| Industry
Industry name |
Miscellaneous |
| Variance
Full Year Net Profit Variance |
2 |
| Equity
Latest Equity |
33.22 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
1374.94 |
| Dividend
Full Year Dividend % |
10 |
| Sales Turnover
Full Year Net Sales |
4704.57 |
| Net Profit
Full Year Net Profit |
92.89 |
| Full Year CPS
Full Year Cash Per Share |
7.9 |
| Earning Per Share
Full Year Earning Per Share |
2.8 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1215.69 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
42.4 |
| Networth
Full Year Return on Networth |
7.03 |
| Price/Book Value
Price to Book value |
1.839623 |
| Yearly PE ratio
Full Year Price to Earning per share |
27.9 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
9.8 |
| Bse value
BSE Value in lakhs |
196.96 |
| Nse value
NSE Value in lakhs |
2356.55 |
| High
52 week high |
80 |
| Low
52 week low |
27 |
| Price
NSE Current market price |
78 |
| CPM
Current market price |
78 |
| Market cap
BSE / NSE Market Cap |
2596.46 |
| Net profit
Latest Quarter Net Profit |
31.35 |
| Net profit variance
Latest Quarter Net Profit variance |
38 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
2708.52 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
347.26 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
12.82 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
295.39 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
6.28 |
| TTM NP
Trailing Twelve 12 month Net Profit |
69.75 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
2.26 |
| TTM EPS
Trailing Twelve 12 month EPS |
2.8 |
| TTM PE
Trailing Twelve 12 month PE |
27.91 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
193.98 |
| Equity
Latest Equity |
33.22 |
| LTP
Latest Price (BSE/NSE) |
78 |
| Gross block
Latest Gross Block |
1703.47 |
| Loans
Total loans |
339.35 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
7.4 |
| Year GPM
Full Year Gross Profit Margin |
6.3 |
| Quarter OPM
Latest quater Operation Profit Margin |
7.8 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 778 | 746 | 697 | 925 | 1,112 | 983 | 1,394 | 1,216 |
| YOY Sales Growth % | -11% | 17% | 26% | 47% | 43% | 32% | 100% | 31% |
| Gross Sales | 778 | 746 | 697 | 925 | 1,112 | 983 | 1,394 | 1,216 |
| + Expenses | 703 | 668 | 616 | 834 | 1,029 | 901 | 1,308 | 1,120 |
| Material Cost % | 10% | 14% | 5% | 11% | 0% | 3% | 5% | 4% |
| Raw Material Cost | 79 | 72 | 55 | 74 | 50 | 15 | 71 | 54 |
| Change in Inventory | 3 | 36 | -23 | 25 | -45 | 10 | 5 | -6 |
| Manufacturing Cost % | 8% | 10% | 11% | 9% | 7% | 10% | 5% | 9% |
| Employee Cost % | 2% | 2% | 2% | 1% | 1% | 1% | 1% | 1% |
| Other Cost % | 70% | 63% | 71% | 69% | 84% | 78% | 82% | 78% |
| Raw Materials % | 10% | 10% | 8% | 8% | 4% | 2% | 5% | 4% |
| Purchase of Finished Goods % | 71% | 73% | 65% | 75% | 76% | 80% | 83% | 78% |
| Stock Adjustments % | -0% | -5% | 3% | -3% | 4% | -1% | -0% | 0% |
| Other Manufacturing Expenses % | 8% | 10% | 11% | 9% | 7% | 10% | 5% | 9% |
| Operating Profit | 75 | 78 | 81 | 91 | 83 | 82 | 86 | 95 |
| OPM % | 10% | 10% | 12% | 10% | 7% | 8% | 6% | 8% |
| + Other Income | 5 | 11 | 22 | 7 | 7 | 11 | 9 | 6 |
| Miscellaneous Income | 5 | 11 | 22 | 7 | 7 | 11 | 9 | 6 |
| Interest | 19 | 20 | 19 | 21 | 21 | 24 | 25 | 14 |
| Depreciation | 41 | 44 | 47 | 43 | 41 | 42 | 43 | 45 |
| Profit before tax | 21 | 25 | 37 | 34 | 27 | 27 | 27 | 43 |
| + Tax % | 25% | 15% | 28% | 19% | 25% | 25% | 22% | 19% |
| Current Tax | 7 | 4 | 11 | 7 | 8 | 7 | 13 | 4 |
| Deferred Tax | -1 | 0 | -1 | -1 | -1 | -1 | -7 | 4 |
| + Net Profit | 15 | 22 | 26 | 27 | 20 | 20 | 21 | 34 |
| Minority Interest (After Tax) | 0 | -4 | 4 | -5 | 0 | 0 | 0 | -3 |
| Net Profit After Minority Interest | 15 | 18 | 31 | 23 | 20 | 20 | 21 | 31 |
| EPS in Rs | 0.47 | 0.64 | 0.92 | 0.69 | 0.61 | 0.62 | 0.63 | 0.94 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 382 | 529 | 615 | 1,005 | 1,078 | 863 | 1,428 | 2,205 | 2,698 | 3,146 |
| Sales Growth % | 39% | 16% | 63% | 7% | -20% | 65% | 54% | 22% | 17% | |
| Gross Sales | 355 | 497 | 607 | 1,005 | 1,078 | 863 | 1,428 | 2,205 | 2,698 | 3,146 |
| Excise Duty | 27 | 32 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 347 | 488 | 544 | 878 | 953 | 742 | 1,242 | 1,991 | 2,337 | 2,818 |
| Material Cost % | 66% | 68% | 72% | 74% | 76% | 74% | 77% | 79% | 77% | 79% |
| Raw Material Cost | 256 | 366 | 451 | 747 | 811 | 648 | 1,125 | 1,887 | 2,005 | 2,518 |
| Change in Inventory | -4 | -7 | -7 | -6 | 7 | -8 | -26 | -148 | 63 | -41 |
| Manufacturing Cost % | 8% | 8% | 7% | 5% | 3% | 2% | 2% | 3% | 4% | 4% |
| Employee Cost % | 3% | 4% | 4% | 3% | 4% | 4% | 3% | 3% | 1% | 2% |
| Other Cost % | 13% | 12% | 6% | 6% | 5% | 6% | 5% | 6% | 5% | 5% |
| Raw Materials % | 67% | 69% | 73% | 74% | 75% | 75% | 79% | 86% | 74% | 80% |
| Purchase of Finished Goods % | 33% | 30% | 46% | 46% | 55% | 58% | 52% | 76% | 67% | 71% |
| Stock Adjustments % | 1% | 1% | 1% | 1% | -1% | 1% | 2% | 7% | -2% | 1% |
| Power & Fuel % | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 7% | 7% | 6% | 4% | 2% | 1% | 1% | 2% | 3% | 3% |
| Selling & Administration % | 6% | 6% | 4% | 5% | 5% | 5% | 4% | 6% | 4% | 5% |
| Miscellaneous Expenses % | 0% | 0% | 0% | 1% | 1% | 1% | 0% | 0% | 1% | 1% |
| Operating Profit | 35 | 41 | 71 | 126 | 125 | 121 | 186 | 214 | 362 | 328 |
| OPM % | 9% | 8% | 12% | 13% | 12% | 14% | 13% | 10% | 13% | 10% |
| + Other Income | 1 | 2 | 3 | 5 | 6 | 3 | 6 | 10 | 15 | 42 |
| Miscellaneous Income | 1 | 2 | 3 | 5 | 4 | 3 | 6 | 8 | 17 | 46 |
| Interest | 11 | 12 | 12 | 11 | 12 | 9 | 9 | 27 | 74 | 79 |
| Depreciation | 23 | 24 | 25 | 30 | 51 | 52 | 67 | 84 | 160 | 175 |
| Profit before tax | 2 | 7 | 38 | 90 | 68 | 63 | 116 | 112 | 143 | 117 |
| + Tax % | 44% | 30% | 29% | 29% | 25% | 25% | 25% | 27% | 26% | 22% |
| Current Tax | 0 | 2 | 9 | 21 | 14 | 17 | 33 | 29 | 44 | 29 |
| Deferred Tax | 0 | 1 | 2 | 5 | 3 | -2 | -4 | 2 | -7 | -3 |
| + Net Profit | 1 | 5 | 24 | 67 | 51 | 49 | 90 | 84 | 108 | 94 |
| Profit Growth % | 344% | 395% | 171% | -21% | -7% | 85% | -4% | 25% | -14% | |
| Profit / Loss of Associates | 0 | 0 | 0 | 3 | 0 | 2 | 2 | 0 | 2 | 3 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 |
| Net Profit After Minority Interest | 1 | 5 | 27 | 67 | 52 | 49 | 90 | 81 | 105 | 91 |
| EPS in Rs | 0.04 | 0.19 | 1.03 | 2.35 | 1.92 | 1.67 | 3.08 | 2.96 | 3.24 | 2.63 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 26 | 26 | 26 | 27 | 27 | 28 | 28 | 28 | 32 | 33 |
| Reserves | 188 | 156 | 227 | 365 | 420 | 505 | 666 | 778 | 1,150 | 1,295 |
| + Borrowings | 58 | 112 | 82 | 77 | 73 | 88 | 97 | 412 | 633 | 765 |
| Secured Borrowings | 42 | 45 | 61 | 40 | 38 | 88 | 97 | 405 | 324 | 426 |
| Unsecured Borrowings | 16 | 67 | 21 | 37 | 34 | 0 | 0 | 7 | 309 | 339 |
| + Other Liabilities | 91 | 113 | 141 | 151 | 185 | 168 | 259 | 421 | 388 | 457 |
| Current Liabilities | 46 | 48 | 63 | 45 | 54 | 35 | 43 | 327 | 290 | 347 |
| Provisions | 5 | 4 | 10 | 2 | 2 | 3 | 8 | 26 | 21 | 24 |
| Minority Interest | 17 | 17 | 19 | 21 | 21 | 21 | 78 | 81 | 86 | 120 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 32 | 23 | 0 |
| Other liability items | 28 | 49 | 59 | 85 | 110 | 113 | 138 | 14 | 20 | 1 |
| Total Liabilities | 363 | 407 | 476 | 620 | 705 | 789 | 1,050 | 1,640 | 2,203 | 2,550 |
| + Fixed Assets | 180 | 199 | 243 | 356 | 378 | 456 | 554 | 708 | 1,010 | 1,048 |
| Gross Block | 355 | 398 | 467 | 609 | 683 | 813 | 967 | 1,042 | 1,499 | 1,703 |
| Accumulated Depreciation | 175 | 199 | 224 | 254 | 305 | 357 | 413 | 334 | 488 | 655 |
| CWIP | 15 | 29 | 23 | 20 | 39 | 19 | 63 | 37 | 23 | 83 |
| Investments | 8 | 10 | 13 | 29 | 8 | 12 | 29 | 30 | 35 | 7 |
| + Other Assets | 160 | 170 | 197 | 215 | 281 | 302 | 405 | 864 | 1,134 | 1,412 |
| Inventories | 55 | 54 | 61 | 77 | 74 | 78 | 111 | 291 | 203 | 249 |
| Trade receivables | 55 | 61 | 62 | 58 | 76 | 66 | 68 | 126 | 158 | 315 |
| Cash Equivalents | 14 | 10 | 18 | 22 | 21 | 18 | 21 | 74 | 259 | 158 |
| Loans n Advances | 17 | 22 | 23 | 30 | 56 | 57 | 93 | 295 | 438 | 596 |
| Other asset items | 19 | 23 | 32 | 29 | 54 | 83 | 112 | 78 | 77 | 95 |
| Total Assets | 363 | 407 | 476 | 620 | 705 | 789 | 1,050 | 1,640 | 2,203 | 2,550 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 35 | 30 | 65 | 68 | 66 | 98 | 103 | -125 | 263 | 10 |
| Profit from Operations | 35 | 42 | 72 | 128 | 128 | 122 | 184 | 213 | 368 | 326 |
| Working Capital Changes | 1 | -10 | 4 | -34 | -44 | -9 | -52 | -309 | -60 | -288 |
| Profit Before Tax & Extraordinary Items | 2 | 7 | 38 | 90 | 68 | 63 | 114 | 111 | 139 | 112 |
| Depreciation | 23 | 24 | 25 | 30 | 51 | 52 | 67 | 84 | 160 | 175 |
| Interest (Net) | 10 | 11 | 10 | 8 | 8 | 7 | 3 | 18 | 59 | 36 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 4 | -11 | -2 | 4 | -45 | 10 | -2 | -58 | -42 | -160 |
| Inventories | 3 | 1 | -7 | -15 | 3 | -4 | -34 | -180 | 89 | -46 |
| Trade Payables | 0 | 0 | 0 | 0 | 0 | -17 | 10 | 117 | -84 | 48 |
| Direct Taxes Paid | -1 | -2 | -11 | -26 | -17 | -16 | -29 | -29 | -44 | -29 |
| + Cash from Investing Activity | -22 | -108 | -24 | -152 | -93 | -142 | -169 | -204 | -375 | -135 |
| Purchase of Fixed Assets | -20 | -47 | -63 | -139 | -84 | -109 | -208 | -213 | -245 | -272 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | -18 | 0 | 0 | -18 | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 3 | 24 |
| Investment Income | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 0 | 0 | 4 | 3 | 0 | 6 | 9 | 15 | 40 |
| Dividend Received | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investment in Subsidiaries | 0 | -46 | -3 | 0 | 0 | 0 | 0 | 0 | -5 | 0 |
| Acquisition of Companies | 0 | -2 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | 0 |
| Others | -3 | -15 | 40 | 3 | -25 | -34 | -29 | -1 | -143 | 73 |
| + Cash from Financing Activity | -16 | 75 | -33 | 87 | 25 | 42 | 69 | 330 | 222 | 152 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 80 | 13 | 0 | 0 | 0 | 250 | 0 |
| Proceeds from Other Long-Term Borrowings | -5 | 76 | 0 | 22 | 23 | 13 | 82 | 325 | 102 | 126 |
| Repayment of Long-Term Borrowings | 0 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | -81 | -17 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 |
| Dividend Paid | 0 | 0 | -2 | -4 | 0 | -3 | -3 | -4 | -3 | -4 |
| Interest Paid | -11 | -12 | -12 | -12 | -12 | -9 | -9 | -27 | -74 | -55 |
| Others | 0 | 10 | 0 | 0 | 0 | 40 | 0 | 35 | 32 | 101 |
| Net Cash Flow | -2 | -4 | 8 | 4 | -1 | -3 | 3 | 1 | 110 | 26 |