| Industry
Industry name |
Alcoholic Beverages |
| Variance
Full Year Net Profit Variance |
-1 |
| Equity
Latest Equity |
22.85 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
1055.41 |
| Dividend
Full Year Dividend % |
90 |
| Sales Turnover
Full Year Net Sales |
747.85 |
| Net Profit
Full Year Net Profit |
126.26 |
| Full Year CPS
Full Year Cash Per Share |
57.5 |
| Earning Per Share
Full Year Earning Per Share |
55.3 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
199.58 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
471.9 |
| Networth
Full Year Return on Networth |
12.52 |
| Price/Book Value
Price to Book value |
1.888112 |
| Yearly PE ratio
Full Year Price to Earning per share |
16.1 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
15.5 |
| Bse value
BSE Value in lakhs |
9.23 |
| Nse value
NSE Value in lakhs |
185.12 |
| High
52 week high |
1328 |
| Low
52 week low |
670 |
| Price
NSE Current market price |
891 |
| CPM
Current market price |
891 |
| Market cap
BSE / NSE Market Cap |
2034.86 |
| Net profit
Latest Quarter Net Profit |
37.74 |
| Net profit variance
Latest Quarter Net Profit variance |
46 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
0 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
0 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
0 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
226.8 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
28.91 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
0 |
| TTM EPS
Trailing Twelve 12 month EPS |
73.84 |
| TTM PE
Trailing Twelve 12 month PE |
12.06 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
0 |
| Equity
Latest Equity |
22.85 |
| LTP
Latest Price (BSE/NSE) |
891 |
| Gross block
Latest Gross Block |
314.43 |
| Loans
Total loans |
0 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
20.9 |
| Year GPM
Full Year Gross Profit Margin |
24.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
23.3 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 149 | 166 | 169 | 163 | 181 | 202 | 202 | 200 |
| YOY Sales Growth % | -2% | 6% | 6% | 7% | 21% | 22% | 19% | 23% |
| Gross Sales | 596 | 644 | 663 | 638 | 718 | 809 | 812 | 803 |
| Excise Duty | 447 | 478 | 494 | 475 | 537 | 606 | 610 | 603 |
| + Expenses | 121 | 136 | 141 | 132 | 136 | 150 | 150 | 153 |
| Material Cost % | 70% | 78% | 76% | 75% | 68% | 67% | 64% | 70% |
| Raw Material Cost | 107 | 126 | 128 | 121 | 124 | 136 | 131 | 138 |
| Change in Inventory | -2 | 4 | 0 | 1 | 0 | 0 | -2 | 1 |
| Manufacturing Cost % | 6% | 6% | 6% | 5% | 5% | 5% | 6% | 7% |
| Employee Cost % | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 1% |
| Other Cost % | 3% | -5% | -0% | -1% | 0% | -0% | 2% | -1% |
| Raw Materials % | 72% | 76% | 75% | 74% | 68% | 67% | 65% | 69% |
| Stock Adjustments % | 2% | -2% | -0% | -0% | 0% | -0% | 1% | -1% |
| Other Manufacturing Expenses % | 6% | 6% | 6% | 5% | 5% | 5% | 6% | 7% |
| Operating Profit | 28 | 30 | 29 | 31 | 45 | 53 | 52 | 46 |
| OPM % | 18% | 18% | 17% | 19% | 25% | 26% | 26% | 23% |
| + Other Income | 3 | 1 | 40 | 5 | 3 | 5 | 17 | 6 |
| Miscellaneous Income | 3 | 1 | 40 | 5 | 3 | 5 | 17 | 6 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 |
| Profit before tax | 29 | 29 | 68 | 35 | 47 | 56 | 68 | 50 |
| + Tax % | 25% | 25% | 12% | 25% | 25% | 25% | 21% | 25% |
| Current Tax | 7 | 7 | 8 | 9 | 12 | 14 | 14 | 13 |
| + Net Profit | 22 | 22 | 60 | 26 | 35 | 42 | 54 | 38 |
| Net Profit After Minority Interest | 60 | 26 | 35 | 42 | 54 | 38 | ||
| EPS in Rs | 26.47 | 11.32 | 15.27 | 18.39 | 23.66 | 16.52 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,357 | 1,605 | 1,705 | 1,681 | 1,232 | 1,778 | 2,326 | 2,415 | 2,504 | 2,977 |
| Sales Growth % | 18% | 6% | -1% | -27% | 44% | 31% | 4% | 4% | 19% | |
| Gross Sales | -386 | -753 | -777 | -744 | -552 | -861 | -1,139 | -1,185 | -1,231 | -1,481 |
| Excise Duty | 609 | 1,179 | 1,241 | 1,213 | 892 | 1,320 | 1,732 | 1,800 | 1,867 | 2,229 |
| Other Operating Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 1,288 | 1,498 | 1,588 | 1,593 | 1,157 | 1,683 | 2,209 | 2,308 | 2,386 | 2,796 |
| Material Cost % | 11% | 10% | 10% | 12% | 11% | 10% | 10% | 11% | 10% | 10% |
| Raw Material Cost | 151 | 159 | 165 | 197 | 138 | 186 | 243 | 264 | 261 | 285 |
| Change in Inventory | 2 | 0 | -2 | 0 | 2 | -2 | -1 | 0 | -1 | 2 |
| Manufacturing Cost % | 9% | 8% | 9% | 9% | 8% | 8% | 8% | 8% | 9% | 8% |
| Employee Cost % | 1% | 1% | 1% | 1% | 1% | 0% | 0% | 0% | 0% | 0% |
| Other Cost % | 74% | 75% | 74% | 74% | 74% | 76% | 76% | 76% | 76% | 76% |
| Raw Materials % | 11% | 10% | 10% | 12% | 11% | 10% | 10% | 11% | 10% | 10% |
| Stock Adjustments % | -0% | 0% | 0% | 0% | -0% | 0% | 0% | -0% | 0% | -0% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 9% | 8% | 9% | 9% | 8% | 8% | 8% | 8% | 9% | 8% |
| Selling & Administration % | 29% | 1% | 1% | 1% | 2% | 1% | 1% | 1% | 1% | 1% |
| Miscellaneous Expenses % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Operating Profit | 69 | 108 | 117 | 89 | 75 | 96 | 117 | 107 | 118 | 181 |
| OPM % | 5% | 7% | 7% | 5% | 6% | 5% | 5% | 4% | 5% | 6% |
| + Other Income | 4 | 10 | 14 | 9 | 30 | 29 | 20 | 80 | 48 | 30 |
| Miscellaneous Income | 4 | 10 | 14 | 9 | 30 | 28 | 20 | 80 | 48 | 30 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Depreciation | 6 | 6 | 7 | 7 | 5 | 6 | 6 | 6 | 5 | 5 |
| Profit before tax | 67 | 111 | 123 | 91 | 100 | 118 | 132 | 181 | 160 | 205 |
| + Tax % | 35% | 34% | 33% | 25% | 20% | 21% | 24% | 16% | 19% | 24% |
| Current Tax | 23 | 39 | 41 | 24 | 20 | 25 | 32 | 30 | 31 | 49 |
| Deferred Tax | 0 | 0 | -1 | -1 | 0 | -1 | -1 | -1 | 0 | 0 |
| + Net Profit | 44 | 73 | 83 | 68 | 80 | 93 | 100 | 152 | 129 | 157 |
| Profit Growth % | 66% | 13% | -18% | 18% | 17% | 7% | 52% | -15% | 22% | |
| Net Profit After Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 129 | 157 |
| EPS in Rs | 56.46 | 68.62 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 15 | 15 | 18 | 18 | 18 | 18 | 18 | 18 | 23 | 23 |
| Reserves | 210 | 277 | 349 | 412 | 487 | 573 | 663 | 804 | 916 | 1,055 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 55 | 60 | 57 | 53 | 68 | 77 | 87 | 95 | 159 | 147 |
| Current Liabilities | 55 | 59 | 56 | 53 | 68 | 77 | 87 | 95 | 159 | 147 |
| Provisions | 0 | 2 | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 2 |
| Other liability items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 279 | 351 | 424 | 484 | 573 | 668 | 769 | 917 | 1,098 | 1,225 |
| + Fixed Assets | 96 | 111 | 139 | 159 | 138 | 137 | 185 | 240 | 291 | 257 |
| Gross Block | 102 | 122 | 157 | 183 | 168 | 173 | 227 | 287 | 344 | 314 |
| Accumulated Depreciation | 5 | 11 | 17 | 24 | 30 | 36 | 42 | 47 | 53 | 58 |
| CWIP | 76 | 64 | 48 | 26 | 20 | 20 | 8 | 6 | 0 | 47 |
| Investments | 46 | 108 | 163 | 226 | 287 | 379 | 446 | 526 | 590 | 570 |
| + Other Assets | 61 | 69 | 74 | 73 | 128 | 133 | 131 | 146 | 217 | 351 |
| Inventories | 11 | 12 | 18 | 21 | 28 | 32 | 37 | 29 | 33 | 34 |
| Trade receivables | 0 | 1 | 2 | 1 | 1 | 3 | 0 | 2 | 3 | 2 |
| Cash Equivalents | 6 | 10 | 1 | 22 | 7 | 27 | 24 | 13 | 95 | 12 |
| Loans n Advances | 12 | 22 | 22 | 19 | 59 | 60 | 47 | 77 | 50 | 149 |
| Other asset items | 32 | 24 | 31 | 11 | 34 | 11 | 23 | 24 | 37 | 154 |
| Total Assets | 279 | 351 | 424 | 484 | 573 | 668 | 769 | 917 | 1,098 | 1,225 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 53 | 63 | 61 | 79 | 1 | 97 | 96 | 59 | 162 | -96 |
| Profit from Operations | 1,985 | 2,409 | ||||||||
| Working Capital Changes | 75 | -227 | ||||||||
| Profit Before Tax & Extraordinary Items | 67 | 111 | 123 | 91 | 100 | 118 | 132 | 181 | 160 | 205 |
| Depreciation | 6 | 6 | 7 | 7 | 5 | 6 | 6 | 6 | 5 | 5 |
| Interest (Net) | -3 | -5 | -8 | -9 | -12 | -12 | -12 | -15 | -17 | -20 |
| Dividend Received | 0 | -1 | -3 | -4 | -2 | -2 | -2 | -2 | -1 | 0 |
| Receivables | 0 | 0 | -1 | 1 | 0 | -2 | 3 | -1 | -1 | 0 |
| Inventories | 2 | -1 | -6 | -3 | -7 | -4 | -5 | 8 | -4 | -1 |
| Trade Payables | 1 | 0 | -1 | 2 | -8 | 0 | 6 | 12 | -2 | -8 |
| Direct Taxes Paid | -23 | -39 | -41 | -22 | -18 | -25 | -32 | -29 | -31 | -49 |
| + Cash from Investing Activity | -50 | -61 | -57 | -72 | 10 | -95 | -87 | -48 | -149 | 114 |
| Purchase of Fixed Assets | -10 | -12 | -27 | -25 | 0 | -3 | -49 | -57 | -52 | -46 |
| Sale of Fixed Assets | 0 | 5 | 3 | 27 | 27 | 5 | 12 | 4 | 6 | 27 |
| Purchase of Investments | -46 | -62 | -55 | -63 | -68 | -101 | -73 | -86 | -69 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 |
| Interest Received | 3 | 5 | 8 | 9 | 12 | 12 | 12 | 15 | 18 | 20 |
| Dividend Received | 0 | 1 | 3 | 4 | 2 | 2 | 2 | 2 | 1 | 0 |
| Others | 3 | 2 | 11 | -24 | 37 | -10 | 9 | 74 | -52 | 94 |
| + Cash from Financing Activity | -4 | -5 | -5 | -7 | -6 | -7 | -9 | -11 | -13 | -17 |
| Dividend Paid | -3 | -4 | -4 | -5 | -5 | -7 | -9 | -11 | -13 | -17 |
| Interest Paid | -1 | 0 | ||||||||
| Others | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -1 | -4 | -2 | 0 | 6 | -5 | 0 | -1 | 0 | 1 |