 | 424 | 249 | 140 | 346 | 445 | 580 | 692 |
| EPS in Rs | 4.90 | 6.07 | 5.90 | 6.87 | 4.65 | 6.10 | 6.12 | 6.41 | 10.32 | 12.30 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 337 | 316 | 316 | 316 | 281 | 281 | 281 | 281 | 281 | 281 |
| Reserves | 2,508 | 2,025 | 2,029 | 2,090 | 1,470 | 1,489 | 1,681 | 1,965 | 2,388 | 2,865 |
| + Borrowings | 0 | 0 | 0 | 5 | 4 | 4 | 19 | 33 | 22 | 17 |
| Unsecured Borrowings | 0 | 0 | 0 | 5 | 4 | 4 | 19 | 33 | 22 | 17 |
| + Other Liabilities | 1,551 | 2,173 | 2,416 | 2,685 | 2,687 | 2,404 | 2,408 | 2,454 | 2,574 | 2,707 |
| Current Liabilities | 1,552 | 2,168 | 2,429 | 2,688 | 2,695 | 2,425 | 2,434 | 2,485 | 2,603 | 2,726 |
| Provisions | 517 | 479 | 478 | 606 | 788 | 792 | 736 | 756 | 655 | 697 |
| Other liability items | 25 | 27 | 13 | 18 | 13 | 13 | 15 | 26 | 21 | 39 |
| Total Liabilities | 4,396 | 4,514 | 4,761 | 5,096 | 4,441 | 4,177 | 4,388 | 4,733 | 5,265 | 5,869 |
| + Fixed Assets | 272 | 257 | 248 | 274 | 263 | 263 | 279 | 298 | 295 | 338 |
| Gross Block | 320 | 329 | 341 | 388 | 397 | 417 | 451 | 493 | 548 | 627 |
| Accumulated Depreciation | 48 | 72 | 93 | 114 | 134 | 155 | 174 | 197 | 255 | 289 |
| CWIP | 56 | 52 | 52 | 3 | 1 | 7 | 26 | 36 | 46 | 31 |
| Investments | 533 | 242 | 315 | 461 | 1,324 | 1,088 | 1,179 | 1,380 | 1,395 | 1,606 |
| + Other Assets | 3,535 | 3,963 | 4,146 | 4,359 | 2,853 | 2,821 | 2,905 | 3,020 | 3,530 | 3,895 |
| Inventories | 1 | 1 | 7 | 7 | 2 | 2 | 1 | 1 | 1 | 1 |
| Trade receivables | 399 | 562 | 427 | 680 | 533 | 386 | 368 | 336 | 444 | 479 |
| Cash Equivalents | 2,358 | 2,537 | 2,716 | 2,778 | 1,322 | 1,383 | 1,096 | 1,219 | 1,327 | 1,364 |
| Loans n Advances | 757 | 837 | 952 | 819 | 896 | 949 | 1,268 | 1,394 | 1,639 | 1,946 |
| Other asset items | 21 | 25 | 45 | 75 | 101 | 101 | 171 | 70 | 119 | 105 |
| Total Assets | 4,396 | 4,514 | 4,761 | 5,096 | 4,441 | 4,177 | 4,388 | 4,733 | 5,265 | 5,869 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 236 | 599 | 549 | 376 | 171 | 48 | -113 | 222 | 117 | 319 |
| Profit from Operations | 316 | 522 | 428 | 645 | 399 | 372 | 300 | 303 | 402 | 736 |
| Working Capital Changes | 86 | 357 | 343 | -43 | -64 | -186 | -278 | -25 | -153 | -249 |
| Profit Before Tax & Extraordinary Items | 511 | 579 | 574 | 683 | 356 | 449 | 446 | 478 | 738 | 894 |
| Depreciation | 23 | 24 | 22 | 24 | 24 | 24 | 26 | 35 | -108 | -47 |
| Interest (Net) | -206 | -131 | -180 | -212 | -155 | -65 | -70 | -142 | -94 | -99 |
| Dividend Received | -2 | -13 | -3 | -2 | 0 | -32 | -55 | -30 | -11 | -44 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | -2 | -5 | -5 | -4 | -9 | -13 | -9 |
| Provisions & Write-offs (Net) | -10 | 64 | 14 | 155 | 177 | 1 | -42 | -29 | -86 | 65 |
| Receivables | -35 | -240 | 12 | -209 | 117 | 113 | -328 | -61 | -370 | -347 |
| Inventories | 0 | 0 | -6 | 0 | 5 | 0 | 1 | 1 | 0 | 0 |
| Trade Payables | 20 | 597 | 337 | 166 | -185 | -299 | 49 | 35 | 217 | 97 |
| Loans & Advances | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -166 | -280 | -222 | -226 | -164 | -138 | -135 | -56 | -133 | -168 |
| + Cash from Investing Activity | 197 | 165 | -4 | -229 | 776 | 61 | 322 | 145 | -44 | -101 |
| Purchase of Fixed Assets | 0 | -29 | -32 | -18 | -12 | -26 | -35 | -34 | -42 | -69 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
| Purchase of Investments | -413 | 0 | -24 | -1 | -150 | 0 | -57 | 0 | 0 | -68 |
| Sale of Investments | 0 | 356 | 0 | 0 | 0 | 127 | 0 | 2 | 160 | 0 |
| Interest Received | 215 | 142 | 169 | 203 | 181 | 72 | 64 | 138 | 82 | 100 |
| Dividend Received | 2 | 13 | 3 | 2 | 0 | 32 | 55 | 30 | 11 | 44 |
| Investment in Group Companies | -130 | -65 | -55 | -153 | -21 | -45 | 0 | 0 | 0 | 0 |
| Others | 522 | -253 | -65 | -263 | 777 | -100 | 294 | 10 | -256 | -110 |
| + Cash from Financing Activity | -284 | -892 | -362 | -334 | -904 | -149 | -176 | -180 | -185 | -269 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -3 | -3 | -3 | -7 | -11 | -17 | -16 |
| Dividend Paid | -284 | -228 | -362 | -331 | -174 | -146 | -169 | -169 | -169 | -253 |
| Others | 0 | -664 | 0 | 0 | -726 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 150 | -129 | 183 | -188 | 43 | -39 | 34 | 187 | -112 | -51 |