| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
34 |
| Equity
Latest Equity |
15.23 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
544.1 |
| Dividend
Full Year Dividend % |
80 |
| Sales Turnover
Full Year Net Sales |
713.23 |
| Net Profit
Full Year Net Profit |
64.81 |
| Full Year CPS
Full Year Cash Per Share |
5 |
| Earning Per Share
Full Year Earning Per Share |
4.3 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
241.21 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
36.7 |
| Networth
Full Year Return on Networth |
12.16 |
| Price/Book Value
Price to Book value |
2.6703 |
| Yearly PE ratio
Full Year Price to Earning per share |
23 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
19.6 |
| Bse value
BSE Value in lakhs |
251.32 |
| Nse value
NSE Value in lakhs |
4416.87 |
| High
52 week high |
100 |
| Low
52 week low |
53 |
| Price
NSE Current market price |
98 |
| CPM
Current market price |
98 |
| Market cap
BSE / NSE Market Cap |
1497.41 |
| Net profit
Latest Quarter Net Profit |
31.1 |
| Net profit variance
Latest Quarter Net Profit variance |
157 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
505.57 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
67.55 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
13.36 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
118.43 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
14.41 |
| TTM NP
Trailing Twelve 12 month Net Profit |
45.64 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
54.07 |
| TTM EPS
Trailing Twelve 12 month EPS |
5.5 |
| TTM PE
Trailing Twelve 12 month PE |
17.88 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
13.81 |
| Equity
Latest Equity |
15.23 |
| LTP
Latest Price (BSE/NSE) |
98 |
| Gross block
Latest Gross Block |
186.83 |
| Loans
Total loans |
0 |
| 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 |
13.2 |
| Quarter OPM
Latest quater Operation Profit Margin |
16.6 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 122 | 173 | 157 | 132 | 160 | 194 | 226 | 241 |
| YOY Sales Growth % | -10% | 12% | 25% | 27% | 32% | 12% | 44% | 82% |
| Gross Sales | 122 | 173 | 157 | 132 | 160 | 194 | 226 | 241 |
| + Expenses | 114 | 143 | 132 | 117 | 145 | 171 | 191 | 201 |
| Material Cost % | 158% | -4% | 34% | -12% | 199% | 4% | 32% | 14% |
| Raw Material Cost | 120 | 33 | 60 | 18 | 191 | 51 | 83 | 73 |
| Change in Inventory | 73 | -40 | -6 | -34 | 128 | -43 | -12 | -39 |
| Manufacturing Cost % | 35% | 26% | 27% | 28% | 34% | 25% | 27% | 22% |
| Employee Cost % | 15% | 12% | 11% | 16% | 13% | 12% | 10% | 10% |
| Other Cost % | -115% | 49% | 12% | 56% | -155% | 47% | 15% | 38% |
| Raw Materials % | 98% | 19% | 38% | 14% | 119% | 26% | 37% | 30% |
| Purchase of Finished Goods % | 4% | 3% | 4% | 5% | 5% | 3% | 5% | 6% |
| Stock Adjustments % | -60% | 23% | 4% | 26% | -80% | 22% | 5% | 16% |
| Other Manufacturing Expenses % | 35% | 26% | 27% | 28% | 34% | 25% | 27% | 22% |
| Operating Profit | 8 | 30 | 25 | 16 | 15 | 23 | 36 | 40 |
| OPM % | 7% | 17% | 16% | 12% | 9% | 12% | 16% | 17% |
| + Other Income | 5 | 4 | 2 | 4 | 5 | 3 | 1 | 4 |
| Miscellaneous Income | 5 | 4 | 2 | 4 | 5 | 3 | 1 | 4 |
| Interest | 2 | 3 | 3 | 2 | 2 | 2 | 3 | 2 |
| Depreciation | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 |
| Profit before tax | 8 | 28 | 20 | 15 | 16 | 22 | 30 | 39 |
| + Tax % | 17% | 23% | 27% | 18% | 16% | 20% | 28% | 20% |
| Current Tax | 2 | 6 | 5 | 3 | 3 | 6 | 9 | 8 |
| Deferred Tax | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 |
| + Net Profit | 6 | 22 | 14 | 12 | 13 | 17 | 22 | 31 |
| Net Profit After Minority Interest | 6 | 22 | 14 | 12 | 13 | 17 | 22 | 31 |
| EPS in Rs | 0.41 | 1.42 | 0.94 | 0.80 | 0.87 | 1.14 | 1.45 | 2.04 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 312 | 328 | 339 | 396 | 485 | 559 | 582 | 517 | 559 | 713 |
| Sales Growth % | 5% | 3% | 17% | 22% | 15% | 4% | -11% | 8% | 28% | |
| Gross Sales | 307 | 300 | 339 | 396 | 485 | 559 | 582 | 517 | 556 | 713 |
| Excise Duty | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 267 | 299 | 297 | 339 | 414 | 454 | 461 | 438 | 486 | 624 |
| Material Cost % | 53% | 56% | 45% | 48% | 48% | 45% | 39% | 43% | 44% | 47% |
| Raw Material Cost | 167 | 187 | 186 | 176 | 262 | 259 | 268 | 220 | 275 | 376 |
| Change in Inventory | -1 | -3 | -32 | 15 | -30 | -4 | -41 | 1 | -27 | -40 |
| Manufacturing Cost % | 14% | 14% | 19% | 15% | 16% | 16% | 18% | 16% | 16% | 14% |
| Employee Cost % | 10% | 12% | 14% | 13% | 12% | 10% | 11% | 13% | 13% | 12% |
| Other Cost % | 8% | 9% | 10% | 9% | 10% | 10% | 11% | 13% | 13% | 14% |
| Raw Materials % | 53% | 57% | 55% | 44% | 54% | 46% | 46% | 42% | 49% | 53% |
| Purchase of Finished Goods % | 1% | 0% | 2% | 2% | 2% | 3% | 3% | 2% | 3% | 5% |
| Stock Adjustments % | 0% | 1% | 10% | -4% | 6% | 1% | 7% | -0% | 5% | 6% |
| Power & Fuel % | 6% | 6% | 9% | 7% | 6% | 7% | 9% | 7% | 6% | 5% |
| Other Manufacturing Expenses % | 8% | 8% | 10% | 9% | 10% | 9% | 10% | 9% | 10% | 9% |
| Selling & Administration % | 7% | 6% | 7% | 7% | 7% | 8% | 9% | 10% | 11% | 12% |
| Miscellaneous Expenses % | 1% | 1% | 3% | 2% | 3% | 2% | 2% | 3% | 3% | 2% |
| Loss on Forex Transaction % | 0% | 0% | 0% | -0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Operating Profit | 45 | 29 | 42 | 57 | 71 | 105 | 121 | 79 | 73 | 90 |
| OPM % | 14% | 9% | 12% | 14% | 15% | 19% | 21% | 15% | 13% | 13% |
| + Other Income | 5 | 13 | 4 | 7 | 9 | 10 | 2 | 13 | 13 | 14 |
| Miscellaneous Income | 6 | 12 | 4 | 7 | 8 | 10 | 2 | 13 | 16 | 14 |
| Interest | 2 | 3 | 5 | 6 | 4 | 5 | 5 | 7 | 9 | 9 |
| Depreciation | 7 | 7 | 11 | 14 | 15 | 14 | 13 | 14 | 14 | 11 |
| Profit before tax | 42 | 33 | 30 | 45 | 61 | 97 | 105 | 71 | 63 | 83 |
| + Tax % | 33% | 35% | 30% | 24% | 25% | 25% | 26% | 25% | 24% | 22% |
| Current Tax | 13 | 12 | 7 | 14 | 16 | 25 | 28 | 17 | 14 | 20 |
| Deferred Tax | 1 | 0 | 2 | -3 | -1 | -1 | -1 | 0 | 1 | -3 |
| + Net Profit | 28 | 21 | 21 | 34 | 45 | 73 | 77 | 53 | 48 | 65 |
| Profit Growth % | -23% | -3% | 63% | 33% | 61% | 6% | -31% | -9% | 34% | |
| Net Profit After Minority Interest | 24 | 24 | 21 | 34 | 45 | 73 | 77 | 53 | 48 | 65 |
| EPS in Rs | 1.61 | 1.59 | 1.37 | 2.23 | 2.97 | 4.78 | 5.08 | 3.50 | 3.17 | 4.26 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 209 | 223 | 236 | 260 | 295 | 354 | 415 | 454 | 491 | 544 |
| + Borrowings | 15 | 36 | 81 | 46 | 54 | 25 | 37 | 43 | 113 | 114 |
| Secured Borrowings | 15 | 36 | 81 | 42 | 50 | 22 | 34 | 37 | 109 | 114 |
| Unsecured Borrowings | 0 | 0 | 0 | 4 | 4 | 3 | 3 | 6 | 4 | 0 |
| Deferred Credit | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 36 | 55 | 56 | 57 | 62 | 55 | 55 | 86 | 128 | 173 |
| Current Liabilities | 31 | 52 | 55 | 57 | 60 | 53 | 54 | 84 | 127 | 170 |
| Provisions | 3 | 3 | 6 | 8 | 9 | 8 | 11 | 12 | 12 | 15 |
| Other liability items | 6 | 6 | 3 | 3 | 4 | 4 | 4 | 5 | 4 | 6 |
| Total Liabilities | 275 | 330 | 389 | 378 | 426 | 449 | 522 | 598 | 747 | 846 |
| + Fixed Assets | 57 | 56 | 98 | 99 | 89 | 82 | 78 | 82 | 72 | 81 |
| Gross Block | 64 | 70 | 121 | 135 | 140 | 144 | 153 | 170 | 171 | 187 |
| Accumulated Depreciation | 7 | 14 | 23 | 36 | 51 | 62 | 75 | 89 | 99 | 106 |
| CWIP | 0 | 28 | 0 | 0 | 0 | 2 | 0 | 0 | 4 | 0 |
| Investments | 38 | 30 | 7 | 8 | 8 | 28 | 58 | 127 | 136 | 116 |
| + Other Assets | 180 | 215 | 283 | 271 | 329 | 337 | 385 | 390 | 535 | 649 |
| Inventories | 93 | 94 | 144 | 123 | 164 | 183 | 212 | 221 | 294 | 321 |
| Trade receivables | 55 | 63 | 82 | 75 | 102 | 102 | 121 | 110 | 156 | 240 |
| Cash Equivalents | 13 | 9 | 12 | 19 | 16 | 16 | 23 | 28 | 37 | 35 |
| Loans n Advances | 9 | 29 | 42 | 51 | 45 | 34 | 30 | 28 | 44 | 50 |
| Other asset items | 9 | 20 | 5 | 3 | 1 | 1 | -1 | 3 | 4 | 3 |
| Total Assets | 275 | 330 | 389 | 378 | 426 | 449 | 522 | 598 | 747 | 846 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 16 | 14 | -30 | 71 | 8 | 74 | 51 | 99 | -33 | 12 |
| Profit from Operations | 45 | 42 | 46 | 61 | 77 | 113 | 121 | 83 | 75 | 104 |
| Working Capital Changes | -17 | -15 | -67 | 23 | -55 | -13 | -43 | 36 | -93 | -74 |
| Profit Before Tax & Extraordinary Items | 38 | 36 | 30 | 45 | 61 | 97 | 105 | 71 | 63 | 83 |
| Depreciation | 7 | 7 | 11 | 14 | 15 | 14 | 13 | 14 | 14 | 11 |
| Interest (Net) | 1 | 2 | 5 | 5 | 3 | 4 | 5 | 7 | 9 | 9 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 4 |
| Profit / Loss in Forex | 1 | -1 | 1 | -3 | -1 | -2 | -1 | -1 | 3 | 5 |
| Receivables | -5 | -8 | -19 | 9 | -27 | 1 | -19 | 11 | -46 | -91 |
| Inventories | -19 | -1 | -50 | 21 | -42 | -19 | -29 | -9 | -73 | -27 |
| Trade Payables | 11 | 17 | 0 | -12 | 15 | -6 | -4 | 32 | 40 | 40 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -12 | -12 | -9 | -13 | -15 | -26 | -26 | -20 | -14 | -18 |
| + Cash from Investing Activity | -10 | -29 | 4 | -14 | -4 | -29 | -37 | -78 | -9 | 1 |
| Purchase of Fixed Assets | -5 | -39 | -20 | -14 | -5 | -9 | -8 | -18 | -9 | -23 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -6 | 0 | 0 | 0 | 0 | -20 | -28 | -61 | -15 | -9 |
| Sale of Investments | 0 | 10 | 24 | 0 | 0 | 0 | 0 | 0 | 15 | 34 |
| Interest Received | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 |
| + Cash from Financing Activity | -3 | 11 | 29 | -50 | -6 | -45 | -9 | -15 | 50 | -16 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 3 | 0 | 0 |
| Proceeds from Bank Borrowings | 0 | 0 | 15 | 0 | 0 | 0 | 4 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 11 | 0 | 9 | 6 | 74 | 6 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | -35 | -3 | -3 | 0 | -3 | -2 | -2 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | -25 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | -1 | 0 |
| Dividend Paid | -7 | -7 | -7 | -8 | -10 | -12 | -15 | -14 | -12 | -11 |
| Interest Paid | -2 | -3 | -5 | -5 | -4 | -4 | -5 | -7 | -9 | -9 |
| Others | 6 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 3 | -4 | 3 | 7 | -3 | 1 | 6 | 5 | 8 | -3 |