| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 736 | 918 | 738 | 797 | 812 | 913 | 813 | 843 | 911 | 1,082 | 1,058 | 1,075 | |
Growth YoY Revenue Growth YoY% | 7.7 | 11.6 | 3.2 | 3.4 | 10.3 | -0.5 | 10.2 | 5.7 | 12.2 | 18.5 | 30.1 | 27.6 |
| 544 | 649 | 546 | 591 | 588 | 626 | 581 | 604 | 648 | 742 | 739 | 768 | |
| 192 | 269 | 192 | 207 | 224 | 287 | 232 | 239 | 263 | 340 | 319 | 308 | |
OPM OPM% | 26.1 | 29.3 | 26.0 | 25.9 | 27.6 | 31.4 | 28.5 | 28.3 | 28.9 | 31.4 | 30.1 | 28.6 |
| 36 | 36 | 21 | 18 | 21 | 30 | 31 | 24 | 37 | 27 | 36 | 21 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 2 | 6 | 6 | 6 | 5 | 7 | 7 |
Depreciation DepreciationCr | 27 | 25 | 17 | 16 | 16 | 21 | 30 | 32 | 32 | 35 | 39 | 42 |
PBT PBTCr | 200 | 279 | 195 | 208 | 229 | 294 | 227 | 225 | 262 | 327 | 308 | 280 |
| 48 | 69 | 58 | 58 | 57 | 70 | 67 | 53 | 69 | 85 | 75 | 63 | |
| 152 | 210 | 138 | 150 | 172 | 225 | 160 | 172 | 193 | 242 | 233 | 216 | |
Growth YoY PAT Growth YoY% | 2.8 | 33.0 | -5.5 | -0.3 | 12.9 | 6.9 | 16.1 | 14.3 | 12.6 | 7.5 | 45.9 | 26.2 |
NPM NPM% | 20.6 | 22.9 | 18.7 | 18.8 | 21.1 | 24.6 | 19.7 | 20.4 | 21.2 | 22.3 | 22.1 | 20.1 |
| 20.8 | 28.7 | 18.8 | 20.5 | 23.5 | 30.7 | 21.9 | 23.5 | 26.4 | 33.0 | 31.9 | 29.6 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 736 | 918 | 738 | 797 | 812 | 913 | 813 | 843 | 911 | 1,082 | 1,058 | 1,075 | |
Growth YoY Revenue Growth YoY% | 7.7 | 11.6 | 3.2 | 3.4 | 10.3 | -0.5 | 10.2 | 5.7 | 12.2 | 18.5 | 30.1 | 27.6 |
| 544 | 649 | 546 | 591 | 588 | 626 | 581 | 604 | 648 | 742 | 739 | 768 | |
| 192 | 269 | 192 | 207 | 224 | 287 | 232 | 239 | 263 | 340 | 319 | 308 | |
OPM OPM% | 26.1 | 29.3 | 26.0 | 25.9 | 27.6 | 31.4 | 28.5 | 28.3 | 28.9 | 31.4 | 30.1 | 28.6 |
| 36 | 36 | 21 | 18 | 21 | 30 | 31 | 24 | 37 | 27 | 36 | 21 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 2 | 6 | 6 | 6 | 5 | 7 | 7 |
Depreciation DepreciationCr | 27 | 25 | 17 | 16 | 16 | 21 | 30 | 32 | 32 | 35 | 39 | 42 |
PBT PBTCr | 200 | 279 | 195 | 208 | 229 | 294 | 227 | 225 | 262 | 327 | 308 | 280 |
| 48 | 69 | 58 | 58 | 57 | 70 | 67 | 53 | 69 | 85 | 75 | 63 | |
| 152 | 210 | 138 | 150 | 172 | 225 | 160 | 172 | 193 | 242 | 233 | 216 | |
Growth YoY PAT Growth YoY% | 2.8 | 33.0 | -5.5 | -0.3 | 12.9 | 6.9 | 16.1 | 14.3 | 12.6 | 7.5 | 45.9 | 26.2 |
NPM NPM% | 20.6 | 22.9 | 18.7 | 18.8 | 21.1 | 24.6 | 19.7 | 20.4 | 21.2 | 22.3 | 22.1 | 20.1 |
| 20.8 | 28.7 | 18.8 | 20.5 | 23.5 | 30.7 | 21.9 | 23.5 | 26.4 | 33.0 | 31.9 | 29.6 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,380 | 1,548 | 1,658 | 1,748 | 1,732 | 1,982 | 2,301 | 2,769 | 3,140 | 3,260 | 3,649 | 4,126 |
Growth Revenue Growth% | 10.1 | 12.1 | 7.2 | 5.4 | -1.0 | 14.4 | 16.1 | 20.3 | 13.4 | 3.8 | 11.9 | 22.0 |
| 980 | 1,104 | 1,203 | 1,277 | 1,276 | 1,471 | 1,690 | 2,039 | 2,258 | 2,349 | 2,564 | 2,897 | |
| 400 | 443 | 455 | 471 | 456 | 511 | 611 | 730 | 882 | 911 | 1,085 | 1,229 | |
OPM OPM% | 29.0 | 28.6 | 27.4 | 26.9 | 26.3 | 25.8 | 26.5 | 26.4 | 28.1 | 27.9 | 29.7 | 29.8 |
| 43 | 50 | 25 | 73 | 73 | 83 | 123 | 122 | 94 | 90 | 107 | 121 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 2 | 0 | 14 | 9 | 6 | 4 | 4 | 22 | 25 |
Depreciation DepreciationCr | 37 | 55 | 47 | 43 | 37 | 121 | 106 | 103 | 104 | 70 | 129 | 149 |
PBT PBTCr | 406 | 438 | 434 | 500 | 492 | 458 | 618 | 742 | 868 | 926 | 1,041 | 1,177 |
| 121 | 144 | 129 | 136 | 148 | 104 | 153 | 178 | 209 | 242 | 275 | 293 | |
PAT PATCr | 285 | 294 | 304 | 363 | 344 | 355 | 466 | 564 | 658 | 684 | 766 | 884 |
Growth PAT Growth% | 6.2 | 3.2 | 3.4 | 19.3 | -5.3 | 3.1 | 31.3 | 21.2 | 16.7 | 3.9 | 12.0 | 21.5 |
NPM NPM% | 20.7 | 19.0 | 18.4 | 20.8 | 19.9 | 17.9 | 20.3 | 20.4 | 21.0 | 21.0 | 21.0 | 21.4 |
| 40.0 | 45.8 | 42.6 | 50.5 | 47.6 | 48.9 | 64.0 | 77.3 | 90.1 | 93.5 | 104.8 | 120.9 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,380 | 1,548 | 1,658 | 1,748 | 1,732 | 1,982 | 2,301 | 2,769 | 3,140 | 3,260 | 3,649 | 4,126 |
Growth Revenue Growth% | 10.1 | 12.1 | 7.2 | 5.4 | -1.0 | 14.4 | 16.1 | 20.3 | 13.4 | 3.8 | 11.9 | 22.0 |
| 980 | 1,104 | 1,203 | 1,277 | 1,276 | 1,471 | 1,690 | 2,039 | 2,258 | 2,349 | 2,564 | 2,897 | |
| 400 | 443 | 455 | 471 | 456 | 511 | 611 | 730 | 882 | 911 | 1,085 | 1,229 | |
OPM OPM% | 29.0 | 28.6 | 27.4 | 26.9 | 26.3 | 25.8 | 26.5 | 26.4 | 28.1 | 27.9 | 29.7 | 29.8 |
| 43 | 50 | 25 | 73 | 73 | 83 | 123 | 122 | 94 | 90 | 107 | 121 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 2 | 0 | 14 | 9 | 6 | 4 | 4 | 22 | 25 |
Depreciation DepreciationCr | 37 | 55 | 47 | 43 | 37 | 121 | 106 | 103 | 104 | 70 | 129 | 149 |
PBT PBTCr | 406 | 438 | 434 | 500 | 492 | 458 | 618 | 742 | 868 | 926 | 1,041 | 1,177 |
| 121 | 144 | 129 | 136 | 148 | 104 | 153 | 178 | 209 | 242 | 275 | 293 | |
PAT PATCr | 285 | 294 | 304 | 363 | 344 | 355 | 466 | 564 | 658 | 684 | 766 | 884 |
Growth PAT Growth% | 6.2 | 3.2 | 3.4 | 19.3 | -5.3 | 3.1 | 31.3 | 21.2 | 16.7 | 3.9 | 12.0 | 21.5 |
NPM NPM% | 20.7 | 19.0 | 18.4 | 20.8 | 19.9 | 17.9 | 20.3 | 20.4 | 21.0 | 21.0 | 21.0 | 21.4 |
| 40.0 | 45.8 | 42.6 | 50.5 | 47.6 | 48.9 | 64.0 | 77.3 | 90.1 | 93.5 | 104.8 | 120.9 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 849 | 978 | 1,041 | 1,129 | 1,165 | 1,305 | 1,569 | 1,785 | 2,182 | 2,558 | 3,026 | 3,264 |
| 447 | 385 | 429 | 476 | 494 | 689 | 802 | 944 | 990 | 1,052 | 1,206 | 1,362 | |
| 28 | 15 | 17 | 22 | 23 | 206 | 124 | 95 | 118 | 329 | 392 | 391 | |
| 1,331 | 1,385 | 1,495 | 1,634 | 1,689 | 2,207 | 2,504 | 2,831 | 3,297 | 3,946 | 4,632 | 5,024 | |
| 828 | 961 | 707 | 825 | 965 | 1,084 | 1,434 | 1,761 | 2,080 | 2,143 | 2,270 | 2,544 | |
| 503 | 425 | 788 | 809 | 724 | 1,122 | 1,070 | 1,070 | 1,217 | 1,803 | 2,362 | 2,480 | |
| 1,331 | 1,385 | 1,495 | 1,634 | 1,689 | 2,207 | 2,504 | 2,831 | 3,297 | 3,946 | 4,632 | 5,024 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 849 | 978 | 1,041 | 1,129 | 1,165 | 1,305 | 1,569 | 1,785 | 2,182 | 2,558 | 3,026 | 3,264 |
| 447 | 385 | 429 | 476 | 494 | 689 | 802 | 944 | 990 | 1,052 | 1,206 | 1,362 | |
| 28 | 15 | 17 | 22 | 23 | 206 | 124 | 95 | 118 | 329 | 392 | 391 | |
| 1,331 | 1,385 | 1,495 | 1,634 | 1,689 | 2,207 | 2,504 | 2,831 | 3,297 | 3,946 | 4,632 | 5,024 | |
| 828 | 961 | 707 | 825 | 965 | 1,084 | 1,434 | 1,761 | 2,080 | 2,143 | 2,270 | 2,544 | |
| 503 | 425 | 788 | 809 | 724 | 1,122 | 1,070 | 1,070 | 1,217 | 1,803 | 2,362 | 2,480 | |
| 1,331 | 1,385 | 1,495 | 1,634 | 1,689 | 2,207 | 2,504 | 2,831 | 3,297 | 3,946 | 4,632 | 5,024 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 270 | 279 | 291 | 379 | 446 | 500 | 403 | 456 | 780 | 765 | 756 | |
| 1 | -25 | -177 | -72 | -71 | -323 | -88 | -62 | -327 | -386 | -268 | |
| -262 | -227 | -187 | -203 | -229 | -265 | -291 | -368 | -408 | -442 | -470 | |
Net Cash Flow Net Cash FlowCr | 10 | 27 | -73 | 103 | 146 | -87 | 24 | 26 | 46 | -63 | 18 |
Free Cash Flow Free Cash FlowCr | 245 | 256 | 257 | 347 | 418 | 466 | 430 | 417 | 721 | 594 | 688 |
CFO To PAT CFO To PAT% | 94.8 | 94.8 | 95.5 | 104.3 | 129.6 | 141.1 | 86.5 | 80.9 | 118.5 | 111.8 | 98.6 |
CFO To EBITDA CFO To EBITDA% | 67.7 | 62.9 | 63.9 | 80.3 | 97.8 | 98.0 | 66.0 | 62.5 | 88.5 | 84.0 | 69.6 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 270 | 279 | 291 | 379 | 446 | 500 | 403 | 456 | 780 | 765 | 756 | |
| 1 | -25 | -177 | -72 | -71 | -323 | -88 | -62 | -327 | -386 | -268 | |
| -262 | -227 | -187 | -203 | -229 | -265 | -291 | -368 | -408 | -442 | -470 | |
Net Cash Flow Net Cash FlowCr | 10 | 27 | -73 | 103 | 146 | -87 | 24 | 26 | 46 | -63 | 18 |
Free Cash Flow Free Cash FlowCr | 245 | 256 | 257 | 347 | 418 | 466 | 430 | 417 | 721 | 594 | 688 |
CFO To PAT CFO To PAT% | 94.8 | 94.8 | 95.5 | 104.3 | 129.6 | 141.1 | 86.5 | 80.9 | 118.5 | 111.8 | 98.6 |
CFO To EBITDA CFO To EBITDA% | 67.7 | 62.9 | 63.9 | 80.3 | 97.8 | 98.0 | 66.0 | 62.5 | 88.5 | 84.0 | 69.6 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14,043 | 15,769 | 13,429 | 11,675 | 13,812 | 13,959 | 21,027 | 22,404 | 31,728 | 48,882 | 31,630 | 33,109 |
Price To Earnings Price To Earnings | 55.8 | 58.8 | 44.1 | 32.1 | 40.2 | 39.4 | 45.2 | 39.7 | 48.2 | 71.4 | 41.3 | 37.4 |
Price To Sales Price To Sales | 10.2 | 10.2 | 8.1 | 6.7 | 8.0 | 7.0 | 9.1 | 8.1 | 10.1 | 15.0 | 8.7 | 8.0 |
Price To Book Price To Book | 16.4 | 16.0 | 12.8 | 10.3 | 11.8 | 10.6 | 13.3 | 12.5 | 14.5 | 19.1 | 10.4 | 10.1 |
EV To EBITDA EV To EBITDA | 34.8 | 35.2 | 29.2 | 24.3 | 29.6 | 26.8 | 34.2 | 30.4 | 35.6 | 53.6 | 29.1 | 27.0 |
GPM GPM% | 97.6 | 97.8 | 97.8 | 97.5 | 97.6 | 98.3 | 99.0 | 98.5 | 98.0 | 97.5 | 98.0 | 98.0 |
OPM OPM% | 29.0 | 28.6 | 27.4 | 26.9 | 26.3 | 25.8 | 26.5 | 26.4 | 28.1 | 27.9 | 29.7 | 29.8 |
NPM NPM% | 20.7 | 19.0 | 18.4 | 20.8 | 19.9 | 17.9 | 20.3 | 20.4 | 21.0 | 21.0 | 21.0 | 21.4 |
ROCE ROCE% | 47.4 | 44.5 | 41.4 | 44.1 | 41.9 | 36.0 | 36.7 | 39.9 | 39.0 | 33.1 | 31.9 | 36.7 |
ROE ROE% | 33.3 | 29.9 | 29.0 | 32.0 | 29.4 | 27.0 | 29.6 | 31.5 | 30.1 | 26.7 | 25.3 | 27.0 |
ROA ROA% | 21.4 | 21.3 | 20.4 | 22.2 | 20.4 | 16.1 | 18.6 | 19.9 | 20.0 | 17.3 | 16.5 | 17.6 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14,043 | 15,769 | 13,429 | 11,675 | 13,812 | 13,959 | 21,027 | 22,404 | 31,728 | 48,882 | 31,630 | 33,109 |
Price To Earnings Price To Earnings | 55.8 | 58.8 | 44.1 | 32.1 | 40.2 | 39.4 | 45.2 | 39.7 | 48.2 | 71.4 | 41.3 | 37.4 |
Price To Sales Price To Sales | 10.2 | 10.2 | 8.1 | 6.7 | 8.0 | 7.0 | 9.1 | 8.1 | 10.1 | 15.0 | 8.7 | 8.0 |
Price To Book Price To Book | 16.4 | 16.0 | 12.8 | 10.3 | 11.8 | 10.6 | 13.3 | 12.5 | 14.5 | 19.1 | 10.4 | 10.1 |
EV To EBITDA EV To EBITDA | 34.8 | 35.2 | 29.2 | 24.3 | 29.6 | 26.8 | 34.2 | 30.4 | 35.6 | 53.6 | 29.1 | 27.0 |
GPM GPM% | 97.6 | 97.8 | 97.8 | 97.5 | 97.6 | 98.3 | 99.0 | 98.5 | 98.0 | 97.5 | 98.0 | 98.0 |
OPM OPM% | 29.0 | 28.6 | 27.4 | 26.9 | 26.3 | 25.8 | 26.5 | 26.4 | 28.1 | 27.9 | 29.7 | 29.8 |
NPM NPM% | 20.7 | 19.0 | 18.4 | 20.8 | 19.9 | 17.9 | 20.3 | 20.4 | 21.0 | 21.0 | 21.0 | 21.4 |
ROCE ROCE% | 47.4 | 44.5 | 41.4 | 44.1 | 41.9 | 36.0 | 36.7 | 39.9 | 39.0 | 33.1 | 31.9 | 36.7 |
ROE ROE% | 33.3 | 29.9 | 29.0 | 32.0 | 29.4 | 27.0 | 29.6 | 31.5 | 30.1 | 26.7 | 25.3 | 27.0 |
ROA ROA% | 21.4 | 21.3 | 20.4 | 22.2 | 20.4 | 16.1 | 18.6 | 19.9 | 20.0 | 17.3 | 16.5 | 17.6 |
| Market CapitalizationMkt CapCr | 33,109 | 4,870 | 4,335 |
| Close PriceClose₹ | 4,527.40 | 1,616.30 | 4,491.30 |
| IndustryIndustry | Credit Rating Agencies | Credit Rating Agencies | Credit Rating Agencies |
| Price To EarningsPE | 37.44 | 27.32 | 22.14 |
| Price To SalesPS | 8.02 | 9.92 | 6.79 |
| RevenueRevenueCr | 4,126 | 491 | 638 |
| Revenue Growth TTMRev Gr TTM% | 22.0% | 17.6% | 25.7% |
| PAT Growth TTMPAT Gr TTM% | 21.5% | 24.2% | 10.2% |
| Market CapitalizationMkt CapCr | 33,109 | 4,870 | 4,335 |
| Close PriceClose₹ | 4,527.40 | 1,616.30 | 4,491.30 |
| IndustryIndustry | Credit Rating Agencies | Credit Rating Agencies | Credit Rating Agencies |
| Price To EarningsPE | 37.44 | 27.32 | 22.14 |
| Price To SalesPS | 8.02 | 9.92 | 6.79 |
| RevenueRevenueCr | 4,126 | 491 | 638 |
| Revenue Growth TTMRev Gr TTM% | 22.0% | 17.6% | 25.7% |
| PAT Growth TTMPAT Gr TTM% | 21.5% | 24.2% | 10.2% |