अApnaFunda

SWAN CORP LIMITED (SWANCORP)

Utilities · Electric Utilities · figures to Nov '26

Quality scoreHow the business itself ranks against its sector peers on profitability, 3-year growth and leverage. 50 is the middle of the sector.58 / 100
Profitability 8Growth 94Balance sheet 72
Momentum scoreHow strong the recent trend is: 3-month price change, 12-month improvement in earnings and the rise in FII + DII holding, among companies above ₹500 cr.38 / 100
Price 13Earnings 27FII/DII 74

Passes these screensLittle growth priced in

Share price

Closing priceAdjusted for splits and bonus issues.

₹243.04 latest close · −21.8% over the last 90 sessions

₹250₹300Jul 3Jul 29Aug 24Sep 17Oct 14Nov 9 ₹250₹300Jul 3Sep 4Nov 9

₹243.04 month-end · −45.8% over 12 months

₹300₹400Nov '25Jan '26Apr '26Jun '26Sep '26Nov '26 ₹300₹400Nov '25May '26Nov '26

₹243.04 month-end · −42.5% over 3 years

₹200₹400₹600₹800Nov '23Jun '24Jan '25Sep '25Apr '26Nov '26 ₹200₹400₹600₹800Nov '23May '25Nov '26

₹243.04 month-end · +149.9% since Jan '19

₹200₹400₹600₹800Jan '19Aug '20Mar '22Sep '23Apr '25Nov '26 ₹200₹400₹600₹800Jan '19Dec '22Nov '26

52-week range ₹221.85 to ₹493.60 · 1-year volatility 35.8%

Was the rally earned?

-46%share price, 1 yearEarnings-driven

Mostly earnings.

  • Per-share earnings took off 78 points, while the multiple moved less (P/E 22.1x to 34.0x).
  • The share count fell 7%.
Net profit growth: −83 pts. Points of the price return explained by net profit growing (or shrinking).−83 ptsNet profit growthP/E change: +32 pts. Points of the price return explained by the market paying a higher or lower P/E multiple.+32 ptsP/E changeShare count change: +5 pts. Points of the price return explained by the share count changing. More shares count against the price.+5 ptsShare count changeShare price: −46%−46%Share priceNet profit growth: −83 pts. Points of the price return explained by net profit growing (or shrinking).−83ProfitP/E change: +32 pts. Points of the price return explained by the market paying a higher or lower P/E multiple.+32P/EShare count change: +5 pts. Points of the price return explained by the share count changing. More shares count against the price.+5SharesShare price: −46%−46%Share price
Net profit growth-83 ptsNet profit fell about 67%, which lowers the price.
P/E change+32 ptsThe P/E rose from 22.1x to 34.0x, which lifts the price.
Share count change+5 ptsShare count fell 7%, which lifts the price.
What do "pts" mean?

"pts" are percentage points of the share price return. The parts add up to the total shown for each period. Because price = P/E × net profit ÷ share count, higher profit pushes the price up, a higher P/E pushes it up, and more shares push it down.

Example: if the price rose 34% and profit growth accounts for +58 pts while a lower P/E accounts for -24 pts, then 58 - 24 = 34. The +58 is not the profit growth rate itself: it is the part of the price move that profit growth explains.

Not shown for 3 years and 5 years: earnings were negative at one end, or there is not enough history.

Net profit is trailing twelve months as reported with a 60-day lag.

Compare this with ADANI POWER

How rough has the ride been?

Maximum drawdown-71.1%not yet recovered
1-year volatility35.8%annualised
Beta vs sector index0.813-year daily, correlation 0.43
Volume spikes3last 90 sessions, 5x the 50-day median

Drawdown from peak

0%−20%−40%−60%2020202120222023202420252026−71.1% 0%−20%−40%−60%2020202220242026−71.1%
Largest drawdowns

-71.1% (2024-12 peak to 2026-10 low, not yet recovered)

-44.5% (2022-05 peak to 2022-07 low, recovered 2023-01)

-44.4% (2023-01 peak to 2023-03 low, recovered 2023-10)

Most recent volume spikes

2026-09-11: 7.5x the 50-day median, price -0.6% that day

2026-09-10: 70.6x the 50-day median, price +7.4% that day

2026-07-06: 10.7x the 50-day median, price +7.3% that day

Beta is the slope of daily returns against a market-cap-weighted index of the sector's other listed companies, built from today's constituents (so it excludes companies no longer listed).

Is it expensive against its own past and its peers?

34.0xP/E todayWithin its usual range
Against its own history47th percentile
CheapestMedian 35.5xDearest

Usual range 18.5x to 52.4x since 2019-01.

Against Utilities34.0x vs 27.3x
This company
34.0x
Sector median
27.3x

25% above the Utilities median.

7.4x27.5x47.5x67.6xJan '19Aug '20Mar '22Oct '23May '25Nov '267.4x27.5x47.5x67.6xJan '19Sep '21May '24Nov '26
P/E (this company)10th to 90th percentile of its own historyIts medianUtilities median

The chart loads when you open this tab.

P/B (this company)10th to 90th percentile of its own historyIts medianUtilities median

The chart loads when you open this tab.

P/S (this company)10th to 90th percentile of its own historyIts medianUtilities median
How to read this

Shaded band: 10th to 90th percentile of the company's own P/E history; dotted line: its median; orange line: sector median (companies with a positive multiple, at least 5 in the sector).

Sector figures are built from today's listed companies, so they exclude companies that are no longer listed.

All terms explained in the glossary →

How Utilities is valued

Where does it rank among Utilities peers?

Each cell is the company's percentile rank among its Utilities peers (non-financial companies) that month.
Darker is better-ranked.
Rows marked ↓ are inverted (lower debt, shorter cash cycle and a lower P/E rank higher).

Where it ranks today

  • ROCE4thflat vs a year ago
  • Op. margin13th▲ 3 pts vs a year ago
  • Revenue growth4th▼ 6 pts vs a year ago
  • EPS growth7th▼ 76 pts vs a year ago
  • Debt/equity ↓71st▲ 6 pts vs a year ago
  • Cash cycle ↓14thflat vs a year ago
  • P/E ↓43rd▼ 21 pts vs a year ago
  • 12M momentum13th▼ 11 pts vs a year ago

Rank history

ROCE
Op. margin
Revenue growth
EPS growth
Debt/equity ↓
Cash cycle ↓
P/E ↓
12M momentum
Dec '21Jul '22Jan '23Jul '23Jan '24Jul '24Jan '25Jul '25Jan '26Jul '26Nov '26
Lower rank Higher rank Not enough data

Percentiles use today's listed companies in the sector and need at least 5 peers with a value; grey cells have too few.
ROE is computed from net profit and book value where the source does not report it.

The Utilities sector page Watch it move against Utilities in the Observatory

What is the price implying?

~17%annual earnings growth implied by the priceBelow delivered growth

At normalised P/E (five-year average earnings) of 23.4x, a holder earning 12%/yr needs earnings to grow about 17.1%/yr for 10 years, then trade at 15x.

Delivered59.9%/yrEPS, last 10 fiscal years · 3-yr avg to 3-yr avg
Gap−42.8 ptsimplied minus delivered
Rank849thmost demanding of 856

Over time

Implied growth by month (solid) and delivered growth (dashed).

0%58%116% Jan 2019Nov 2026 0%58%116% Jan 2019Nov 2026

Change the assumptions

Exit P/E / return11%12%13%
12x18.7%19.7%20.8%
15x16.1%17.1%18.1%
20x12.8%13.8%14.8%

Drag a slider to test other assumptions

Implied: 17.1%/yr

“Implied growth” is what the current price would require under our stated assumptions, not what we expect. How this is calculated and the market-wide lists.

What prices imply across Utilities The market-wide Expectations lists

Key figures

Share Priceclose 9 Nov
₹243.04
P/E
34.0x
ROCE
-1.0%
Market Cap
₹7630 cr
Revenue (TTM)
₹4172 cr
P/S
1.8x
P/B
1.0x
ROE
3.0%
Operating Margin
-0.4%
Debt / Equity
0.3x
Promoter Holding
54.0%
12M Momentum
-45.9%

52-week range

₹221.85₹493.60
8% of the way from its 52-week low to its high

Price risk

1Y volatility
35.8%
Beta vs sector
1-year daily
0.70

Balance sheet & cash

Interest cover
operating profit ÷ interest
4.2x
Cash from profit, 3Y
operating cash flow ÷ net profit
-0.30x
low
Share count, 1Y
unchanged

Are profits backed by cash?

1 of 7checks within range5 beyond a threshold
Other income reliance252%Beyond threshold

Other income as a share of pre-tax profit (trailing twelve months): 251.8%. Bands: below 15%, 15% to 35%, above 35%.

Tax rate22%Within range

Median quarterly effective tax rate over about 2.5 years: 21.5%. Bands: 15% to 35%, 5% to 15% or 35% to 50%, outside 5% to 50%.

Cash conversion-0.30xBeyond threshold

Operating cash flow divided by net profit over the last three fiscal years: -0.30x (cash from operations ₹-517 cr, net profit ₹1,731 cr). Bands: 0.8x and above, 0.5x to 0.8x, below 0.5x.

Free cash flow1 of 5 yrsBeyond threshold

Fiscal years with positive free cash flow in the last 5: 1. Bands: at least 80% of years, 40% to 80%, below 40%.

Receivable days vs history+49 daysBeyond threshold

Debtor days are above the median of the previous three fiscal years by 49 days (188 vs 139). Bands: under 15 days, 15 to 45, over 45.

Capital work in progress105% of fixed assetsBeyond threshold

Capital work-in-progress is 105% of fixed assets. Bands: not rising or up to 30%; rising for three years and above 30%; rising and above 60%.

Payable days+87 days / 2 yrsNear threshold

Days payable changed by +87 over two years. Bands: rise of up to 30 days; more than 30 days.

Tap a check to see how it is measured

How to read this

Each check is a named rule with fixed thresholds, not a score. Annual statements are the latest restated figures, so a past year may differ from what was originally reported.

All terms explained in the glossary →

Who has been buying and selling?

  • Over 2 years, promoters trimmed 10.1 pts; DIIs added 7.1 pts.
  • The number of shareholders rose from 56,452 to 1.4 lakh (+149%) between Dec 2023 and Jun 2026.

Holdings, Jun '26

How each group changed

GroupDec '23Jun '26Change
Promoters64.1%54.0%-10.1 pts
FIIs10.5%10.3%-0.1 pts
DIIs5.8%12.9%+7.1 pts
Public and others19.6%22.8%+3.2 pts

Number of shareholders

1.4 lakhshareholders+149% since Dec '23
56k91k1.3L1.6L Dec '23Jun '24Dec '24Jun '25Dec '25Jun '26
Dec '23: 56,452
Mar '24: 98,555
Jun '24: 94,730
Sep '24: 1.2 lakh
Dec '24: 1.4 lakh
Mar '25: 1.5 lakh
Jun '25: 1.6 lakh
Sep '25: 1.6 lakh
Dec '25: 1.4 lakh
Mar '26: 1.4 lakh
Jun '26: 1.4 lakh
56k91k1.3L1.6L Dec '23Dec '24Dec '25Jun '26
Dec '23: 56,452
Mar '24: 98,555
Jun '24: 94,730
Sep '24: 1.2 lakh
Dec '24: 1.4 lakh
Mar '25: 1.5 lakh
Jun '25: 1.6 lakh
Sep '25: 1.6 lakh
Dec '25: 1.4 lakh
Mar '26: 1.4 lakh
Jun '26: 1.4 lakh

Quarterly shareholding as reported, labelled by the quarter it covers (it becomes visible about two months later).
Shareholder counts are only available for recent quarters.

This quarter's smart-money board

What happened next to similar setups

+11.6%typical 12-month return vs the marketNot meaningfully different from the base rate
  • We found 50 past situations where a non-financial company looked like SWAN CORP LIMITED today on valuation, return on capital, margins, debt, growth, price momentum, size and volatility.
  • Over the following 12 months the middle half of them returned −22% to +48% vs the market, against −2% for all non-financial companies in the same months.
  • The gap against the base rate (+13.9%, 80% range −0.4% to +22.7%) is within what chance and overlapping periods produce.

Where the 50 outcomes landed

−100%−50%0%+50%+100%
DPSCLTD · Jan 2025: −45.9% vs market
TATVA · Apr 2024: −43.6% vs market
ASTEC · May 2024: −41.6% vs market
VIKASECO · Sep 2024: −38.8% vs market
TARSONS · Oct 2024: −30.7% vs market
OMINFRAL · Jul 2025: −29.6% vs market
PRINCEPIPE · Jul 2025: −25.7% vs market
LXCHEM · Jan 2024: −25.5% vs market
OAL · Jun 2023: −23.5% vs market
CHEMCON · Jun 2024: −23.4% vs market
BHAGERIA · Jul 2023: −22.6% vs market
VENKEYS · Jun 2023: −22.6% vs market
GVT&D · Feb 2020: −22.1% vs market
REPRO · Aug 2020: −21.3% vs market
EXXARO · May 2024: −20.7% vs market
FORCEMOT · May 2021: −17.6% vs market
TRIDENT · Jul 2023: −17.1% vs market
RUPA · Aug 2023: −15.7% vs market
MANALIPETC · Dec 2024: −5.9% vs market
DOLLAR · Jun 2023: −2.9% vs market
SANGHIIND · Feb 2020: −2.7% vs market
FINPIPE · Dec 2023: +1.4% vs market
APOLLOTYRE · Aug 2020: +8.2% vs market
HIKAL · Jan 2024: +9.5% vs market
BIRLACORPN · Jul 2022: +9.9% vs market
JAICORPLTD · Jan 2021: +13.3% vs market
BALRAMCHIN · Jan 2024: +14.0% vs market
NATCOPHARM · Jan 2023: +16.8% vs market
POLYPLEX · Jun 2024: +18.3% vs market
DMCC · Aug 2024: +20.2% vs market
DALBHARAT · Aug 2022: +24.0% vs market
APCOTEXIND · Feb 2020: +24.4% vs market
SUNDROP · May 2024: +28.4% vs market
GSFC · Jun 2020: +32.4% vs market
NAVNETEDUL · Dec 2021: +35.8% vs market
ISGEC · Jul 2022: +37.6% vs market
STYRENIX · Jan 2023: +42.4% vs market
EIHOTEL · Apr 2021: +49.6% vs market
BOROLTD · Oct 2023: +54.1% vs market
BEML · Oct 2020: +63.3% vs market
THEINVEST · Sep 2023: +71.8% vs market
ASHIANA · Apr 2020: +81.3% vs market
KCP · Jun 2020: +84.1% vs market
HEG · Oct 2020: +90.7% vs market
GRAPHITE · Oct 2020: +90.7% vs market
NEULANDLAB · Jun 2022: +99.9% vs market
HSCL · Dec 2021: +115.3% vs market
CIEINDIA · Feb 2022: +120.3% vs market
KABRAEXTRU · Oct 2025: +205.0% vs market
HFCL · Aug 2025: +229.3% vs market
Similar setups +11.6%All companies −2.3%← worse than the marketbetter than the market →

Each dot is one past situation (hover or tap for details) · Solid dots are the closest matches, listed below · Shaded is the middle half of all companies in the same months · 4 beyond the range shown, drawn at the edge

Similar setups' median
+11.6%
All companies' median
−2.3%
Beat the market
58% vs 48%

50 past situations · 50 companies · 32 months · 2020–2025

The closest matches

CompanyWhenP/EROCE12M mom.DrawdownNext 12 months
BEML
Producer Manufacturing
Oct 2020 40x2% −41%−41% +63%
RUPA
Consumer Non-Durables
Aug 2023 39x8% −23%−26% −16%
HFCL
Electronic Technology
Aug 2025 57x8% −53%−57% +229%
JAICORPLTD
Process Industries
Jan 2021 45x3% −25%−26% +13%
GVT&D
Producer Manufacturing
Feb 2020 15x— −58%−61% −22%
Show the other 3 matches
CompanyWhenP/EROCE12M mom.DrawdownNext 12 months
KABRAEXTRU
Producer Manufacturing
Oct 2025 37x7% −45%−58% +205%
DALBHARAT
Non-Energy Minerals
Aug 2022 35x7% −30%−37% +24%
NAVNETEDUL
Producer Manufacturing
Dec 2021 36x5% +6%−26% +36%
How reliable is this?

Matched on P/E, P/S, ROCE, operating margin, debt/equity, interest cover, revenue growth, 12-month momentum, drawdown from 12-month high, size and volatility. Closest on: 12-month momentum, P/E and drawdown from 12-month high. One match per company and at most 7 from any one month.

Independent periods: the matches fall in 6 distinct 12-month windows. Matches from nearby months share the same market conditions, so fewer windows means less evidence.

How this is built

This is history, not a forecast. These are past situations where other companies had broadly similar reported numbers and price trends. What happened to them does not tell you what will happen to SWAN CORP LIMITED. The comparison covers only 2020–2025, a single market period, and only companies still listed today. Companies that were delisted or went bankrupt are missing, which makes past outcomes look better than they were. Returns exclude dividends and are measured against an ApnaFunda-built index, not an official benchmark. Fundamentals are matched on a 60-day assumed reporting lag, not actual announcement dates. Its historical skill has not yet been measured. Past patterns may not repeat.

Methodology

How historical analogs are built

Data as of 2026-11-09. Outcome pool: Jan 2020 to Oct 2025.

For every company we look at the situation it is in today (valuation, return on capital, margins, debt, growth, 12-month price momentum, drawdown, size and volatility) and find past company-months that looked most like it. We then show what happened to those past situations over the following 12 months, measured against the ApnaFunda All index and against the base rate. It describes history. It does not predict anything.

What is compared

FeatureWeightNon-financialFinancial
P/E1yesyes
P/S1yes—
P/B1—yes
ROCE1yes—
operating margin1yes—
ROE1—yes
debt/equity0.75yes—
interest cover0.5yes—
revenue growth0.75yesyes
12-month momentum1yesyes
drawdown from 12-month high0.75yesyes
size0.75yesyes
volatility0.5yesyes

Weights were set by judgement before any outcome was looked at and are never tuned on results. Loss-making companies (negative P/E or net profit) are only matched with other loss-making companies. Banks, NBFCs and insurers are compared only with each other and use a different feature set. Every feature is converted, month by month, to its rank among companies in the same pool in that month, so a P/E of 30 in a hot market and a P/E of 22 in a cold one can match if both were equally expensive for their time. Only that month's data is used.

How closeness and the sample are defined

Distance is the weighted root-mean-square gap between the standardised features both companies have. A match needs at least 70% of the query's feature weight, a distance of at most 0.9, and 30 matches at minimum to be shown. We keep up to 50 matches with these exclusions: never the company itself, one match per company (its closest month), and at most 7 from any one calendar month so a single market episode cannot dominate.

Base rate

The base rate is the distribution of 12-month returns, relative to the market, of every eligible company-month in the same pool, with each month weighted to match the months the analogs came from. It answers: how did a random company do in these same months? Because matches from nearby months share the same market conditions, we also report the number of distinct 12-month windows behind a result, and a bootstrap that resamples months decides whether the analog median differs from the base rate at all. "Not meaningfully different" is the usual outcome and the page copy is written for it.

Limits you should know

  • One market period. The outcome pool covers 2020–2025 only (70 months), including the 2020 crash and the 2020–21 rally.
  • Survivorship. Only companies listed today are included. Delisted and bankrupt companies are missing, which flatters past outcomes, particularly for distressed-looking setups.
  • Price return only. Dividends are excluded, and the benchmark is an ApnaFunda market-cap-weighted index of the same listed companies, not an official index.
  • Reporting lag. Fundamentals are matched on an assumed 60-day lag after the quarter end, not on real announcement dates.
  • Pools: non-financial: 98,395 company-months from 2019 companies; financial: 5,659 company-months from 108 companies. 2349 companies currently have a result; the rest are suppressed because too few comparable situations exist.

Does it work? A walk-forward check

The walk-forward check has not been run for this build, so skill is shown as not yet measured.

Disclaimer

This is history, not a forecast. These are past situations where other companies had broadly similar reported numbers and price trends. What happened to them does not tell you what will happen to any company shown. The comparison covers only 2020–2025, a single market period, and only companies still listed today. Companies that were delisted or went bankrupt are missing, which makes past outcomes look better than they were. Returns exclude dividends and are measured against an ApnaFunda-built index, not an official benchmark. Fundamentals are matched on a 60-day assumed reporting lag, not actual announcement dates. Its historical skill has not yet been measured. Past patterns may not repeat.

What else looks like this?

Companies with the most similar financial profile today, regardless of industry.

SOBHASOBHA
Finance
64%similar
promoter holdingdebt/equity
Finance
59%similar
P/Evolatility
Finance
57%similar
revenue growthmarket cap
Producer Manufacturing
51%similar
operating marginP/E
Process Industries
51%similar
debt/equityROCE
SG MARTSGMART
Utilities
47%similar
operating marginmarket cap
Utilities
29%similar
operating marginrevenue
CESCCESC
Utilities
7%similar
promoter holdingmarket cap

Similarity is statistical, based on reported metrics; it does not imply similar business quality or future returns.

What changed?

30 events since Jun '24

  1. OctPriceFell 71% from the Dec 2024 peak to the Oct 2026 low.
  2. SepPriceVolume reached 70.6x its 50-day median on 2026-09-10; price +7.4% that day.
  3. JulResultsYear-on-year EPS growth turned negative.
  4. JunResultsEPS (TTM) turned positive.
  5. JunDividendStarted paying a dividend (payout 2% of profit).
  6. AprPriceVolume reached 18.7x its 50-day median on 2026-04-16; price +6.2% that day.
  7. MarResultsEPS (TTM) turned negative.
  8. MarPeer rankSlipped to the bottom quartile of Utilities on EPS growth (from the top quartile).
Show 22 earlier events
  1. JanPriceVolume reached 8.2x its 50-day median on 2026-01-23; price +2.2% that day.
  2. NovPriceVolume reached 18.7x its 50-day median on 2025-11-07; price +7.6% that day.
  3. JulPriceVolume reached 18.9x its 50-day median on 2025-07-16; price +3.9% that day.
  4. JunPeer rankSlipped to the bottom quartile of Utilities on ROCE (from the 3rd quartile).
  5. JunDividendDividend payout cut from 1% to 0% of profit.
  6. JunPriceVolume reached 10.6x its 50-day median on 2025-06-24; price +4.5% that day.
  7. MarResultsRevenue (TTM) reached a new high of ₹5,480 cr.
  8. FebDebtDebt / equity halved over 12 months to 0.55x.
  9. DecPriceRegained the 2024-03 peak, 2 months after the low.
  10. DecPeer rankSlipped to the bottom quartile of Utilities on operating margin (from the 2nd quartile).
  11. NovPriceVolume reached 22.3x its 50-day median on 2024-11-07; price +8.1% that day.
  12. OctPriceFell 39% from the Mar 2024 peak to the Oct 2024 low.
  13. SepPeer rankMoved into the 2nd quartile of Utilities on operating margin (from the 3rd quartile).
  14. JulDebtDebt / equity halved over 12 months to 0.55x.
  15. JulPriceVolume reached 5.8x its 50-day median on 2024-07-10; price -0.7% that day.
  16. JunPromoterPromoter holding fell 10.1 pts to 54.0%.
  17. JunResultsEPS (TTM) turned positive.
  18. JunInstitutionsFII + DII holding rose 9.2 pts over 1 quarter to 25.5%.
  19. JunPeer rankMoved into the 3rd quartile of Utilities on ROCE (from the bottom quartile).
  20. JunDebtDebt / equity fell below 1.0x (0.55x).
  21. JunDividendStarted paying a dividend (payout 1% of profit).
  22. JunSharesShare count is up 19.2% over 12 months.

Events are generated from the data by fixed rules.
The month shown is when the change became visible in the reported figures, assuming a 60-day lag after each quarter end; it is not an announcement date.

Where price and fundamentals disagree, market-wide Rewind the whole market to any month

Monthly history95 months · 2019-01 to 2026-11
MonthP/ERevenue (TTM)ROEROCEDebt / Equity
2026-1134.0x₹4172 cr3.0%-1.0%0.3x
2026-1031.8x₹4172 cr3.0%-1.0%0.3x
2026-0939.2x₹4172 cr3.0%-1.0%0.3x
2026-0833.5x₹4371 cr3.9%-1.0%0.3x
2026-0735.2x₹4371 cr3.9%-1.0%0.3x
2026-0635.8x₹4371 cr3.9%-1.0%0.3x
2026-05—₹4357 cr-0.2%-1.0%0.4x
2026-04—₹4357 cr-0.2%-1.0%0.4x
2026-03—₹4357 cr-0.2%-1.0%0.4x
2026-0220.7x₹5115 cr8.2%-1.0%0.4x
2026-0122.8x₹5115 cr8.2%-1.0%0.4x
2025-1225.3x₹5115 cr8.2%-1.0%0.4x
2025-1122.1x₹5009 cr9.3%-1.0%0.4x
2025-1023.2x₹5009 cr9.3%-1.0%0.4x
2025-0922.4x₹5009 cr9.3%-1.0%0.4x
2025-0818.5x₹4938 cr12.8%-1.0%0.4x
2025-0719.4x₹4938 cr12.8%-1.0%0.4x
2025-0618.5x₹4938 cr12.8%-1.0%0.4x
2025-0517.0x₹5480 cr16.4%8.0%0.5x
2025-0415.8x₹5480 cr16.4%8.0%0.5x
2025-0316.9x₹5480 cr16.4%8.0%0.5x
2025-0236.2x₹5164 cr10.5%8.0%0.5x
2025-0148.9x₹5164 cr10.5%8.0%0.5x
2024-1263.8x₹5164 cr10.5%8.0%0.5x
2024-1147.6x₹5355 cr12.2%8.0%0.5x
2024-1038.9x₹5355 cr12.2%8.0%0.5x
2024-0945.0x₹5355 cr12.2%8.0%0.5x
2024-0860.4x₹5017 cr10.1%8.0%0.5x
2024-0767.6x₹5017 cr10.1%8.0%0.5x
2024-0652.4x₹5017 cr10.1%8.0%0.5x
2024-05—₹1438 cr-2.9%2.0%2.2x
2024-04—₹1438 cr-2.9%2.0%2.2x
2024-03—₹1438 cr-2.9%2.0%2.2x
2024-02—₹1438 cr-2.9%2.0%2.2x
2024-01—₹1438 cr-2.9%2.0%2.2x
2023-12—₹1438 cr-2.9%2.0%2.2x
2023-11—₹1438 cr-2.9%2.0%2.2x
2023-10—₹1438 cr-2.9%2.0%2.2x
2023-09—₹1438 cr-2.9%2.0%2.2x
2023-08—₹1438 cr-2.9%2.0%2.2x
2023-07—₹1438 cr-2.9%2.0%2.2x
2023-06—₹1438 cr-2.9%2.0%2.2x
2023-05—₹487 cr-13.7%0.0%3.3x
2023-04—₹487 cr-13.7%0.0%3.3x
2023-03—₹487 cr-13.7%0.0%3.3x
2023-02—₹487 cr-13.7%0.0%3.3x
2023-01—₹487 cr-13.7%0.0%3.3x
2022-12—₹487 cr-13.7%0.0%3.3x
2022-11—₹487 cr-13.7%0.0%3.3x
2022-10—₹487 cr-13.7%0.0%3.3x
2022-09—₹487 cr-13.7%0.0%3.3x
2022-08—₹487 cr-13.7%0.0%3.3x
2022-07—₹487 cr-13.7%0.0%3.3x
2022-06—₹487 cr-13.7%0.0%3.3x
2022-05—₹320 cr-8.5%1.0%3.5x
2022-04—₹320 cr-8.5%1.0%3.5x
2022-03—₹320 cr-8.5%1.0%3.5x
2022-02—₹320 cr-8.5%1.0%3.5x
2022-01—₹320 cr-8.5%1.0%3.5x
2021-12—₹320 cr-8.5%1.0%3.5x
2021-11—₹320 cr-8.5%1.0%3.5x
2021-10—₹320 cr-8.5%1.0%3.5x
2021-09—₹320 cr-8.5%1.0%3.5x
2021-08—₹320 cr-8.5%1.0%3.5x
2021-07—₹320 cr-8.5%1.0%3.5x
2021-06—₹320 cr-8.5%1.0%3.5x
2021-05—₹341 cr-0.6%2.0%1.3x
2021-04—₹341 cr-0.6%2.0%1.3x
2021-03—₹341 cr-0.6%2.0%1.3x
2021-02—₹341 cr-0.6%2.0%1.3x
2021-01—₹341 cr-0.6%2.0%1.3x
2020-12—₹341 cr-0.6%2.0%1.3x
2020-11—₹341 cr-0.6%2.0%1.3x
2020-10—₹341 cr-0.6%2.0%1.3x
2020-09—₹341 cr-0.6%2.0%1.3x
2020-08—₹341 cr-0.6%2.0%1.3x
2020-07—₹341 cr-0.6%2.0%1.3x
2020-06—₹341 cr-0.6%2.0%1.3x
2020-05—₹892 cr-0.7%3.0%1.2x
2020-04—₹892 cr-0.7%3.0%1.2x
2020-03—₹892 cr-0.7%3.0%1.2x
2020-02—₹892 cr-0.7%3.0%1.2x
2020-01—₹892 cr-0.7%3.0%1.2x
2019-12—₹892 cr-0.7%3.0%1.2x
2019-11—₹892 cr-0.7%3.0%1.2x
2019-10—₹892 cr-0.7%3.0%1.2x
2019-09—₹892 cr-0.7%3.0%1.2x
2019-08—₹892 cr-0.7%3.0%1.2x
2019-07—₹892 cr-0.7%3.0%1.2x
2019-06—₹892 cr-0.7%3.0%1.2x
2019-0547.1x₹347 cr6.4%3.0%1.0x
2019-0448.5x₹347 cr6.4%3.0%1.0x
2019-0348.0x₹347 cr6.4%3.0%1.0x
2019-0252.4x₹347 cr6.4%3.0%1.0x
2019-0143.4x₹347 cr6.4%3.0%1.0x

Methodology and data notes

Methodology

Methodology and data notes

All figures come from public exchange prices and screener.in financial statements. Quarterly and annual results are shown from 60 days after the period end, so a month never uses a result before it would plausibly have been published. Statements are the latest versions, which may include later restatements.

Sector medians, percentiles and indices use today's listed companies in the sector (survivorship bias). Prices are adjusted for splits and bonus issues; around a corporate action the fundamentals may lag the price by up to a month, and affected sections are hidden.

The return decomposition uses price = P/E × net profit ÷ share count. The reverse DCF uses a fixed 12% cost of equity, a 10-year horizon and a 15x terminal P/E, and is an illustration only. Events, flags and twins follow fixed rules and thresholds described next to each section.

Feedback