| Industry
Industry name |
Diversified |
| Variance
Full Year Net Profit Variance |
-143 |
| Equity
Latest Equity |
97.79 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
227.57 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
295.28 |
| Net Profit
Full Year Net Profit |
-79.66 |
| Full Year CPS
Full Year Cash Per Share |
-1.5 |
| Earning Per Share
Full Year Earning Per Share |
-1.6 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
57.84 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
6.7 |
| Networth
Full Year Return on Networth |
-27.57 |
| Price/Book Value
Price to Book value |
3.731343 |
| Yearly PE ratio
Full Year Price to Earning per share |
-15.3 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-16.8 |
| Bse value
BSE Value in lakhs |
11.98 |
| Nse value
NSE Value in lakhs |
33.55 |
| High
52 week high |
33 |
| Low
52 week low |
16 |
| Price
NSE Current market price |
25 |
| CPM
Current market price |
25 |
| Market cap
BSE / NSE Market Cap |
1218.47 |
| Net profit
Latest Quarter Net Profit |
-2.34 |
| Net profit variance
Latest Quarter Net Profit variance |
-112 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
303.59 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-59.01 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-19.44 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-74.3 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-25.16 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-21.65 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-309.87 |
| 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 |
6.7 |
| Equity
Latest Equity |
97.79 |
| LTP
Latest Price (BSE/NSE) |
25 |
| Gross block
Latest Gross Block |
360.86 |
| Loans
Total loans |
0 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-51.7 |
| Year GPM
Full Year Gross Profit Margin |
-29.2 |
| Quarter OPM
Latest quater Operation Profit Margin |
-23.6 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 89 | 68 | 98 | 55 | 72 | 74 | 92 | 58 |
| YOY Sales Growth % | 2% | -21% | 32% | 0% | -19% | 10% | -6% | 4% |
| Gross Sales | 89 | 68 | 98 | 55 | 72 | 74 | 92 | 58 |
| Other Operating Income | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 |
| + Expenses | 79 | 88 | 140 | 83 | 76 | 88 | 140 | 71 |
| Material Cost % | 39% | 21% | 30% | 86% | 63% | 54% | 23% | 84% |
| Raw Material Cost | 22 | 18 | 51 | 34 | 27 | 33 | 47 | 28 |
| Change in Inventory | 12 | -4 | -22 | 14 | 18 | 8 | -26 | 20 |
| Manufacturing Cost % | 20% | 23% | 23% | 26% | 22% | 19% | 25% | 23% |
| Employee Cost % | 58% | 75% | 46% | 88% | 72% | 67% | 51% | 88% |
| Other Cost % | -28% | 10% | 45% | -50% | -51% | -22% | 54% | -71% |
| Raw Materials % | 25% | 27% | 52% | 62% | 38% | 44% | 51% | 49% |
| Stock Adjustments % | -14% | 5% | 23% | -24% | -25% | -10% | 28% | -35% |
| Other Manufacturing Expenses % | 20% | 23% | 23% | 26% | 22% | 19% | 25% | 23% |
| Operating Profit | 10 | -20 | -42 | -28 | -5 | -14 | -48 | -14 |
| OPM % | 11% | -29% | -43% | -50% | -6% | -19% | -53% | -24% |
| + Other Income | 11 | 11 | 37 | 60 | 11 | 10 | 7 | 1 |
| Miscellaneous Income | 11 | 11 | 37 | 60 | 11 | 10 | 7 | 1 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 5 | 4 | -7 | 5 | 4 | 5 | 6 | 7 |
| Depreciation | 2 | 2 | 17 | 2 | 2 | 2 | 2 | 2 |
| Profit before tax | 15 | -15 | -15 | 26 | 0 | -11 | -50 | -21 |
| + Tax % | 11% | 9% | 19% | 7% | 458% | 5% | 14% | -0% |
| Current Tax | 2 | -1 | -3 | 2 | 2 | -1 | -7 | 0 |
| + Net Profit | 15 | -14 | -1 | 20 | 0 | -9 | -31 | -2 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss of Associates | 2 | 0 | 12 | -4 | 1 | 2 | 12 | 19 |
| Net Profit After Minority Interest | 15 | -14 | -1 | 20 | 0 | -9 | -31 | -2 |
| EPS in Rs | 0.31 | -0.29 | -0.01 | 0.41 | 0.00 | -0.18 | -0.62 | -0.05 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 442 | 370 | 312 | 299 | 336 | 414 | 374 | 310 | 312 | 324 |
| Sales Growth % | -16% | -16% | -4% | 12% | 23% | -10% | -17% | 1% | 4% | |
| Gross Sales | 420 | 350 | 305 | 297 | 328 | 334 | 372 | 305 | 309 | 293 |
| Excise Duty | 21 | 3 | 0 | 0 | 6 | 0 | 0 | 0 | 1 | 29 |
| Other Operating Income | 7 | 11 | 7 | 2 | 2 | 80 | 2 | 5 | 3 | 2 |
| + Expenses | 429 | 361 | 339 | 338 | 338 | 445 | 380 | 400 | 375 | 418 |
| Material Cost % | 37% | 32% | 31% | 29% | 27% | 23% | 33% | 37% | 35% | 39% |
| Raw Material Cost | 164 | 123 | 94 | 88 | 88 | 95 | 132 | 103 | 111 | 141 |
| Change in Inventory | 1 | -4 | 2 | 0 | 2 | -1 | -7 | 12 | -1 | -14 |
| Manufacturing Cost % | 8% | 10% | 11% | 13% | 10% | 9% | 9% | 11% | 11% | 9% |
| Employee Cost % | 36% | 44% | 53% | 59% | 54% | 48% | 49% | 70% | 64% | 61% |
| Other Cost % | 15% | 11% | 14% | 12% | 9% | 28% | 10% | 11% | 11% | 21% |
| Raw Materials % | 37% | 33% | 30% | 29% | 26% | 23% | 35% | 33% | 36% | 43% |
| Stock Adjustments % | -0% | 1% | -1% | 0% | -1% | 0% | 2% | -4% | 0% | 4% |
| Power & Fuel % | 6% | 7% | 8% | 9% | 7% | 6% | 8% | 8% | 7% | 6% |
| Other Manufacturing Expenses % | 3% | 3% | 3% | 4% | 3% | 3% | 2% | 3% | 3% | 2% |
| Selling & Administration % | 5% | 7% | 7% | 6% | 4% | 4% | 4% | 5% | 5% | 6% |
| Miscellaneous Expenses % | 5% | 4% | 5% | 6% | 4% | 24% | 6% | 6% | 6% | 6% |
| Operating Profit | 13 | 10 | -28 | -39 | -2 | -31 | -6 | -90 | -64 | -94 |
| OPM % | 3% | 3% | -9% | -13% | -1% | -8% | -2% | -29% | -20% | -29% |
| + Other Income | 42 | 28 | 41 | 31 | 31 | 57 | 32 | 39 | 64 | 88 |
| Miscellaneous Income | 42 | 28 | 41 | 31 | 31 | 57 | 33 | 39 | 64 | 88 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Interest | 9 | 7 | 6 | 8 | 8 | 8 | 10 | 16 | 22 | 21 |
| Depreciation | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 7 | 7 | 7 |
| Profit before tax | 40 | 25 | 0 | -23 | 14 | 11 | 9 | -74 | -29 | -35 |
| + Tax % | 15% | 26% | 471% | 5% | -46% | 109% | 87% | 13% | 10% | 11% |
| Current Tax | 1 | 1 | 0 | 0 | 0 | 3 | 5 | 0 | 7 | 2 |
| Deferred Tax | 5 | 6 | 2 | -1 | -6 | 9 | 2 | -10 | -10 | -6 |
| + Net Profit | 48 | 27 | -1 | -22 | 35 | -5 | 13 | -47 | -3 | -19 |
| Profit Growth % | -48% | -108% | 1438% | -194% | -105% | -223% | -5590% | -60% | 22% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | -23 | 0 | -1 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | 0 |
| Profit / Loss of Associates | 13 | 9 | 0 | 0 | 15 | -4 | 11 | 17 | 23 | 12 |
| Net Profit After Minority Interest | 45 | 22 | 6 | -22 | 35 | -5 | 13 | -47 | -3 | -19 |
| EPS in Rs | 0.66 | 0.28 | 0.11 | -0.44 | 0.42 | -0.02 | 0.02 | -1.31 | -0.52 | -0.64 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 |
| Reserves | 238 | 257 | 253 | 245 | 281 | 276 | 287 | 242 | 241 | 228 |
| + Borrowings | 41 | 28 | 53 | 81 | 70 | 67 | 100 | 114 | 105 | 121 |
| Secured Borrowings | 41 | 28 | 53 | 81 | 70 | 67 | 100 | 114 | 105 | 121 |
| Deferred Credit | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 212 | 187 | 187 | 179 | 187 | 197 | 257 | 257 | 308 | 302 |
| Current Liabilities | 191 | 171 | 172 | 156 | 157 | 163 | 226 | 227 | 281 | 280 |
| Provisions | 9 | 11 | 11 | 12 | 10 | 13 | 13 | 21 | 30 | 37 |
| Other liability items | 28 | 25 | 33 | 23 | 30 | 34 | 41 | 43 | 44 | 40 |
| Total Liabilities | 589 | 570 | 591 | 602 | 636 | 638 | 742 | 711 | 752 | 749 |
| + Fixed Assets | 81 | 85 | 87 | 94 | 103 | 112 | 142 | 162 | 192 | 207 |
| Gross Block | 176 | 187 | 192 | 204 | 220 | 225 | 271 | 293 | 339 | 361 |
| Accumulated Depreciation | 96 | 102 | 105 | 110 | 117 | 113 | 129 | 131 | 147 | 154 |
| CWIP | 18 | 37 | 59 | 77 | 75 | 82 | 94 | 88 | 61 | 45 |
| Investments | 169 | 179 | 179 | 202 | 203 | 197 | 201 | 219 | 244 | 254 |
| + Other Assets | 321 | 270 | 265 | 228 | 255 | 247 | 305 | 242 | 256 | 243 |
| Inventories | 48 | 51 | 54 | 48 | 46 | 50 | 53 | 34 | 40 | 58 |
| Trade receivables | 119 | 80 | 67 | 51 | 63 | 80 | 118 | 100 | 124 | 88 |
| Cash Equivalents | 81 | 81 | 81 | 64 | 68 | 32 | 50 | 39 | 38 | 38 |
| Loans n Advances | 65 | 51 | 63 | 47 | 57 | 62 | 73 | 58 | 56 | 59 |
| Other asset items | 8 | 8 | -1 | 18 | 21 | 24 | 11 | 10 | -3 | 1 |
| Total Assets | 589 | 570 | 591 | 602 | 636 | 638 | 742 | 711 | 752 | 749 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 6 | 20 | -16 | -14 | -15 | -63 | 54 | 23 | -11 | -38 |
| Profit from Operations | 13 | 3 | -18 | -16 | 8 | -114 | 11 | -47 | -31 | -68 |
| Working Capital Changes | -4 | 17 | 2 | 2 | -23 | 51 | 44 | 69 | 20 | 30 |
| Profit Before Tax & Extraordinary Items | 38 | 20 | 9 | -21 | 29 | 11 | 9 | -73 | -29 | -35 |
| Depreciation | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 7 | 7 | 7 |
| Interest (Net) | 3 | 0 | 2 | 4 | 4 | 5 | 7 | 8 | 12 | 19 |
| Dividend Received | -13 | -16 | -24 | -17 | -22 | -37 | -19 | -23 | -24 | -25 |
| Profit / Loss on Sale of Assets | -18 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | -4 | 0 | -3 | 0 | 0 | -23 | -58 |
| Provisions & Write-offs (Net) | -3 | -6 | -5 | 4 | 9 | -80 | 2 | 7 | -1 | 3 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -12 | 44 | 11 | 13 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -1 | -4 | -3 | 5 | 2 | -7 | -4 | 18 | 0 | -18 |
| Trade Payables | 9 | -23 | -7 | -17 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | 13 | -7 | -1 | -28 | 27 | 23 | -29 | -21 | 26 | 64 |
| Purchase of Fixed Assets | -22 | -29 | -29 | -30 | -15 | -15 | -35 | -34 | -13 | -22 |
| Sale of Fixed Assets | 19 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -13 | 0 | 0 | -23 | 0 | 0 | -6 | -18 | -24 | 0 |
| Sale of Investments | 14 | 1 | 0 | 5 | 15 | 10 | 1 | 0 | 0 | 48 |
| Capital WIP | 0 | 0 | 0 | 0 | 0 | -7 | -11 | 5 | 27 | 16 |
| Interest Received | 3 | 5 | 4 | 4 | 3 | 2 | 0 | 3 | 3 | 2 |
| Dividend Received | 13 | 16 | 24 | 17 | 22 | 37 | 19 | 23 | 24 | 25 |
| Others | 0 | 1 | 0 | 0 | 0 | -3 | 3 | -1 | 9 | -5 |
| + Cash from Financing Activity | -19 | -13 | 18 | 25 | -8 | 4 | -8 | -12 | -15 | -26 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 1 | 10 | 1 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 25 | 33 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | -8 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -5 |
| Repayment of Short-Term Borrowings | -12 | -2 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | 0 |
| Interest Paid | -7 | -4 | -6 | -7 | -8 | -6 | -9 | -12 | -14 | -21 |
| Others | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 2 | 1 | 0 |
| Net Cash Flow | 0 | 0 | 1 | -17 | 4 | -36 | 18 | -11 | -1 | 0 |