Price
Financials
Standalone, Rs crore| Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Sales | 1,227 | 1,269 | 1,331 | 1,420 | 1,515 | 1,542 | 1,564 |
| Expenses | 347 | 375 | 385 | 372 | 374 | 374 | 432 |
| Operating Profit | 880 | 894 | 946 | 1,047 | 1,140 | 1,168 | 1,133 |
| OPM % | 72% | 70% | 71% | 74% | 75% | 76% | 72% |
| Other Income | -25 | 51 | 147 | 72 | 109 | -90 | 181 |
| Interest | 5 | 5 | 5 | 4 | 4 | 5 | 5 |
| Depreciation | 21 | 24 | 25 | 27 | 26 | 28 | 28 |
| Profit before tax | 828 | 917 | 1,062 | 1,089 | 1,219 | 1,046 | 1,281 |
| Tax % | 24% | 25% | 26% | 23% | 25% | 27% | 25% |
| Net Profit | 632 | 692 | 784 | 835 | 917 | 769 | 965 |
| EPS in Rs | 357.94 | 391.86 | 44.39 | 47.33 | 18.55 | 15.55 | 19.52 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|
| Sales | 2,230 | 2,634 | 2,837 | 3,758 | 4,977 | 5,999 | 6,040 |
| Expenses | 513 | 641 | 766 | 981 | 1,343 | 1,471 | 1,552 |
| Operating Profit | 1,717 | 1,993 | 2,072 | 2,777 | 3,635 | 4,528 | 4,488 |
| OPM % | 77% | 76% | 73% | 74% | 73% | 75% | 74% |
| Other Income | 4 | 1 | 1 | 3 | 2 | 2 | 272 |
| Interest | 16 | 14 | 15 | 16 | 19 | 18 | 17 |
| Depreciation | 47 | 51 | 50 | 66 | 85 | 106 | 108 |
| Profit before tax | 1,658 | 1,929 | 2,007 | 2,698 | 3,533 | 4,407 | 4,634 |
| Tax % | 25% | 25% | 24% | 24% | 25% | 25% | |
| Net Profit | 1,245 | 1,454 | 1,516 | 2,050 | 2,651 | 3,298 | 3,486 |
| EPS in Rs | 705.51 | 823.75 | 858.70 | 1,161.18 | 1,501.61 | 66.73 | 100.95 |
| Dividend Payout % | 75% | 84% | 84% | 76% | 81% | 153% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 22% | 28% | 21% | ||
| Compounded Profit Growth | % | 22% | 30% | 24% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | % | 80% | 83% | 86% |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 18 | 18 | 18 | 18 | 18 | 49 |
| Reserves | 1,745 | 2,000 | 2,295 | 2,865 | 3,499 | 4,122 |
| Borrowings | 112 | 118 | 116 | 0 | 0 | 0 |
| Other Liabilities | 240 | 310 | 356 | 630 | 810 | 832 |
| Total Liabilities | 2,115 | 2,445 | 2,784 | 3,513 | 4,327 | 5,003 |
| Fixed Assets | 134 | 137 | 150 | 199 | 309 | 634 |
| CWIP | 3 | 4 | 7 | 6 | 289 | 7 |
| Investments | 1,772 | 2,041 | 2,287 | 2,883 | 3,285 | 3,857 |
| Other Assets | 207 | 262 | 340 | 424 | 444 | 505 |
| Total Assets | 2,115 | 2,445 | 2,784 | 3,513 | 4,327 | 5,003 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 1,195 | 1,333 | 1,400 | 1,765 | 2,574 | 3,282 |
| Cash from Investing Activity | -329 | -79 | -129 | -246 | -513 | -469 |
| Cash from Financing Activity | -869 | -1,244 | -1,264 | -1,527 | -2,068 | -2,694 |
| Net Cash Flow | -3 | 10 | 6 | -8 | -8 | 119 |
| Free Cash Flow | 1,171 | 1,310 | 1,359 | 1,710 | 2,162 | 3,167 |
| CFO/OP | 90% | 91% | 92% | 85% | 95% | 97% |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 11 | 14 | 14 | 19 | 17 | 11 |
| Inventory Days | ||||||
| Days Payable | ||||||
| Cash Conversion Cycle | 11 | 14 | 14 | 19 | 17 | 11 |
| Working Capital Days | -8 | -10 | -9 | -22 | -27 | -26 |
| ROCE % | 97% | 89% | 102% | 111% | 115% |
| Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|
| Promoters | 87.59% | 87.59% | 87.59% |
| FIIs | 2.65% | 2.40% | 2.96% |
| DIIs | 6.53% | 7.18% | 6.80% |
| Public | 3.24% | 2.82% | 2.65% |
| No. of Shareholders | 8,55,199 | 6,24,271 | 5,90,748 |
Fundamentals
Market Cap₹ 1,59,794 Cr.
Current Price₹ 3,233
Stock P/E45.8
Book Value₹ 84.4
ROCE115 %
ROE85.8 %
Dividend Yield0.84 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)21%
Compounded Profit Growth (TTM)24%
Standalone figures.
Valuation
Market capRs 152,449 Cr
Enterprise valueRs 152,542 Cr
P/E (TTM)51.81x
Price to book75.57x
Price to sales29.06x
EV / EBITDA38.03x
EV / EBIT38.97x
EV / sales29.08x
Price to cash flow114.36x
Earnings yield1.93%
Dividend yield0.80%
Profitability
Operating margin (excl. other income)75.65%
Operating margin (incl. other income)75.69%
EBITDA margin76.46%
Pre-tax margin74.26%
Net profit margin56.09%
Net margin, latest quarter58.85%
ROE76.94%
ROCE96.90%
ROA63.78%
ROIC (approx.)139.84%
Tax rate24.62%
Other income / net worth0.06%
Growth
Sales growth (latest year)18.13%
Profit growth (latest year)16.76%
Sales growth QoQ6.69%
Profit growth QoQ6.61%
Per share
EPS (TTM)Rs 59.54
EPS (latest year)Rs 823.75
EPS (latest quarter)Rs 16.90
Book value per shareRs 40.82
Sales per shareRs 106.14
Cash flow per shareRs 26.97
Free cash flow per shareRs 64.08
Dividend per share (latest year)Rs 694.92
Dividends
Dividend payout84.36%
Efficiency
Asset turnover1.08x
Fixed asset turnover19.19x
Debtor days14 days
Debtors turnover26.32x
Cash conversion cycle11 days
Working capital days-26 days
Leverage
Total debtRs 118 Cr
Cash and bankRs 25 Cr
Net debtRs 93 Cr
Debt to equity0.06x
Net debt / EBITDA0.02x
Interest coverage211.71x
Owners' fund to total sources82.51%
Debt to assets4.82%
Cash flow
Cash from Operating Activity (latest year)Rs 1,333 Cr
Cash from Investing Activity (latest year)Rs -79 Cr
Cash from Financing Activity (latest year)Rs -1,244 Cr
Net Cash Flow (latest year)Rs 10 Cr
Free cash flow (latest year)Rs 3,167 Cr
FCFE (approx.: FCF + change in debt)Rs 3,172 Cr
Cash from ops / profit, 5 years0.94x
Sales to cash flow1.98x
Statement figures
Net sales (TTM)Rs 5,246 Cr
Net sales (latest year)Rs 2,634 Cr
Sales (latest quarter)Rs 1,420 Cr
Operating profit excl. other income (latest year)Rs 1,993 Cr
Operating profit (latest quarter)Rs 1,047 Cr
Other income (TTM)Rs 244 Cr
EBITDA (TTM)Rs 4,011 Cr
PBDT (TTM)Rs 3,993 Cr
Profit before tax (TTM)Rs 3,896 Cr
Tax (latest year)Rs 475 Cr
Net profit (TTM)Rs 2,943 Cr
Net profit (latest year)Rs 1,454 Cr
Net profit (latest quarter)Rs 835 Cr
Depreciation (TTM)Rs 97 Cr
Depreciation (latest quarter)Rs 27 Cr
Interest (TTM)Rs 18 Cr
Cost of goods sold (latest year)Rs 143 Cr
Total expenditure (latest year)Rs 641 Cr
Total income (latest year)Rs 2,635 Cr
Share capitalRs 18 Cr
ReservesRs 2,000 Cr
Shareholders' fundsRs 2,017 Cr
Total assetsRs 2,445 Cr
Net blockRs 137 Cr
Capital work in progressRs 4 Cr
InvestmentsRs 2,041 Cr
ReceivablesRs 100 Cr
Other liabilitiesRs 310 Cr
Shares outstanding (crore)49.43
Ownership
Promoter holding87.59%
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
| Period | ICICIAMC | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -2.7% | -2.8% | +0.1 pts |
| 1 month | +1.5% | -6.8% | +8.3 pts |
| 3 months | -7.5% | -7.6% | +0.1 pts |
| 6 months | +10.1% | +0.4% | +9.7 pts |
178 mutual fund schemes hold about ₹8,393 Cr.
Over three months 32 bought more and 69 sold (share counts, price move removed).
| Fund | Weight | Est. Cr | 3m shares |
|---|---|---|---|
| Motilal Oswal Midcap Fund | 2.38% | 1,022 | +14% |
| SBI Large Cap Fundd | 1.13% | 621 | -0% |
| SBI Large & Midcap Fund | 1.45% | 613 | -4% |
| Quant ELSS Tax Saver Fund | 4.40% | 592 | +130% |
| HDFC Large Cap Fund | 1.43% | 570 | +32% |
| HDFC Flexi Cap Fund | 0.46% | 521 | +355% |
| Quant Flexi Cap Fund | 5.61% | 413 | -3% |
| Quant Large Cap Fund | 8.81% | 316 | +100% |
| Quant Multi Asset Allocation Fund | 3.05% | 199 | -9% |
| Motilal Oswal Flexi Cap Fund | 1.35% | 191 | -6% |
| Abakkus Flexi Cap Fund | 2.49% | 158 | +7% |
| HDFC ELSS-Tax Saver Fund | 0.96% | 153 | +48% |
| Helios Flexi Cap Fund | 1.45% | 127 | -14% |
| Edelweiss Mid Cap Fund | 0.62% | 123 | -11% |
| HSBC Large & Mid Cap Fund | 1.92% | 114 | -20% |
| Nippon India Banking & Financial Services Fund | 1.41% | 112 | -33% |
| HSBC Aggressive Hybrid Fund | 1.69% | 99 | -4% |
| Sundaram Large and Mid Cap Fund | 1.26% | 91 | -7% |
| Nippon India Vision Large & Mid Cap Fund | 1.12% | 88 | -6% |
| Quant BFSI Fund | 9.13% | 84 | +100% |
| PGIM India Midcap Fund | 0.72% | 81 | -2% |
| Quant Focused Fund | 9.40% | 80 | +100% |
| Invesco India Largecap Fund | 3.70% | 75 | -25% |
| Invesco India Financial Services Fund | 3.88% | 74 | -5% |
| Quant Quantamental Fund | 4.24% | 69 | +100% |
Red flags
F-score 6 of 8| look | Regulator order or action Regulator order or action 2026-04-20: ICICI Prudential Asset Management Company Limited has informed the Exchange about the settlement order issued by SEBI in respect of suo motu |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Insider trades
NSE insider and takeover-code disclosures| Date | Who | Role | Side | Shares | Value | How |
|---|---|---|---|---|---|---|
| 2026-03-30 | ICICI Prudential Life Insurance Co | Promoter Group | buy | 19,075 | Rs 5.35 Cr | Market Purchase |
Latest disclosed trades by insiders, promoters and large holders. Grants, option exercises and pledges show as "other". A filing is a fact, not a signal on its own.
Latest quarter
Jun 2026Sales ₹1,564 Cr +17.5% vs Jun 2025.
Net profit ₹965 Cr +23.1%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| SBI Funds Management Ltd | 105,467 | 34.0 | 56.5 % |
| HDFC Asset Management Company Ltd | 95,396 | 32.3 | 42.9 % |
| Nippon Life India Asset Management Ltd | 68,356 | 41.8 | 43.8 % |
| Aditya Birla Sun Life AMC Ltd | 27,661 | 27.4 | 32.2 % |
| UTI Asset Management Company Ltd | 11,281 | 21.1 | 15.6 % |
| Canara Robeco Asset Management Company Ltd | 4,449 | 20.4 | 40.1 % |
| Gaja Alternative Asset Management Ltd | 1,980 | 23.0 | 17.0 % |
| Shriram Asset Management Co Ltd | 446 | -18.8 % | |
| IL&FS Investment Managers Ltd | 242 | 59.4 | 4.11 % |
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2026-06-12 | Dividend - Rs 12.40 Per Share | |
| 2026-01-21 | Interim Dividend - Rs 14.85 Per Share |
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Scrip PE is greater than 50 (4 trailing quarters)