| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
42 |
| Equity
Latest Equity |
24.23 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
1141.18 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
4251.04 |
| Net Profit
Full Year Net Profit |
152.44 |
| Full Year CPS
Full Year Cash Per Share |
20 |
| Earning Per Share
Full Year Earning Per Share |
12.6 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1116.75 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
96.2 |
| Networth
Full Year Return on Networth |
14.27 |
| Price/Book Value
Price to Book value |
6.008316 |
| Yearly PE ratio
Full Year Price to Earning per share |
45.9 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
28.9 |
| Bse value
BSE Value in lakhs |
32.81 |
| Nse value
NSE Value in lakhs |
369.36 |
| High
52 week high |
593 |
| Low
52 week low |
443 |
| Price
NSE Current market price |
577 |
| CPM
Current market price |
578 |
| Market cap
BSE / NSE Market Cap |
7001.39 |
| Net profit
Latest Quarter Net Profit |
42.33 |
| Net profit variance
Latest Quarter Net Profit variance |
34 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
3211.39 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
264.45 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
8.23 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
289.72 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
6.82 |
| TTM NP
Trailing Twelve 12 month Net Profit |
95.15 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
41.97 |
| TTM EPS
Trailing Twelve 12 month EPS |
12.58 |
| TTM PE
Trailing Twelve 12 month PE |
45.93 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
71.8 |
| Equity
Latest Equity |
24.23 |
| LTP
Latest Price (BSE/NSE) |
578 |
| Gross block
Latest Gross Block |
1537.54 |
| Loans
Total loans |
36.93 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
8.5 |
| Year GPM
Full Year Gross Profit Margin |
6.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
8.9 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 868 | 883 | 880 | 959 | 995 | 1,039 | 1,044 | 1,117 |
| YOY Sales Growth % | 40% | 31% | 21% | 31% | 15% | 18% | 19% | 16% |
| Gross Sales | 868 | 883 | 880 | 959 | 995 | 1,039 | 1,044 | 1,117 |
| + Expenses | 795 | 813 | 807 | 880 | 915 | 953 | 952 | 1,018 |
| Material Cost % | 82% | 82% | 80% | 78% | 78% | 80% | 76% | 83% |
| Raw Material Cost | 697 | 710 | 698 | 744 | 779 | 823 | 804 | 895 |
| Change in Inventory | 16 | 15 | 7 | -1 | -3 | 7 | -10 | 26 |
| Manufacturing Cost % | 7% | 7% | 7% | 7% | 7% | 7% | 7% | 8% |
| Employee Cost % | 6% | 6% | 6% | 7% | 6% | 6% | 6% | 6% |
| Other Cost % | -4% | -3% | -2% | 0% | 1% | -1% | 2% | -5% |
| Raw Materials % | 80% | 80% | 79% | 78% | 78% | 79% | 77% | 80% |
| Purchase of Finished Goods % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | -2% | -2% | -1% | 0% | 0% | -1% | 1% | -2% |
| Other Manufacturing Expenses % | 7% | 7% | 7% | 7% | 7% | 7% | 7% | 8% |
| Operating Profit | 73 | 70 | 73 | 78 | 80 | 86 | 91 | 99 |
| OPM % | 8% | 8% | 8% | 8% | 8% | 8% | 9% | 9% |
| + Other Income | 3 | 3 | 6 | 3 | 3 | 4 | 2 | 4 |
| Miscellaneous Income | 3 | 3 | 6 | 3 | 3 | 4 | 2 | 4 |
| Interest | 20 | 21 | 20 | 20 | 20 | 20 | 19 | 23 |
| Depreciation | 20 | 20 | 20 | 20 | 21 | 22 | 23 | 23 |
| Profit before tax | 36 | 32 | 39 | 42 | 42 | 47 | 51 | 57 |
| + Tax % | 25% | 28% | 27% | 24% | 25% | 26% | 23% | 27% |
| Current Tax | 9 | 8 | 10 | 11 | 10 | 10 | 11 | 11 |
| Deferred Tax | 0 | 1 | 1 | -1 | 0 | 3 | 1 | 4 |
| + Net Profit | 27 | 23 | 29 | 32 | 32 | 35 | 39 | 42 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -1 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -1 |
| Net Profit After Minority Interest | 27 | 23 | 29 | 32 | 32 | 35 | 39 | 42 |
| EPS in Rs | 2.38 | 2.00 | 2.44 | 2.62 | 2.69 | 2.95 | 3.02 | 3.43 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 25 | 39 | 139 | 492 | 772 | 1,386 | 2,040 | 2,598 | 2,755 | 3,564 |
| Sales Growth % | 57% | 259% | 254% | 57% | 80% | 47% | 27% | 6% | 29% | |
| Gross Sales | 19 | 38 | 139 | 369 | 772 | 1,395 | 2,036 | 2,598 | 2,755 | 3,590 |
| Excise Duty | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 22 | 36 | 129 | 466 | 717 | 1,301 | 1,928 | 2,425 | 2,533 | 3,270 |
| Material Cost % | 60% | 62% | 46% | 68% | 71% | 76% | 76% | 69% | 67% | 64% |
| Raw Material Cost | 14 | 25 | 68 | 341 | 575 | 1,065 | 1,577 | 1,797 | 1,895 | 2,305 |
| Change in Inventory | 1 | -1 | -4 | -7 | -30 | -9 | -36 | -14 | -60 | -38 |
| Manufacturing Cost % | 11% | 14% | 34% | 18% | 17% | 14% | 16% | 21% | 21% | 20% |
| Employee Cost % | 15% | 8% | 6% | 4% | 3% | 2% | 2% | 2% | 3% | 6% |
| Other Cost % | 5% | 8% | 7% | 5% | 2% | 1% | 1% | 1% | 2% | 2% |
| Raw Materials % | 57% | 64% | 49% | 69% | 74% | 77% | 77% | 69% | 69% | 65% |
| Purchase of Finished Goods % | 0% | 2% | 0% | 0% | 0% | 0% | 1% | 0% | 0% | 0% |
| Stock Adjustments % | -3% | 2% | 3% | 1% | 4% | 1% | 2% | 1% | 2% | 1% |
| Power & Fuel % | 5% | 3% | 2% | 2% | 1% | 1% | 1% | 1% | 1% | 2% |
| Other Manufacturing Expenses % | 6% | 11% | 31% | 17% | 16% | 13% | 15% | 20% | 19% | 18% |
| Selling & Administration % | 2% | 5% | 7% | 3% | 2% | 1% | 1% | 1% | 1% | 2% |
| Miscellaneous Expenses % | 0% | 1% | 0% | 1% | 0% | 0% | 0% | 0% | 0% | 0% |
| Operating Profit | 2 | 3 | 10 | 26 | 55 | 85 | 112 | 173 | 222 | 294 |
| OPM % | 9% | 8% | 7% | 5% | 7% | 6% | 5% | 7% | 8% | 8% |
| + Other Income | 0 | 0 | 1 | 1 | 1 | 3 | 4 | 5 | 7 | 15 |
| Miscellaneous Income | 0 | 0 | 1 | 1 | 1 | 3 | 4 | 5 | 7 | 15 |
| Interest | 1 | 1 | 1 | 8 | 11 | 19 | 20 | 36 | 57 | 81 |
| Depreciation | 1 | 1 | 1 | 7 | 11 | 17 | 25 | 37 | 55 | 80 |
| Profit before tax | 0 | 1 | 9 | 15 | 34 | 51 | 72 | 105 | 117 | 149 |
| + Tax % | 2980% | 19% | 27% | 41% | 35% | 27% | 37% | 32% | 21% | 26% |
| Current Tax | 0 | 0 | 0 | 4 | 6 | 10 | 19 | 30 | 30 | 38 |
| Deferred Tax | -1 | 0 | 2 | 2 | 6 | 4 | 7 | 4 | -5 | 1 |
| + Net Profit | 1 | 1 | 6 | 11 | 22 | 37 | 45 | 71 | 93 | 110 |
| Profit Growth % | -53% | 836% | 76% | 99% | 67% | 23% | 58% | 31% | 19% | |
| Net Profit After Minority Interest | 0 | 0 | 0 | 12 | 22 | 34 | 45 | 71 | 93 | 110 |
| EPS in Rs | 8.83 | 10.34 | 16.23 | 19.81 | 6.31 | 8.12 | 9.33 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 7 | 13 | 14 | 15 | 23 | 23 | 24 | 24 | 24 | 24 |
| Reserves | -5 | 19 | 24 | 46 | 165 | 199 | 281 | 352 | 622 | 863 |
| + Borrowings | 11 | 5 | 32 | 98 | 164 | 216 | 349 | 514 | 726 | 891 |
| Secured Borrowings | 8 | 5 | 32 | 98 | 162 | 214 | 314 | 486 | 685 | 854 |
| Unsecured Borrowings | 3 | 0 | 0 | 0 | 2 | 2 | 35 | 28 | 41 | 37 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| + Other Liabilities | 7 | 13 | 46 | 107 | 188 | 256 | 331 | 445 | 553 | 704 |
| Current Liabilities | 6 | 13 | 47 | 100 | 188 | 262 | 338 | 440 | 540 | 681 |
| Provisions | 0 | 0 | 2 | 3 | 2 | 3 | 1 | 1 | 7 | 16 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 35 |
| Equity Application Money | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 1 | 4 |
| Other liability items | 1 | 0 | 1 | 2 | 2 | 3 | 3 | 5 | 13 | 26 |
| Total Liabilities | 19 | 50 | 118 | 266 | 539 | 694 | 984 | 1,335 | 1,924 | 2,483 |
| + Fixed Assets | 9 | 9 | 39 | 133 | 250 | 271 | 427 | 554 | 908 | 1,012 |
| Gross Block | 17 | 11 | 42 | 156 | 284 | 322 | 546 | 717 | 1,353 | 1,538 |
| Accumulated Depreciation | 8 | 1 | 3 | 23 | 34 | 51 | 119 | 164 | 444 | 525 |
| CWIP | 2 | 3 | 3 | 0 | 26 | 53 | 87 | 125 | 9 | 120 |
| Investments | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 8 | 38 | 75 | 133 | 261 | 370 | 470 | 656 | 1,007 | 1,351 |
| Inventories | 2 | 6 | 24 | 49 | 110 | 169 | 238 | 334 | 493 | 753 |
| Trade receivables | 4 | 7 | 29 | 43 | 37 | 50 | 72 | 104 | 176 | 209 |
| Cash Equivalents | 0 | 16 | 7 | 5 | 39 | 59 | 43 | 50 | 49 | 84 |
| Loans n Advances | 3 | 5 | 13 | 23 | 67 | 75 | 97 | 109 | 150 | 227 |
| Other asset items | 0 | 3 | 2 | 14 | 9 | 17 | 20 | 58 | 139 | 78 |
| Total Assets | 19 | 50 | 118 | 266 | 539 | 694 | 984 | 1,335 | 1,924 | 2,483 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 1 | -5 | -5 | -5 | 17 | 74 | 36 | 99 | 87 | 114 |
| Profit from Operations | 34 | 56 | 85 | 119 | 176 | 226 | 298 | |||
| Working Capital Changes | -35 | -32 | 6 | -54 | -58 | -125 | -159 | |||
| Profit Before Tax & Extraordinary Items | 1 | 1 | 9 | 18 | 34 | 48 | 71 | 105 | 117 | 148 |
| Depreciation | 1 | 1 | 1 | 7 | 11 | 17 | 25 | 37 | 55 | 80 |
| Interest (Net) | 1 | 1 | 1 | 7 | 10 | 17 | 18 | 35 | 54 | 74 |
| 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 | 1 | 2 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 1 | 1 | 0 | 1 | -1 | 0 | -1 |
| Profit / Loss in Forex | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -1 | -3 | -23 | -4 | 5 | -13 | -16 | -22 | -41 | 4 |
| Inventories | 1 | -4 | -11 | -12 | -61 | -59 | -62 | -81 | -116 | -213 |
| Trade Payables | 0 | 7 | 26 | -1 | 63 | 74 | 45 | 54 | 54 | 45 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -2 | 0 | -1 | -4 | -8 | -17 | -29 | -20 | -14 | -25 |
| + Cash from Investing Activity | -1 | -14 | -19 | -40 | -145 | -92 | -139 | -220 | -381 | -289 |
| Purchase of Fixed Assets | -1 | -3 | -3 | -41 | -128 | -78 | -140 | -166 | -133 | -273 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 41 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -111 | 0 |
| Interest Received | 0 | 0 | 1 | 0 | 1 | 1 | 3 | 1 | 2 | 5 |
| Investment in Group Companies | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | -11 | -17 | 1 | -15 | -15 | -2 | -57 | -140 | -62 |
| + Cash from Financing Activity | 0 | 24 | 26 | 43 | 153 | 34 | 91 | 128 | 298 | 209 |
| Proceeds from Issue of Shares | 0 | 32 | 0 | 15 | 100 | 0 | 0 | 0 | 98 | 120 |
| Proceeds from Other Long-Term Borrowings | 1 | 0 | 24 | 24 | 93 | 78 | 107 | 183 | 184 | 223 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 3 | 12 | 4 | 0 | 43 | 38 | 78 | 28 |
| Repayment of Long-Term Borrowings | 0 | -6 | 0 | -1 | -17 | -17 | -38 | -55 | -80 | -82 |
| Repayment of Short-Term Borrowings | 0 | -1 | 0 | 0 | -15 | -8 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -5 | -4 | -8 |
| Interest Paid | -7 | -11 | -18 | -21 | -33 | -54 | -75 | |||
| Others | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 75 | 4 |
| Net Cash Flow | 0 | 5 | 2 | -2 | 24 | 16 | -12 | 7 | 3 | 34 |