| Industry
Industry name |
Trading |
| Variance
Full Year Net Profit Variance |
-468 |
| Equity
Latest Equity |
150.3 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
3991.55 |
| Dividend
Full Year Dividend % |
15 |
| Sales Turnover
Full Year Net Sales |
1756.25 |
| Net Profit
Full Year Net Profit |
-117.31 |
| Full Year CPS
Full Year Cash Per Share |
-0.6 |
| Earning Per Share
Full Year Earning Per Share |
-0.8 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
719.64 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
27.6 |
| Networth
Full Year Return on Networth |
-0.69 |
| Price/Book Value
Price to Book value |
2.572464 |
| Yearly PE ratio
Full Year Price to Earning per share |
-91 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-112.9 |
| Bse value
BSE Value in lakhs |
360.87 |
| Nse value
NSE Value in lakhs |
2845.74 |
| High
52 week high |
86 |
| Low
52 week low |
41 |
| Price
NSE Current market price |
71 |
| CPM
Current market price |
71 |
| Market cap
BSE / NSE Market Cap |
10706.19 |
| Net profit
Latest Quarter Net Profit |
40.5 |
| Net profit variance
Latest Quarter Net Profit variance |
329 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
1366.53 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-473.02 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-34.61 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
491.35 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
27.98 |
| TTM NP
Trailing Twelve 12 month Net Profit |
108.99 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-468.36 |
| TTM EPS
Trailing Twelve 12 month EPS |
0 |
| TTM PE
Trailing Twelve 12 month PE |
0 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
8.52 |
| Equity
Latest Equity |
150.3 |
| LTP
Latest Price (BSE/NSE) |
71 |
| Gross block
Latest Gross Block |
550.17 |
| Loans
Total loans |
282.23 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-12.6 |
| Year GPM
Full Year Gross Profit Margin |
9 |
| Quarter OPM
Latest quater Operation Profit Margin |
6.3 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 323 | 385 | 290 | 489 | 331 | 407 | 299 | 720 |
| YOY Sales Growth % | 114% | 158% | -10% | 47% | 2% | 5% | 3% | 47% |
| Gross Sales | 323 | 385 | 290 | 489 | 331 | 407 | 299 | 720 |
| + Expenses | 300 | 356 | 249 | 465 | 308 | 383 | 275 | 678 |
| Material Cost % | 6% | 24% | 48% | 18% | 32% | 34% | 45% | 44% |
| Raw Material Cost | 49 | 117 | 152 | 111 | 115 | 146 | 122 | 299 |
| Change in Inventory | -29 | -24 | -11 | -23 | -9 | -7 | 13 | 20 |
| Manufacturing Cost % | 8% | 8% | 10% | 13% | 11% | 19% | 20% | 17% |
| Employee Cost % | 4% | 3% | 7% | 5% | 8% | 7% | 10% | 5% |
| Other Cost % | 75% | 57% | 20% | 59% | 42% | 34% | 17% | 28% |
| Raw Materials % | 15% | 30% | 52% | 23% | 35% | 36% | 41% | 42% |
| Purchase of Finished Goods % | 53% | 44% | 13% | 44% | 33% | 27% | 25% | 34% |
| Stock Adjustments % | 9% | 6% | 4% | 5% | 3% | 2% | -4% | -3% |
| Other Manufacturing Expenses % | 8% | 8% | 10% | 13% | 11% | 19% | 20% | 17% |
| Development & Construction Cost % | 4% | 1% | 0% | 5% | 4% | 4% | 0% | 0% |
| Operating Profit | 23 | 29 | 41 | 25 | 22 | 24 | 24 | 42 |
| OPM % | 7% | 8% | 14% | 5% | 7% | 6% | 8% | 6% |
| + Other Income | 4 | 24 | 18 | 37 | 282 | 40 | 34 | 71 |
| Miscellaneous Income | 4 | 24 | 18 | 37 | 282 | 40 | 34 | 71 |
| Interest | 2 | 4 | 3 | 17 | 14 | 4 | 13 | 17 |
| Depreciation | 2 | 2 | 3 | 3 | 3 | 6 | 7 | 7 |
| Profit before tax | 22 | 46 | 53 | 42 | 288 | 54 | 39 | 88 |
| + Tax % | 21% | 13% | 22% | 35% | 18% | 4% | 30% | 32% |
| Current Tax | 4 | 9 | 13 | 10 | 43 | 8 | 12 | 24 |
| Deferred Tax | 1 | -3 | -1 | 4 | 9 | -6 | 0 | 4 |
| + Net Profit | 17 | 40 | 41 | 25 | 249 | 62 | 38 | 69 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -3 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -3 |
| Profit / Loss of Associates | 0 | 0 | 0 | -3 | 13 | 10 | 10 | 8 |
| Minority Interest (After Tax) | -11 | -18 | -22 | -15 | -19 | -38 | -46 | -30 |
| Net Profit After Minority Interest | 6 | 22 | 19 | 9 | 230 | 23 | -8 | 38 |
| EPS in Rs | 0.13 | 0.32 | 0.33 | 0.19 | 1.95 | 0.48 | 0.29 | 0.51 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 47 | 243 | 15 | 1 | 1 | 48 | 380 | 958 | 1,488 | 1,756 |
| Sales Growth % | 413% | -94% | -96% | 40% | 5878% | 695% | 152% | 55% | 18% | |
| Gross Sales | 47 | 243 | 15 | 1 | 1 | 48 | 380 | 958 | 1,488 | 1,756 |
| Excise Duty | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 49 | 249 | 22 | 2 | 2 | 44 | 333 | 869 | 1,370 | 1,644 |
| Material Cost % | 100% | 99% | 88% | 100% | 100% | 24% | 52% | 64% | 61% | 62% |
| Raw Material Cost | 47 | 242 | 13 | 1 | 1 | 38 | 248 | 618 | 825 | 1,106 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | -26 | -49 | -1 | 87 | -18 |
| Manufacturing Cost % | 0% | 0% | 0% | 0% | 0% | 20% | 20% | 17% | 21% | 20% |
| Employee Cost % | 2% | 1% | 10% | 247% | 121% | 28% | 5% | 4% | 4% | 7% |
| Other Cost % | 3% | 2% | 50% | 63% | 50% | 20% | 10% | 5% | 6% | 5% |
| Raw Materials % | 100% | 99% | 88% | 100% | 100% | 78% | 65% | 65% | 55% | 63% |
| Purchase of Finished Goods % | 100% | 99% | 88% | 100% | 100% | 2% | 18% | 40% | 40% | 30% |
| Stock Adjustments % | 0% | 0% | 0% | 0% | 0% | 54% | 13% | 0% | -6% | 1% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 2% | 1% | 1% | 0% | 0% |
| Other Manufacturing Expenses % | 0% | 0% | 0% | 0% | 0% | 19% | 20% | 16% | 20% | 19% |
| Selling & Administration % | 3% | 0% | 3% | 63% | 50% | 15% | 4% | 2% | 3% | 3% |
| Miscellaneous Expenses % | 0% | 2% | 55% | 0% | 0% | 5% | 6% | 3% | 3% | 2% |
| Development & Construction Cost % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 1% | 3% | 2% |
| Operating Profit | -2 | -6 | -7 | -2 | -1 | 4 | 48 | 89 | 118 | 112 |
| OPM % | -4% | -2% | -48% | -311% | -171% | 8% | 13% | 9% | 8% | 6% |
| + Other Income | 0 | 0 | 0 | 0 | 1 | 159 | 17 | 135 | 83 | 427 |
| Miscellaneous Income | 0 | 0 | 1 | 0 | 1 | 159 | 17 | 135 | 83 | 427 |
| Interest | 2 | 0 | 0 | 0 | 0 | 1 | 5 | 6 | 27 | 48 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 5 | 11 | 23 |
| Profit before tax | -4 | -6 | -7 | -2 | 0 | 161 | 57 | 213 | 163 | 469 |
| + Tax % | -0% | -0% | -0% | 45% | -0% | 4% | 22% | 18% | 23% | 20% |
| Current Tax | 0 | 0 | 0 | -1 | 0 | 2 | 10 | 45 | 36 | 87 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 4 | 2 | -7 | 1 | 7 |
| + Net Profit | -1 | -4 | -43 | -1 | 1 | 154 | 68 | 175 | 123 | 417 |
| Profit Growth % | 62% | 17% | -88% | -71% | -64675% | -71% | 288% | -28% | 197% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | -4 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | -4 |
| Profit / Loss of Associates | 2 | 2 | -36 | 0 | 1 | -1 | 23 | 0 | -3 | 42 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | -3 | -19 | -57 | -66 | -134 |
| Net Profit After Minority Interest | -1 | -4 | -44 | -1 | 1 | 151 | 49 | 118 | 57 | 283 |
| EPS in Rs | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 1.22 | 0.35 | 1.37 | 0.99 | 2.48 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 114 | 114 | 114 | 114 | 114 | 127 | 127 | 127 | 127 | 151 |
| Reserves | 350 | 282 | 222 | 198 | 213 | 612 | 891 | 1,423 | 2,474 | 3,992 |
| + Borrowings | 0 | 0 | 0 | 0 | 2 | 23 | 70 | 125 | 596 | 798 |
| Secured Borrowings | 0 | 0 | 0 | 0 | 0 | 19 | 21 | 97 | 218 | 516 |
| Unsecured Borrowings | 0 | 0 | 0 | 0 | 2 | 4 | 49 | 28 | 378 | 282 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 6 | 1 |
| + Other Liabilities | 12 | 1 | 1 | 1 | 6 | 93 | 209 | 722 | 1,060 | 2,239 |
| Current Liabilities | 0 | 0 | 0 | 1 | 6 | 37 | 123 | 330 | 526 | 938 |
| Provisions | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 5 | 11 | 14 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 56 | 85 | 383 | 524 | 1,290 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 0 | 16 | 7 | 0 | 0 | 0 |
| Other liability items | 11 | 0 | 0 | 0 | 0 | 5 | 4 | 8 | 10 | 12 |
| Total Liabilities | 475 | 397 | 336 | 314 | 335 | 855 | 1,297 | 2,396 | 4,257 | 7,180 |
| + Fixed Assets | 0 | 0 | 0 | 0 | 0 | 14 | 33 | 109 | 254 | 445 |
| Gross Block | 0 | 0 | 0 | 0 | 0 | 57 | 65 | 144 | 310 | 550 |
| Accumulated Depreciation | 0 | 0 | 0 | 0 | 0 | 44 | 32 | 35 | 56 | 106 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 4 | 26 | 11 | 63 | 71 |
| Investments | 331 | 253 | 186 | 164 | 179 | 351 | 632 | 1,246 | 2,482 | 3,515 |
| + Other Assets | 145 | 144 | 150 | 150 | 156 | 487 | 606 | 1,031 | 1,458 | 3,149 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 49 | 122 | 219 | 161 | 562 |
| Trade receivables | 0 | 9 | 0 | 1 | 0 | 10 | 39 | 152 | 273 | 269 |
| Cash Equivalents | 0 | 0 | 0 | 0 | 7 | 25 | 33 | 179 | 176 | 909 |
| Loans n Advances | 0 | 0 | 0 | 1 | 0 | 90 | 163 | 245 | 753 | 1,070 |
| Other asset items | 144 | 135 | 150 | 149 | 149 | 313 | 249 | 235 | 94 | 339 |
| Total Assets | 475 | 397 | 336 | 314 | 335 | 855 | 1,297 | 2,396 | 4,257 | 7,180 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -25 | -11 | -8 | 0 | 4 | -181 | 63 | -20 | 145 | -361 |
| Profit from Operations | -4 | -1 | -3 | -2 | -1 | 11 | 59 | 100 | 152 | 172 |
| Working Capital Changes | -21 | -10 | -6 | 1 | 5 | -192 | 15 | -78 | 38 | -464 |
| Profit Before Tax & Extraordinary Items | -4 | -6 | -8 | -2 | 0 | 161 | 57 | 213 | 163 | 469 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 5 | 11 | 23 |
| Interest (Net) | 0 | 0 | 0 | 0 | 0 | -1 | -3 | -12 | -7 | 17 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -11 | -2 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -35 | 0 | -12 |
| Profit / Loss on Sale of Investments | 0 | 5 | 6 | 0 | -1 | -150 | 0 | -71 | -13 | -201 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Receivables | -2 | 0 | 9 | -1 | 1 | -3 | -29 | -112 | -39 | 20 |
| Inventories | 0 | 0 | 0 | 0 | 0 | -30 | -73 | -21 | 105 | -342 |
| Trade Payables | 0 | 0 | 0 | 1 | -1 | 3 | 15 | 3 | 47 | 101 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 350 | -30 |
| Change in Borrowing | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 8 | 0 | 0 |
| Change in Deposits | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 |
| Direct Taxes Paid | 0 | 0 | 0 | 1 | 0 | 0 | -11 | -42 | -46 | -69 |
| + Cash from Investing Activity | 25 | 11 | 8 | 0 | -5 | 158 | -72 | -212 | -294 | -1,582 |
| Purchase of Fixed Assets | 0 | 0 | 0 | 0 | 0 | -12 | -35 | -52 | -69 | -81 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69 | 0 | 148 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | -18 | -341 | -255 | -1,235 |
| Sale of Investments | 25 | 11 | 8 | 0 | 1 | 161 | 0 | 88 | 12 | 3 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 17 | 24 | 22 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 11 | 2 |
| Inter-Corporate Deposits | 0 | 0 | 0 | 0 | 0 | 0 | -23 | 33 | -18 | -239 |
| Others | 0 | 0 | 0 | 0 | -6 | 8 | 0 | -32 | 1 | -203 |
| + Cash from Financing Activity | 0 | 0 | 0 | 0 | 2 | 34 | 23 | 261 | 140 | 2,489 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 208 | 3 | 1,794 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 2 | 0 | 27 | 54 | 187 | 873 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -27 |
| Dividend Paid | 0 | 0 | 0 | 0 | 0 | 0 | -28 | -19 | -26 | -58 |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -4 | -22 | -44 |
| Others | 0 | 0 | 0 | 0 | 0 | 37 | 26 | 22 | -2 | -48 |
| Net Cash Flow | 0 | 0 | 0 | 0 | 1 | 11 | 14 | 29 | -9 | 546 |