| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
59 |
| Equity
Latest Equity |
37.07 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
-288.47 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
147.6 |
| Net Profit
Full Year Net Profit |
-6.88 |
| Full Year CPS
Full Year Cash Per Share |
-0.4 |
| Earning Per Share
Full Year Earning Per Share |
-1.9 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
29.6 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
-67.8 |
| Networth
Full Year Return on Networth |
6.87 |
| Price/Book Value
Price to Book value |
-0.486726 |
| Yearly PE ratio
Full Year Price to Earning per share |
-17.8 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-89.3 |
| Bse value
BSE Value in lakhs |
4.55 |
| Nse value
NSE Value in lakhs |
43.69 |
| High
52 week high |
38 |
| Low
52 week low |
19 |
| Price
NSE Current market price |
33 |
| CPM
Current market price |
33 |
| Market cap
BSE / NSE Market Cap |
121.67 |
| Net profit
Latest Quarter Net Profit |
2.1 |
| Net profit variance
Latest Quarter Net Profit variance |
202 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
94.69 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-81.55 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-86.12 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
97.98 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
60.89 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-3.67 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
78.93 |
| 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 |
6.33 |
| Equity
Latest Equity |
37.07 |
| LTP
Latest Price (BSE/NSE) |
33 |
| Gross block
Latest Gross Block |
351.68 |
| Loans
Total loans |
74.89 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-69.5 |
| Year GPM
Full Year Gross Profit Margin |
-0.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
1.8 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 23 | 19 | 20 | 16 | 48 | 55 | 28 | 30 |
| YOY Sales Growth % | 6% | -16% | -19% | -32% | 106% | 184% | 41% | 82% |
| Gross Sales | 23 | 19 | 20 | 16 | 48 | 55 | 28 | 30 |
| + Expenses | 20 | 22 | 20 | 17 | 49 | 57 | 32 | 29 |
| Material Cost % | 23% | 38% | 1% | 42% | 69% | 83% | 67% | 75% |
| Raw Material Cost | 6 | 7 | 4 | 6 | 35 | 46 | 19 | 20 |
| Change in Inventory | -1 | 1 | -4 | 1 | -1 | 0 | 0 | 3 |
| Manufacturing Cost % | 38% | 60% | 45% | 47% | 16% | 12% | 32% | 26% |
| Employee Cost % | 6% | 13% | 12% | 20% | 6% | 6% | 11% | 10% |
| Other Cost % | 17% | 1% | 45% | -6% | 10% | 2% | 5% | -14% |
| Raw Materials % | 26% | 35% | 18% | 35% | 72% | 82% | 67% | 67% |
| Purchase of Finished Goods % | 10% | 7% | 9% | 8% | 5% | 3% | 5% | 4% |
| Stock Adjustments % | 3% | -3% | 18% | -7% | 2% | -1% | 0% | -9% |
| Other Manufacturing Expenses % | 38% | 60% | 45% | 47% | 16% | 12% | 32% | 26% |
| Operating Profit | 4 | -2 | 0 | 0 | -1 | -1 | -4 | 1 |
| OPM % | 16% | -13% | -2% | -2% | -2% | -2% | -15% | 2% |
| + Other Income | 1 | 1 | 387 | 1 | 2 | 8 | 96 | 2 |
| Miscellaneous Income | 1 | 1 | 387 | 1 | 2 | 8 | 96 | 2 |
| Exceptional Income | 1 | 0 | 383 | 0 | 0 | 0 | 96 | 0 |
| Interest | 4 | 5 | 4 | 1 | 1 | 9 | -5 | 0 |
| Depreciation | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 0 | -8 | 381 | -2 | -1 | -4 | 96 | 2 |
| + Tax % | -0% | -0% | 2% | -0% | -0% | -0% | 9% | 0% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 |
| Deferred Tax | 0 | 0 | 6 | 0 | 0 | 0 | 3 | 0 |
| + Net Profit | 0 | -8 | 376 | -2 | -1 | -4 | 88 | 2 |
| Extraordinary Income / Expense | 1 | 0 | 383 | 0 | 0 | 0 | 96 | 0 |
| Exceptional Item | 1 | 0 | 383 | 0 | 0 | 0 | 96 | 0 |
| Net Profit After Minority Interest | 0 | -8 | 376 | -2 | -1 | -4 | 88 | 2 |
| EPS in Rs | -0.02 | -2.24 | 101.28 | -0.55 | -0.19 | -1.14 | 23.63 | 0.57 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,300 | 1,157 | 1,019 | 601 | 215 | 266 | 99 | 83 | 95 | 86 |
| Sales Growth % | -11% | -12% | -41% | -64% | 23% | -63% | -16% | 15% | -9% | |
| Gross Sales | 1,130 | 1,051 | 859 | 601 | 215 | 266 | 99 | 83 | 95 | 86 |
| Other Operating Income | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 1,190 | 1,240 | 995 | 873 | 374 | 239 | 101 | 72 | 80 | 81 |
| Material Cost % | 75% | 86% | 80% | 109% | 67% | 70% | 66% | 38% | 37% | 39% |
| Raw Material Cost | 949 | 1,028 | 780 | 655 | 144 | 187 | 64 | 32 | 36 | 32 |
| Change in Inventory | 29 | -33 | 38 | 0 | -1 | 0 | 1 | -1 | -1 | 2 |
| Manufacturing Cost % | 5% | 5% | 6% | 6% | 14% | 6% | 15% | 28% | 29% | 34% |
| Employee Cost % | 2% | 2% | 3% | 4% | 8% | 6% | 6% | 7% | 7% | 10% |
| Other Cost % | 9% | 14% | 9% | 27% | 85% | 8% | 15% | 15% | 12% | 11% |
| Raw Materials % | 73% | 89% | 77% | 109% | 67% | 70% | 65% | 39% | 38% | 37% |
| Purchase of Finished Goods % | 9% | 20% | 7% | 0% | 0% | 3% | 32% | 11% | 4% | 10% |
| Stock Adjustments % | -2% | 3% | -4% | -0% | 0% | -0% | -1% | 1% | 1% | -2% |
| Power & Fuel % | 1% | 1% | 1% | 1% | 1% | 2% | 2% | 3% | 3% | 3% |
| Other Manufacturing Expenses % | 4% | 4% | 5% | 5% | 13% | 5% | 13% | 25% | 26% | 31% |
| Selling & Administration % | 7% | 9% | 8% | 5% | 11% | 7% | 12% | 10% | 11% | 13% |
| Miscellaneous Expenses % | 3% | 3% | 1% | 22% | 74% | 1% | 3% | 5% | 1% | -1% |
| Operating Profit | 110 | -83 | 24 | -272 | -158 | 27 | -2 | 10 | 15 | 5 |
| OPM % | 8% | -7% | 2% | -45% | -74% | 10% | -2% | 12% | 15% | 6% |
| + Other Income | 4 | 3 | 3 | 2 | 1 | 13 | 5 | 10 | 1 | 388 |
| Miscellaneous Income | 3 | 3 | 3 | 2 | 2 | 13 | 5 | 10 | 1 | 389 |
| Exceptional Income | 0 | 0 | 0 | 0 | 1 | 9 | 0 | 8 | 0 | 384 |
| Interest | 104 | 98 | 88 | 27 | 7 | 5 | 1 | 18 | 18 | 17 |
| Depreciation | 15 | 20 | 17 | 15 | 12 | 10 | 8 | 7 | 6 | 6 |
| Profit before tax | 5 | -191 | -70 | -312 | -177 | 25 | -6 | -5 | -9 | 371 |
| + Tax % | 35% | 38% | -1% | -34% | -4% | 2% | -14% | 15% | 49% | 2% |
| Current Tax | 1 | 0 | 1 | -1 | 8 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 1 | -71 | -1 | 106 | -1 | 0 | 1 | -1 | -4 | 6 |
| + Net Profit | 4 | -119 | -71 | -417 | -184 | 24 | -6 | -4 | -5 | 365 |
| Profit Growth % | -3205% | -40% | 488% | -56% | -113% | -126% | -34% | 9% | -8116% | |
| Extraordinary Income / Expense | -25 | 0 | 0 | -86 | -158 | 9 | 0 | 7 | 0 | 384 |
| Exceptional Item | 0 | 0 | 0 | -86 | -158 | 9 | 0 | 7 | 0 | 384 |
| Net Profit After Minority Interest | -24 | -102 | -80 | -417 | -184 | 24 | -6 | -4 | -5 | 365 |
| EPS in Rs | 0.00 | 0.00 | 0.00 | -112.59 | -49.55 | 6.54 | -1.70 | -1.12 | -1.23 | 98.39 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 35 | 35 | 35 | 37 | 37 | 37 | 37 | 37 | 37 | 37 |
| Reserves | 312 | 46 | -33 | -384 | -571 | -546 | -550 | -555 | -559 | -201 |
| + Borrowings | 976 | 946 | 838 | 764 | 791 | 794 | 710 | 707 | 701 | 277 |
| Secured Borrowings | 893 | 902 | 804 | 736 | 712 | 751 | 644 | 643 | 637 | 202 |
| Unsecured Borrowings | 83 | 44 | 34 | 28 | 79 | 44 | 67 | 64 | 64 | 75 |
| Deferred Credit | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 153 | 181 | 225 | 104 | 88 | 71 | 18 | 23 | 47 | 96 |
| Current Liabilities | 151 | 181 | 225 | 102 | 87 | 70 | 18 | 22 | 46 | 95 |
| Provisions | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Share Warrants | 0 | 0 | 0 | 8 | 8 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Liabilities | 1,476 | 1,208 | 1,065 | 521 | 345 | 356 | 215 | 213 | 226 | 209 |
| + Fixed Assets | 126 | 257 | 261 | 246 | 190 | 179 | 165 | 159 | 158 | 154 |
| Gross Block | 263 | 404 | 425 | 423 | 376 | 377 | 347 | 348 | 353 | 352 |
| Accumulated Depreciation | 138 | 147 | 164 | 177 | 186 | 198 | 182 | 188 | 195 | 198 |
| CWIP | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 43 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 1,307 | 938 | 804 | 275 | 155 | 177 | 50 | 54 | 68 | 55 |
| Inventories | 1,047 | 655 | 550 | 23 | 25 | 37 | 7 | 7 | 12 | 7 |
| Trade receivables | 150 | 110 | 89 | 212 | 91 | 84 | 11 | 12 | 14 | 18 |
| Cash Equivalents | 13 | 22 | 11 | 4 | 4 | 2 | 1 | 2 | 0 | 1 |
| Loans n Advances | 77 | 151 | 155 | 35 | 34 | 53 | 24 | 25 | 29 | 19 |
| Other asset items | 20 | 0 | -1 | 1 | 1 | 1 | 6 | 7 | 13 | 11 |
| Total Assets | 1,476 | 1,208 | 1,065 | 521 | 345 | 356 | 215 | 213 | 226 | 209 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 36 | 123 | 185 | 61 | -63 | -2 | 79 | 22 | 28 | 439 |
| Profit from Operations | 121 | -57 | 25 | -231 | -1 | 32 | 4 | 19 | 15 | 388 |
| Working Capital Changes | -60 | 180 | 162 | 292 | -54 | -33 | 75 | 2 | 13 | 51 |
| Profit Before Tax & Extraordinary Items | 3 | -174 | -80 | -312 | -177 | 25 | -6 | -5 | -9 | 371 |
| Depreciation | 15 | 20 | 17 | 15 | 12 | 10 | 8 | 7 | 6 | 6 |
| Interest (Net) | 103 | 98 | 87 | 26 | 7 | 5 | 1 | 18 | 18 | 17 |
| Dividend Received | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 1 | 40 | 158 | 1 | 2 | 0 | 0 | 0 |
| Receivables | 19 | 40 | 21 | -123 | -37 | 16 | 73 | -1 | -2 | -3 |
| Inventories | 108 | 118 | 106 | 526 | -2 | -12 | 30 | 0 | -4 | 4 |
| Trade Payables | 0 | 25 | 50 | -104 | -14 | -18 | -53 | 5 | 24 | 48 |
| Direct Taxes Paid | 0 | 0 | -1 | 1 | -8 | 0 | 0 | 0 | 0 | 0 |
| Extraordinary Items | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -3 | 7 | 0 | 8 | 44 | 0 | 5 | 0 | -5 | 2 |
| Purchase of Fixed Assets | 0 | 0 | -10 | 0 | 0 | 0 | 0 | -1 | -5 | 0 |
| Sale of Fixed Assets | 0 | 6 | 0 | 8 | 44 | 0 | 6 | 0 | 0 | 1 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 |
| Sale of Investments | 1 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital WIP | -17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Received | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 12 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| + Cash from Financing Activity | -43 | -120 | -197 | -77 | 20 | -1 | -84 | -21 | -25 | -440 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 11 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 22 | 5 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 3 | -2 | -2 | -1 | 0 | -1 | -1 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | 58 | -20 | -107 | -71 | 0 | 0 | -82 | -3 | -7 | -434 |
| Interest Paid | -104 | -98 | -88 | -27 | -7 | -5 | -1 | -18 | -18 | -17 |
| Net Cash Flow | -10 | 9 | -11 | -8 | 1 | -3 | 0 | 0 | -1 | 1 |