| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
19 |
| Equity
Latest Equity |
41.43 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
99.69 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
349.74 |
| Net Profit
Full Year Net Profit |
-14.66 |
| Full Year CPS
Full Year Cash Per Share |
-1.9 |
| Earning Per Share
Full Year Earning Per Share |
-3.5 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
121.49 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
34.1 |
| Networth
Full Year Return on Networth |
-11.08 |
| Price/Book Value
Price to Book value |
1.407625 |
| Yearly PE ratio
Full Year Price to Earning per share |
-13.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-25.8 |
| Bse value
BSE Value in lakhs |
2.77 |
| Nse value
NSE Value in lakhs |
10.66 |
| High
52 week high |
68 |
| Low
52 week low |
38 |
| Price
NSE Current market price |
49 |
| CPM
Current market price |
48 |
| Market cap
BSE / NSE Market Cap |
199.3 |
| Net profit
Latest Quarter Net Profit |
1.19 |
| Net profit variance
Latest Quarter Net Profit variance |
136 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
275.8 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-17.08 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-6.19 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-6.81 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-1.77 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-17.75 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
32.55 |
| 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 |
8.93 |
| Equity
Latest Equity |
41.43 |
| LTP
Latest Price (BSE/NSE) |
48 |
| Gross block
Latest Gross Block |
145.38 |
| Loans
Total loans |
0.06 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-2.9 |
| Year GPM
Full Year Gross Profit Margin |
-3.6 |
| Quarter OPM
Latest quater Operation Profit Margin |
2.8 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 62 | 67 | 76 | 87 | 82 | 102 | 79 | 121 |
| YOY Sales Growth % | -28% | -10% | 13% | 20% | 32% | 52% | 4% | 39% |
| Gross Sales | 62 | 67 | 76 | 87 | 82 | 102 | 79 | 121 |
| + Expenses | 66 | 70 | 81 | 90 | 86 | 103 | 81 | 118 |
| Material Cost % | 62% | 135% | 90% | 76% | 99% | 56% | 100% | 82% |
| Raw Material Cost | 42 | 70 | 63 | 67 | 72 | 68 | 70 | 94 |
| Change in Inventory | -4 | 21 | 6 | -1 | 9 | -11 | 9 | 5 |
| Manufacturing Cost % | 21% | 21% | 25% | 18% | 21% | 16% | 18% | 18% |
| Employee Cost % | 10% | 9% | 6% | 6% | 6% | 6% | 5% | 4% |
| Other Cost % | 14% | -61% | -15% | 3% | -20% | 23% | -21% | -7% |
| Raw Materials % | 68% | 104% | 82% | 77% | 88% | 67% | 88% | 78% |
| Purchase of Finished Goods % | 0% | 2% | 1% | 1% | 1% | 1% | 2% | 2% |
| Stock Adjustments % | 7% | -31% | -8% | 1% | -11% | 11% | -11% | -4% |
| Other Manufacturing Expenses % | 21% | 21% | 25% | 18% | 21% | 16% | 18% | 18% |
| Operating Profit | -4 | -3 | -5 | -3 | -5 | -1 | -2 | 3 |
| OPM % | -7% | -5% | -6% | -3% | -6% | -1% | -2% | 3% |
| + Other Income | 4 | 0 | 1 | 1 | 0 | 1 | 1 | 1 |
| Miscellaneous Income | 4 | 0 | 1 | 1 | 0 | 1 | 1 | 1 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
| Profit before tax | -3 | -5 | -7 | -4 | -7 | -4 | -4 | 2 |
| + Tax % | 23% | 27% | 21% | 26% | 25% | 26% | 21% | 22% |
| Deferred Tax | -1 | -1 | -1 | -1 | -2 | -1 | -1 | 0 |
| + Net Profit | -2 | -4 | -5 | -3 | -5 | -3 | -3 | 1 |
| Net Profit After Minority Interest | -2 | -4 | -5 | -3 | -5 | -3 | -3 | 1 |
| EPS in Rs | -0.60 | -0.94 | -1.31 | -0.79 | -1.31 | -0.63 | -0.81 | 0.29 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 300 | 322 | 343 | 365 | 322 | 212 | 299 | 304 | 339 | 278 |
| Sales Growth % | 7% | 6% | 7% | -12% | -34% | 41% | 2% | 12% | -18% | |
| Gross Sales | 299 | 328 | 343 | 365 | 322 | 212 | 299 | 304 | 339 | 278 |
| + Expenses | 297 | 294 | 285 | 314 | 290 | 197 | 292 | 300 | 343 | 296 |
| Material Cost % | 73% | 74% | 64% | 68% | 70% | 66% | 73% | 74% | 75% | 76% |
| Raw Material Cost | 218 | 250 | 214 | 259 | 206 | 143 | 223 | 250 | 271 | 231 |
| Change in Inventory | 2 | -11 | 3 | -12 | 21 | -4 | -5 | -24 | -16 | -21 |
| Manufacturing Cost % | 5% | 5% | 5% | 4% | 5% | 6% | 6% | 7% | 8% | 10% |
| Employee Cost % | 5% | 5% | 5% | 6% | 7% | 10% | 9% | 9% | 8% | 8% |
| Other Cost % | 16% | 7% | 10% | 8% | 8% | 12% | 10% | 8% | 10% | 12% |
| Raw Materials % | 73% | 78% | 63% | 71% | 64% | 68% | 75% | 82% | 80% | 83% |
| Purchase of Finished Goods % | 38% | 28% | 0% | 3% | 1% | 3% | 7% | 1% | 1% | 1% |
| Stock Adjustments % | -1% | 4% | -1% | 3% | -7% | 2% | 2% | 8% | 5% | 8% |
| Power & Fuel % | 2% | 2% | 2% | 1% | 2% | 2% | 2% | 2% | 3% | 3% |
| Other Manufacturing Expenses % | 3% | 3% | 3% | 3% | 3% | 4% | 5% | 5% | 6% | 7% |
| Selling & Administration % | 3% | 5% | 6% | 6% | 6% | 7% | 8% | 7% | 8% | 10% |
| Miscellaneous Expenses % | 11% | 1% | 4% | 2% | 3% | 5% | 2% | 1% | 1% | 2% |
| Operating Profit | 2 | 28 | 58 | 51 | 32 | 14 | 7 | 4 | -4 | -18 |
| OPM % | 1% | 9% | 17% | 14% | 10% | 7% | 2% | 1% | -1% | -7% |
| + Other Income | 2 | 2 | 2 | 6 | 2 | 3 | 3 | 3 | 3 | 5 |
| Miscellaneous Income | 2 | 1 | 2 | 6 | 2 | 3 | 3 | 3 | 3 | 5 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 4 | 9 | 4 | 3 | 3 | 1 | 1 | 2 | 3 | 3 |
| Depreciation | 4 | 5 | 6 | 7 | 7 | 7 | 8 | 9 | 10 | 8 |
| Profit before tax | 2 | 20 | 49 | 47 | 25 | 8 | 0 | -4 | -13 | -24 |
| + Tax % | 27% | 32% | 38% | 35% | 26% | 27% | 74% | 20% | 21% | 24% |
| Current Tax | 0 | 5 | 19 | 19 | 7 | 4 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 2 | -1 | -2 | -1 | -2 | 0 | -1 | -3 | -6 |
| + Net Profit | 1 | 13 | 30 | 31 | 18 | 6 | 0 | -3 | -10 | -18 |
| Profit Growth % | 850% | 128% | 3% | -40% | -68% | -99% | -4463% | 200% | 74% | |
| Extraordinary Income / Expense | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Item | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 0 | 0 | 0 | 0 | 18 | 6 | 0 | -3 | -10 | -18 |
| EPS in Rs | 4.46 | 1.43 | 0.02 | -0.84 | -2.52 | -4.38 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 39 | 39 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 |
| Reserves | 75 | 83 | 108 | 132 | 142 | 149 | 145 | 141 | 131 | 114 |
| + Borrowings | 53 | 68 | 29 | 28 | 12 | 1 | 1 | 39 | 26 | 44 |
| Secured Borrowings | 53 | 20 | 29 | 28 | 12 | 0 | 0 | 38 | 26 | 44 |
| Unsecured Borrowings | 0 | 48 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 |
| Deferred Credit | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 41 | 55 | 80 | 48 | 42 | 52 | 40 | 65 | 44 | 45 |
| Current Liabilities | 42 | 52 | 77 | 51 | 41 | 54 | 41 | 66 | 43 | 46 |
| Provisions | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Application Money | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 2 | 2 | 2 | 2 | 5 | 2 | 2 | 3 | 3 | 3 |
| Total Liabilities | 207 | 245 | 258 | 249 | 238 | 243 | 227 | 287 | 242 | 244 |
| + Fixed Assets | 60 | 62 | 61 | 73 | 70 | 66 | 65 | 75 | 72 | 75 |
| Gross Block | 63 | 71 | 76 | 95 | 99 | 102 | 109 | 128 | 135 | 145 |
| Accumulated Depreciation | 4 | 9 | 15 | 22 | 29 | 36 | 44 | 53 | 63 | 71 |
| CWIP | 3 | 3 | 9 | 1 | 1 | 0 | 3 | 4 | 2 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 144 | 180 | 188 | 175 | 167 | 177 | 159 | 207 | 169 | 169 |
| Inventories | 36 | 71 | 83 | 89 | 62 | 58 | 59 | 75 | 83 | 89 |
| Trade receivables | 69 | 82 | 90 | 73 | 74 | 48 | 39 | 87 | 43 | 33 |
| Cash Equivalents | 24 | 11 | 7 | 7 | 23 | 57 | 42 | 26 | 17 | 7 |
| Loans n Advances | 15 | 7 | 3 | 9 | 8 | 15 | 16 | 17 | 23 | 25 |
| Other asset items | 0 | 9 | 5 | -2 | -1 | 0 | 4 | 2 | 3 | 15 |
| Total Assets | 207 | 245 | 258 | 249 | 238 | 243 | 227 | 287 | 242 | 244 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 12 | -13 | 55 | 20 | 44 | 52 | 2 | -37 | 7 | -13 |
| Profit from Operations | 38 | 23 | 6 | 4 | -2 | -15 | ||||
| Working Capital Changes | 13 | 34 | -2 | -41 | 7 | 2 | ||||
| Profit Before Tax & Extraordinary Items | 3 | 18 | 49 | 47 | 25 | 8 | 0 | -4 | -13 | -24 |
| Depreciation | 4 | 5 | 6 | 7 | 7 | 7 | 8 | 9 | 10 | 8 |
| Interest (Net) | 3 | 7 | 3 | 2 | 2 | -1 | -1 | 1 | 0 | 2 |
| 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 | -1 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 3 | 1 | 10 | 5 | 4 | 9 | -2 | 0 | 1 | -1 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 2 | -13 | -15 | 12 | -5 | 18 | 10 | -47 | 43 | 4 |
| Inventories | 16 | -35 | -14 | -6 | 26 | 4 | -1 | -16 | -8 | -8 |
| Trade Payables | -21 | 13 | 17 | -24 | -6 | 9 | -4 | 20 | -14 | 1 |
| Direct Taxes Paid | -7 | -4 | -14 | -18 | -8 | -5 | -1 | 0 | 2 | 0 |
| + Cash from Investing Activity | -12 | -7 | -6 | -8 | -4 | -53 | 28 | -15 | 1 | -2 |
| Purchase of Fixed Assets | -9 | -8 | -12 | -10 | -4 | -1 | -13 | -18 | -6 | -9 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | -6 | -12 | -14 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 6 | 12 | 14 | 0 | 0 |
| Capital WIP | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 1 | 1 | 2 | 1 | 1 | 2 | 3 | 2 | 2 | 1 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | -8 | 0 | 4 | 1 | -3 | -53 | 38 | 0 | 5 | 6 |
| + Cash from Financing Activity | -13 | -15 | -9 | -13 | -20 | -10 | -5 | 31 | -14 | -1 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 7 | 4 | 0 | 0 | 0 | 0 | 31 | 139 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 20 | 20 | 0 | 0 | 42 | 0 | 0 |
| Repayment of Long-Term Borrowings | -6 | -7 | -7 | -7 | -9 | -8 | 0 | 0 | -42 | -136 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | -20 | -20 | 0 | 0 | -8 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| Dividend Paid | -2 | 0 | -5 | -7 | -7 | 0 | -4 | 0 | 0 | 0 |
| Interest Paid | -3 | -2 | -1 | -2 | -3 | -3 | ||||
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -13 | -36 | 40 | -2 | 20 | -11 | 25 | -21 | -7 | -15 |